Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

4-Traders Homepage  >  Shares  >  Stock Exchange of Hong Kong  >  United Company Rusal Plc    0486   JE00B5BCW814

End-of-day quote. End-of-day quote Stock Exchange of Hong Kong - 06/30
3.86 HKD   -1.53%
04:10a UNITED RUSAL : UC RUSAL to switch Achinsk production to increase sup..
07/01 UNITED RUSAL : UC RUSAL announces new sales appointment
06/28 UNITED RUSAL : List of directors and their roles and functions
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales10 8919 7609 3579 78210 07910 306
Operating income (EBITDA)9156511 5142 1772 2252 285
Operating profit (EBIT)3641311 0551 7101 6631 731
Pre-Tax Profit (EBT)-29,0-3 1415312 1022 3772 703
Net income-55,0-3 2222931 7801 8762 119
EPS ( $)-0,00-0,210,020,110,120,14
Dividend per Share ( $)---0,000,010,01
Yield---0,80%1,08%1,83%
Announcement Date03/04/2013
12:20am
03/28/2014
07:38am
02/25/2015
12:20am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt10 82910 1098 5807 6226 1194 689
Finance------
Operating income (EBITDA)9156511 5142 1772 2252 285
Leverage
(Debt/EBITDA)
11,8x15,5x5,67x3,50x2,75x2,05x
Capital Expenditure501538465598581541
Book Value Per Share (BVPS)0,73 $0,44 $0,13 $0,52 $0,70 $0,97 $
Cash Flow per Share0,07 $0,03 $0,09 $0,08 $0,07 $0,08 $
Announcement Date03/04/2013
12:20am
03/28/2014
07:38am
02/25/2015
12:20am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 7 565 M$ -
Entreprise Value (EV) 15 187 M$ 13 683 M$
Valuation 2015e 2016e
PER (Price / EPS) 4,47x 4,30x
Capitalization / Revenue 0,77x 0,75x
EV / Revenue 1,55x 1,36x
EV / EBITDA 6,98x 6,15x
Yield (DPS / Price) 0,80% 1,08%
Price to book (Price / BVPS) 0,96x 0,71x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 17,5% 16,5%
operating Leverage (Delta EBIT / Delta Sales) 13,7x -
Net Margin (Net Profit / Revenue) 18,2% 18,6%
ROA (Net Profit / Asset) 7,83% 7,12%
ROE (Net Profit / Equities) 38,6% 29,2%
Rate of Dividend 3,59% 4,67%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   6,11% 5,76%
Cash Flow / Sales (Taux d'autofinancement) 12,5% 10,3%
Capital Intensity (Assets / Sales) 2,32x 2,61x
Financial Leverage (Net Debt / EBITDA) 3,50x 2,75x
Price Earning Ratio
EPS & Dividend