Member access

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 - 04/15
4.57 HKD   -2.56%
04/13 UNITED RUSAL : Overseas regulatory announcement
04/10 UNITED RUSAL : UC RUSAL opens Russia’s deepest mine
04/08 UNITED RUSAL : Continuing connected transactions - sale of raw mater..
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales10 8919 7609 35710 14510 55810 749
Operating income (EBITDA)9156511 5142 3502 3812 242
Operating profit (EBIT)3641311 0551 8961 8971 800
Pre-Tax Profit (EBT)-29,0-3 1415312 1552 3122 534
Net income-55,0-3 2222931 9522 0742 187
EPS ( $)-0,00-0,210,020,130,130,15
Dividend per Share ( $)---0,010,010,01
Yield---1,18%1,95%1,43%
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 6876 0334 561
Finance------
Operating income (EBITDA)9156511 5142 3502 3812 242
Leverage
(Debt/EBITDA)
11,8x15,5x5,67x3,27x2,53x2,03x
Capital Expenditure501538465587533548
Book Value Per Share (BVPS)0,73 $0,44 $0,13 $0,47 $0,52 $0,60 $
Cash Flow per Share0,07 $0,03 $0,09 $0,08 $0,09 $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 9 113 M$ -
Entreprise Value (EV) 16 800 M$ 15 147 M$
Valuation 2015e 2016e
PER (Price / EPS) 4,76x 4,59x
Capitalization / Revenue 0,90x 0,86x
EV / Revenue 1,66x 1,43x
EV / EBITDA 7,15x 6,36x
Yield (DPS / Price) 1,18% 1,95%
Price to book (Price / BVPS) 1,28x 1,15x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 18,7% 18,0%
operating Leverage (Delta EBIT / Delta Sales) 9,46x 0,02x
Net Margin (Net Profit / Revenue) 19,2% 19,6%
ROA (Net Profit / Asset) 8,43% 8,62%
ROE (Net Profit / Equities) 38,1% 27,1%
Rate of Dividend 5,63% 8,96%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,79% 5,05%
Cash Flow / Sales (Taux d'autofinancement) 12,4% 13,1%
Capital Intensity (Assets / Sales) 2,28x 2,28x
Financial Leverage (Net Debt / EBITDA) 3,27x 2,53x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF