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

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales10 8919 7609 3579 6779 92610 130
Operating income (EBITDA)9156511 5142 0972 1182 146
Operating profit (EBIT)3641311 0551 6241 5561 605
Pre-Tax Profit (EBT)-29,0-3 1415312 1422 3592 650
Net income-55,0-3 2222931 6811 7581 988
EPS ( $)-0,00-0,210,020,110,110,13
Dividend per Share ( $)---0,000,010,01
Yield---0,85%1,15%1,94%
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 6956 3165 059
Finance------
Operating income (EBITDA)9156511 5142 0972 1182 146
Leverage
(Debt/EBITDA)
11,8x15,5x5,67x3,67x2,98x2,36x
Capital Expenditure501538465560543504
Book Value Per Share (BVPS)0,73 $0,44 $0,13 $0,52 $0,69 $0,95 $
Cash Flow per Share0,07 $0,03 $0,09 $0,09 $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 7 135 M$ -
Entreprise Value (EV) 14 831 M$ 13 451 M$
Valuation 2015e 2016e
PER (Price / EPS) 4,31x 4,22x
Capitalization / Revenue 0,74x 0,72x
EV / Revenue 1,53x 1,36x
EV / EBITDA 7,07x 6,35x
Yield (DPS / Price) 0,85% 1,15%
Price to book (Price / BVPS) 0,91x 0,68x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 16,8% 15,7%
operating Leverage (Delta EBIT / Delta Sales) 15,8x -
Net Margin (Net Profit / Revenue) 17,4% 17,7%
ROA (Net Profit / Asset) 8,24% 6,71%
ROE (Net Profit / Equities) 37,1% 28,2%
Rate of Dividend 3,67% 4,85%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,78% 5,47%
Cash Flow / Sales (Taux d'autofinancement) 13,5% 10,1%
Capital Intensity (Assets / Sales) 2,11x 2,64x
Financial Leverage (Net Debt / EBITDA) 3,67x 2,98x
Price Earning Ratio
EPS & Dividend