Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Sales9 7609 3578 6807 6897 9628 181
Operating income (EBITDA)6511 5142 0151 4731 4481 618
Operating profit (EBIT)1311 0551 5581 0279761 038
Pre-Tax Profit (EBT)-3 1415317631 0921 4041 665
Net income-3 2222935588559431 105
P/E ratio---5,884,014,57
EPS ( $ )-0,210,020,040,060,090,08
Dividend per Share ( $ )--0,020,000,000,00
Yield---0,27%0,59%1,16%
Reference price ( $ )0.370060.370060.37006
Announcement Date03/28/2014
07:38am
02/25/2015
12:20am
03/09/2016
01:05am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Debt10 1098 5808 3727 4716 6285 670
Finance------
Operating income (EBITDA)6511 5142 0151 4731 4481 618
Leverage
(Debt/EBITDA)
15,5x5,67x4,15x5,07x4,58x3,50x
Capital Expenditure538465510474530453
Book Value Per Share (BVPS)0,44 $0,13 $0,02 $0,11 $0,15 $0,25 $
Cash Flow per Share0,03 $0,09 $0,10 $0,07 $0,05 $0,06 $
Announcement Date03/28/2014
07:38am
02/25/2015
12:20am
03/09/2016
01:05am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 5 621 M$ -
Entreprise Value (EV) 13 093 M$ 12 249 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 5,88x 4,01x
Capitalization / Revenue 0,73x 0,71x
EV / Revenue 1,70x 1,54x
EV / EBITDA 8,89x 8,46x
Yield (DPS / Price) 0,27% 0,59%
Price to book (Price / BVPS) 3,49x 2,39x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,4% 12,3%
operating Leverage (Delta EBIT / Delta Sales) -2,99x -
Net Margin (Net Profit / Revenue) 11,1% 11,8%
ROA (Net Profit / Asset) 6,72% 7,85%
ROE (Net Profit / Equities) 70,8% 43,4%
Rate of Dividend 1,59% 2,39%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   6,16% 6,66%
Cash Flow / Sales 13,2% 10,4%
Capital Intensity (Assets / Sales) 1,66x 1,51x
Financial Leverage (Net Debt / EBITDA) 5,07x 4,58x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend