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  - 08/28
3.51 HKD   +2.33%
08/27 UNITED RUSAL : Cancellation of the corporate ruble bonds
08/26 UNITED RUSAL : Dividend policy
08/26 UNITED RUSAL : UC RUSAL announces 2015 interim results
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales10 8919 7609 3579 6139 6549 679
Operating income (EBITDA)9156511 5142 0181 9321 812
Operating profit (EBIT)3641311 0551 5111 2991 298
Pre-Tax Profit (EBT)-29,0-3 1415312 0822 1532 440
Net income-55,0-3 2222931 6031 5201 732
PER---4,394,533,79
EPS ( $)-0,00-0,210,020,100,100,12
Dividend per Share ( $)---0,000,010,02
Yield---0,95%2,05%3,86%
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 8386 7725 813
Finance------
Operating income (EBITDA)9156511 5142 0181 9321 812
Leverage
(Debt/EBITDA)
11,8x15,5x5,67x3,88x3,51x3,21x
Capital Expenditure501538465534534479
Book Value Per Share (BVPS)0,73 $0,44 $0,13 $0,34 $0,37 $0,45 $
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 6 881 M$ -
Entreprise Value (EV) 14 720 M$ 13 654 M$
Valuation 2015e 2016e
PER (Price / EPS) 4,39x 4,53x
Capitalization / Revenue 0,72x 0,71x
EV / Revenue 1,53x 1,41x
EV / EBITDA 7,29x 7,07x
Yield (DPS / Price) 0,95% 2,05%
Price to book (Price / BVPS) 1,32x 1,23x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 15,7% 13,5%
operating Leverage (Delta EBIT / Delta Sales) 15,8x -
Net Margin (Net Profit / Revenue) 16,7% 15,7%
ROA (Net Profit / Asset) 8,76% 7,08%
ROE (Net Profit / Equities) 40,5% 29,1%
Rate of Dividend 4,17% 9,30%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,56% 5,53%
Cash Flow / Sales (Taux d'autofinancement) 14,1% 10,8%
Capital Intensity (Assets / Sales) 1,90x 2,22x
Financial Leverage (Net Debt / EBITDA) 3,88x 3,51x
Price Earning Ratio
EPS & Dividend