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

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 8628 1058 166
Operating income (EBITDA)6511 5142 0151 4941 4291 477
Operating profit (EBIT)1311 0551 5589941 014992
Pre-Tax Profit (EBT)-3 1415317639491 0241 093
Net income-3 222293558955935960
P/E ratio---10,08,958,36
EPS ( $ )-0,210,020,040,050,060,06
Dividend per Share ( $ )--0,020,000,010,02
Yield---0,87%1,43%4,01%
Reference price ( $ )0.5309070.5309070.530907
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 9127 2156 508
Finance------
Operating income (EBITDA)6511 5142 0151 4941 4291 477
Leverage
(Debt/EBITDA)
15,5x5,67x4,15x5,30x5,05x4,41x
Capital Expenditure538465510519455443
Book Value Per Share (BVPS)0,44 $0,13 $0,02 $0,14 $0,21 $0,27 $
Cash Flow per Share0,03 $0,09 $0,10 $0,06 $0,07 $0,06 $
Announcement Date03/28/2014
07:38am
02/25/2015
12:20am
03/09/2016
01:05am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 8 065 M$ -
Entreprise Value (EV) 15 977 M$ 15 280 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 10,0x 8,95x
Capitalization / Revenue 1,03x 1,00x
EV / Revenue 2,03x 1,89x
EV / EBITDA 10,7x 10,7x
Yield (DPS / Price) 0,87% 1,43%
Price to book (Price / BVPS) 3,67x 2,59x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 12,6% 12,5%
operating Leverage (Delta EBIT / Delta Sales) -3,84x 0,64x
Net Margin (Net Profit / Revenue) 12,1% 11,5%
ROA (Net Profit / Asset) 6,30% 6,71%
ROE (Net Profit / Equities) 34,7% 27,3%
Rate of Dividend 8,68% 12,8%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   6,61% 5,62%
Cash Flow / Sales 12,2% 13,4%
Capital Intensity (Assets / Sales) 1,93x 1,72x
Financial Leverage (Net Debt / EBITDA) 5,30x 5,05x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend