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 8288 0448 108
Operating income (EBITDA)6511 5142 0151 4631 4361 475
Operating profit (EBIT)1311 0551 5589691 019996
Pre-Tax Profit (EBT)-3 1415317639491 0241 093
Net income-3 222293558765827858
P/E ratio---9,888,638,13
EPS ( $ )-0,210,020,040,050,060,06
Dividend per Share ( $ )--0,020,000,010,02
Yield---0,63%1,19%3,49%
Reference price ( $ )0.4782780.4782780.478278
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 6166 8736 120
Finance------
Operating income (EBITDA)6511 5142 0151 4631 4361 475
Leverage
(Debt/EBITDA)
15,5x5,67x4,15x5,21x4,79x4,15x
Capital Expenditure538465510536494486
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 7 267 M$ -
Entreprise Value (EV) 14 884 M$ 14 140 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 9,88x 8,63x
Capitalization / Revenue 0,93x 0,90x
EV / Revenue 1,90x 1,76x
EV / EBITDA 10,2x 9,85x
Yield (DPS / Price) 0,63% 1,19%
Price to book (Price / BVPS) 3,30x 2,33x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 12,4% 12,7%
operating Leverage (Delta EBIT / Delta Sales) -3,85x 1,87x
Net Margin (Net Profit / Revenue) 9,77% 10,3%
ROA (Net Profit / Asset) 6,30% 6,71%
ROE (Net Profit / Equities) 34,7% 27,3%
Rate of Dividend 6,20% 10,3%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   6,84% 6,15%
Cash Flow / Sales 12,3% 13,5%
Capital Intensity (Assets / Sales) 1,55x 1,53x
Financial Leverage (Net Debt / EBITDA) 5,21x 4,79x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend