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

UNITED COMPANY RUSAL PLC (0486)
Mes dernières consult.
Most popular
  Report  
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Sales8 6807 9839 96910 44510 67811 182
EBITDA2 0151 4892 1202 3652 4432 687
Operating profit (EBIT)1 5581 0361 6322 0222 1332 092
Pre-Tax Profit (EBT)7631 3541 2882 5252 7392 615
Net income5581 1791 2222 1652 1682 092
P/E ratio8,275,428,771,851,581,79
EPS ( $ )0,040,080,080,100,120,11
Dividend per Share ( $ )0,020,020,020,030,030,05
Yield5,23%4,02%2,85%15,6%17,4%27,5%
Reference price ( $ )0.310.420.70.1938330.1938330.193833
Announcement Date03/09/2016
01:05am
03/17/2017
01:11am
02/23/2018
01:48am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Debt8 3728 4217 6486 4074 7625 676
Finance------
Operating income (EBITDA)2 0151 4892 1202 3652 4432 687
Leverage
(Debt/EBITDA)
4,15x5,66x3,61x2,71x1,95x2,11x
Capital Expenditure510558822821799737
Book Value Per Share (BVPS)0,02 $0,22 $0,29 $0,38 $0,47 $0,55 $
Cash Flow per Share0,10 $0,08 $0,11 $0,13 $0,14 $0,14 $
Announcement Date03/09/2016
01:05am
03/17/2017
01:11am
02/23/2018
01:48am
---
Balance Sheet Analysis
Assessed data source :
© 2018 Thomson Reuters
Financial Ratios

Size 2018e 2019e
Capitalization 3 214 M$ -
Entreprise Value (EV) 9 621 M$ 7 976 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 1,85x 1,58x
Capitalization / Revenue 0,31x 0,30x
EV / Revenue 0,92x 0,75x
EV / EBITDA 4,07x 3,27x
Yield (DPS / Price) 15,6% 17,4%
Price to book (Price / BVPS) 0,52x 0,41x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 19,4% 20,0%
operating Leverage (Delta EBIT / Delta Sales) 5,01x 2,45x
Net Margin (Net Profit / Revenue) 20,7% 20,3%
ROA (Net Profit / Asset) 13,1% 13,0%
ROE (Net Profit / Equities) 38,4% 31,4%
Rate of Dividend 28,8% 27,5%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   7,86% 7,49%
Cash Flow / Sales 19,2% 20,5%
Capital Intensity (Assets / Sales) 1,58x 1,56x
Financial Leverage (Net Debt / EBITDA) 2,71x 1,95x
EPS & Dividend