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 4701 4091 598
Operating profit (EBIT)1311 0551 5581 0319581 021
Pre-Tax Profit (EBT)-3 1415317639751 2721 562
Net income-3 222293558713736909
P/E ratio---6,265,594,50
EPS ( $ )-0,210,020,040,050,060,07
Dividend per Share ( $ )--0,020,000,000,01
Yield---0,34%0,73%1,83%
Reference price ( $ )0.3275010.3275010.327501
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 4016 6155 722
Finance------
Operating income (EBITDA)6511 5142 0151 4701 4091 598
Leverage
(Debt/EBITDA)
15,5x5,67x4,15x5,03x4,70x3,58x
Capital Expenditure538465510536469453
Book Value Per Share (BVPS)0,44 $0,13 $0,02 $0,11 $0,16 $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 4 977 M$ -
Entreprise Value (EV) 12 378 M$ 11 593 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 6,26x 5,59x
Capitalization / Revenue 0,65x 0,63x
EV / Revenue 1,61x 1,46x
EV / EBITDA 8,42x 8,23x
Yield (DPS / Price) 0,34% 0,73%
Price to book (Price / BVPS) 3,01x 2,10x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,4% 12,0%
operating Leverage (Delta EBIT / Delta Sales) -2,96x -
Net Margin (Net Profit / Revenue) 9,28% 9,25%
ROA (Net Profit / Asset) 6,77% 7,61%
ROE (Net Profit / Equities) 76,6% 46,9%
Rate of Dividend 2,10% 4,10%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   6,98% 5,89%
Cash Flow / Sales 13,2% 10,1%
Capital Intensity (Assets / Sales) 1,37x 1,21x
Financial Leverage (Net Debt / EBITDA) 5,03x 4,70x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend