Member access

4-Traders Homepage  >  Shares  >  Stock Exchange of Hong Kong  >  United Company Rusal Plc    0486   JE00B5BCW814

SummaryChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales12 29110 8919 7609 41610 21710 586
Operating income (EBITDA)3 7079156511 4652 4722 475
Operating profit (EBIT)3 1893641311 0512 1732 229
Pre-Tax Profit (EBT)610-29,0-3 1418272 3282 417
Net income237-55,0-3 2226942 0612 169
EPS ( $)0,02-0,00-0,210,050,130,14
Dividend per Share ( $)----0,010,01
Yield----1,14%1,04%
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt11 04910 82910 1098 9367 4045 741
Finance------
Operating income (EBITDA)3 7079156511 4652 4722 475
Leverage
(Debt/EBITDA)
2,98x11,8x15,5x6,10x2,99x2,32x
Capital Expenditure608501538505539494
Book Value Per Share (BVPS)0,69 $0,73 $0,44 $0,47 $0,55 $0,62 $
Cash Flow per Share0,12 $0,07 $0,03 $0,04 $0,11 $0,11 $
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 10 270 M$ -
Entreprise Value (EV) 19 206 M$ 17 674 M$
Valuation 2014e 2015e
PER (Price / EPS) 15,0x 5,08x
Capitalization / Revenue 1,09x 1,01x
EV / Revenue 2,04x 1,73x
EV / EBITDA 13,1x 7,15x
Yield (DPS / Price) - 1,14%
Price to book (Price / BVPS) 1,45x 1,23x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 11,2% 21,3%
operating Leverage (Delta EBIT / Delta Sales) - 12,5x
Net Margin (Net Profit / Revenue) 7,37% 20,2%
ROA (Net Profit / Asset) 3,79% 5,99%
ROE (Net Profit / Equities) 8,82% 20,3%
Rate of Dividend - 5,79%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,37% 5,27%
Cash Flow / Sales (Taux d'autofinancement) 6,74% 15,9%
Capital Intensity (Assets / Sales) 1,95x 3,37x
Financial Leverage (Net Debt / EBITDA) 6,10x 2,99x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF