Log in
Login
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 9908 271
Operating income (EBITDA)6511 5142 0151 4371 4241 578
Operating profit (EBIT)1311 0551 5589809431 043
Pre-Tax Profit (EBT)-3 1415317631 0931 3791 652
Net income-3 2222935588569221 094
P/E ratio---6,194,344,78
EPS ( $ )-0,210,020,040,060,090,08
Dividend per Share ( $ )--0,020,000,000,00
Yield---0,24%0,54%0,68%
Reference price ( $ )0.3686990.3686990.368699
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 5686 7595 854
Finance------
Operating income (EBITDA)6511 5142 0151 4371 4241 578
Leverage
(Debt/EBITDA)
15,5x5,67x4,15x5,26x4,75x3,71x
Capital Expenditure538465510474530453
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 5 603 M$ -
Entreprise Value (EV) 13 171 M$ 12 361 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 6,19x 4,34x
Capitalization / Revenue 0,73x 0,70x
EV / Revenue 1,71x 1,55x
EV / EBITDA 9,16x 8,68x
Yield (DPS / Price) 0,24% 0,54%
Price to book (Price / BVPS) 3,34x 2,35x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 12,7% 11,8%
operating Leverage (Delta EBIT / Delta Sales) -3,25x -
Net Margin (Net Profit / Revenue) 11,1% 11,5%
ROA (Net Profit / Asset) 6,72% 7,85%
ROE (Net Profit / Equities) 63,4% 39,1%
Rate of Dividend 1,51% 2,35%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   6,16% 6,64%
Cash Flow / Sales 13,2% 10,3%
Capital Intensity (Assets / Sales) 1,66x 1,47x
Financial Leverage (Net Debt / EBITDA) 5,26x 4,75x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend