Member access

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

End-of-day quote. End-of-day quote Stock Exchange of Hong Kong - 12/22
4.82 HKD   +1.47%
1h ago UNITED RUSAL : Continuing connected transactions sale of raw materia..
4d agoDJRusal Loses Final Appeal Against LME
6d ago UNITED RUSAL : UC RUSAL announces acquisition of Timan bauxite 20% s..
SummaryChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales12 29110 8919 7609 50010 25910 637
Operating income (EBITDA)3 7079156511 4042 1322 225
Operating profit (EBIT)3 1893641319671 7591 896
Pre-Tax Profit (EBT)610-29,0-3 1418001 8792 054
Net income237-55,0-3 2226791 7091 854
EPS ( $)0,02-0,00-0,210,050,120,12
Dividend per Share ( $)----0,010,01
Yield----1,26%1,14%
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 1099 2417 9336 480
Finance------
Operating income (EBITDA)3 7079156511 4042 1322 225
Leverage
(Debt/EBITDA)
2,98x11,8x15,5x6,58x3,72x2,91x
Capital Expenditure608501538500535484
Book Value Per Share (BVPS)0,69 $0,73 $0,44 $0,50 $0,55 $0,62 $
Cash Flow per Share0,12 $0,07 $0,03 $0,04 $0,09 $0,10 $
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 9 305 M$ -
Entreprise Value (EV) 18 545 M$ 17 237 M$
Valuation 2014e 2015e
PER (Price / EPS) 12,5x 5,01x
Capitalization / Revenue 0,98x 0,91x
EV / Revenue 1,95x 1,68x
EV / EBITDA 13,2x 8,08x
Yield (DPS / Price) - 1,26%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 10,2% 17,1%
operating Leverage (Delta EBIT / Delta Sales) - 10,3x
Net Margin (Net Profit / Revenue) 7,15% 16,7%
ROA (Net Profit / Asset) 3,66% 5,68%
ROE (Net Profit / Equities) 8,64% 18,6%
Rate of Dividend - 6,30%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,26% 5,22%
Cash Flow / Sales (Taux d'autofinancement) 6,30% 13,2%
Capital Intensity (Assets / Sales) 1,95x 2,94x
Financial Leverage (Net Debt / EBITDA) 6,58x 3,72x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF