Log in
Login
Password
Remember
Lost 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 201220132014201520162017
Sales10 8919 7609 3579 1738 2628 127
Operating income (EBITDA)9156511 5141 9811 5371 347
Operating profit (EBIT)3641311 0551 5341 061941
Pre-Tax Profit (EBT)-29,0-3 1415311 4776551 136
Net income-55,0-3 2222931 186447743
P/E ratio---2,163,352,58
EPS ( $ )-0,00-0,210,020,140,090,11
Dividend per Share ( $ )---0,010,000,01
Yield---3,02%1,52%3,08%
Reference price ( $ )0.2951220.2951220.295122
Announcement Date03/04/2013
12:20am
03/28/2014
07:38am
02/25/2015
12:20am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt10 82910 1098 5807 9046 9666 182
Finance------
Operating income (EBITDA)9156511 5141 9811 5371 347
Leverage
(Debt/EBITDA)
11,8x15,5x5,67x3,99x4,53x4,59x
Capital Expenditure501538465513489471
Book Value Per Share (BVPS)0,73 $0,44 $0,13 $0,25 $0,22 $0,28 $
Cash Flow per Share0,07 $0,03 $0,09 $0,09 $0,06 $0,06 $
Announcement Date03/04/2013
12:20am
03/28/2014
07:38am
02/25/2015
12:20am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 4 486 M$ -
Entreprise Value (EV) 12 390 M$ 11 453 M$
Valuation 2015e 2016e
P/E ratio (Price / EPS) 2,16x 3,35x
Capitalization / Revenue 0,49x 0,54x
EV / Revenue 1,35x 1,39x
EV / EBITDA 6,25x 7,45x
Yield (DPS / Price) 3,02% 1,52%
Price to book (Price / BVPS) 1,20x 1,35x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 16,7% 12,8%
operating Leverage (Delta EBIT / Delta Sales) - -3,10x
Net Margin (Net Profit / Revenue) 12,9% 5,41%
ROA (Net Profit / Asset) 7,94% 4,52%
ROE (Net Profit / Equities) 41,4% 20,8%
Rate of Dividend 6,52% 5,11%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,59% 5,92%
Cash Flow / Sales 15,4% 10,8%
Capital Intensity (Assets / Sales) 1,63x 1,20x
Financial Leverage (Net Debt / EBITDA) 3,99x 4,53x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend