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 6808 0878 0298 113
Operating income (EBITDA)6511 5142 0151 5181 4541 598
Operating profit (EBIT)1311 0551 5581 0459881 071
Pre-Tax Profit (EBT)-3 1415317631 0631 4361 584
Net income-3 2222935587978941 074
P/E ratio---5,123,063,78
EPS ( $ )-0,210,020,040,060,100,08
Dividend per Share ( $ )--0,020,000,010,01
Yield---1,11%1,74%1,77%
Reference price ( $ )0.3051650.3051650.305165
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 4566 7165 747
Finance------
Operating income (EBITDA)6511 5142 0151 5181 4541 598
Leverage
(Debt/EBITDA)
15,5x5,67x4,15x4,91x4,62x3,60x
Capital Expenditure538465510496534466
Book Value Per Share (BVPS)0,44 $0,13 $0,02 $0,12 $0,16 $0,23 $
Cash Flow per Share0,03 $0,09 $0,10 $0,06 $0,05 $0,08 $
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 4 636 M$ -
Entreprise Value (EV) 12 093 M$ 11 352 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 5,12x 3,06x
Capitalization / Revenue 0,57x 0,58x
EV / Revenue 1,50x 1,41x
EV / EBITDA 7,96x 7,81x
Yield (DPS / Price) 1,11% 1,74%
Price to book (Price / BVPS) 2,62x 1,92x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 12,9% 12,3%
operating Leverage (Delta EBIT / Delta Sales) -4,82x -7,64x
Net Margin (Net Profit / Revenue) 9,85% 11,1%
ROA (Net Profit / Asset) 5,81% 7,57%
ROE (Net Profit / Equities) 77,9% 47,5%
Rate of Dividend 5,70% 5,31%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   6,13% 6,66%
Cash Flow / Sales 10,4% 10,3%
Capital Intensity (Assets / Sales) 1,70x 1,47x
Financial Leverage (Net Debt / EBITDA) 4,91x 4,62x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend