Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
United Company Rusal Plc : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales12 29110 8919 7609 3609 92010 515
Operating income (EBITDA)3 7079156511 2531 5731 847
Operating profit (EBIT)3 1893641317811 1311 433
Pre-Tax Profit (EBT)610-29,0-3 1414189981 390
Net income237-55,0-3 2224429441 160
EPS ( $)0,02-0,00-0,210,040,070,07
Dividend per Share ( $)------
Yield------
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Finances - Leverage
United Company Rusal Plc : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt11 04910 82910 1099 4678 6687 451
Finance------
Operating income (EBITDA)3 7079156511 2531 5731 847
Leverage
(Debt/EBITDA)
2,98x11,8x15,5x7,56x5,51x4,03x
Capital Expenditure608501538515538479
Book Value Per Share (BVPS)0,69 $0,73 $0,44 $0,54 $0,55 $0,57 $
Cash Flow per Share0,12 $0,07 $0,03 $0,04 $0,06 $0,07 $
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Balance Sheet Analysis
United Company Rusal Plc : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 9 291 M$ -
Entreprise Value (EV) 18 759 M$ 17 959 M$
Valuation 2014e 2015e
PER (Price / EPS) 17,2x 8,91x
Capitalization / Revenue 0,99x 0,94x
EV / Revenue 2,00x 1,81x
EV / EBITDA 15,0x 11,4x
Yield (DPS / Price) - -
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 8,34% 11,4%
operating Leverage (Delta EBIT / Delta Sales) - 7,51x
Net Margin (Net Profit / Revenue) 4,72% 9,51%
ROA (Net Profit / Asset) 2,76% 2,78%
ROE (Net Profit / Equities) 7,21% 11,5%
Rate of Dividend - -
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,50% 5,42%
Cash Flow / Sales (Taux d'autofinancement) 6,01% 8,65%
Capital Intensity (Assets / Sales) 1,71x 3,42x
Financial Leverage (Net Debt / EBITDA) 7,56x 5,51x
Price Earning Ratio
United Company Rusal Plc : Price Earning Ratio
EPS & Dividend
United Company Rusal Plc : EPS Dividend
Dynamic quotes  
ON
| OFF