Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisionsForum 
Income Statement Evolution
United Company Rusal Plc : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201020112012201320142015
Sales10 97912 29110 89110 64011 28211 829
Operating income (EBITDA)4 9393 7079151 0611 3391 582
Operating profit (EBIT)4 4413 1893647348671 083
Pre-Tax Profit (EBT)3 011610-29,07949821 733
Net income2 867237-55,07311 1361 357
EPS ( $)0,190,02-0,000,050,060,09
Dividend per Share ( $)---0,000,000,01
Yield---0,16%0,78%1,27%
Announcement Date03/31/2011
07:57am		03/19/2012
12:20am		03/04/2013
12:20am		---
Finances - Leverage
United Company Rusal Plc : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201020112012201320142015
Debt11 47211 04910 82910 4529 7928 614
Finance------
Operating income (EBITDA)4 9393 7079151 0611 3391 582
Leverage
(Debt/EBITDA)		2,32x2,98x11,8x9,85x7,31x5,45x
Capital Expenditure361608501533538568
Book Value Per Share (BVPS)0,76 $0,69 $0,73 $0,77 $0,83 $0,91 $
Cash Flow per Share0,12 $0,12 $0,07 $0,03 $0,05 $0,07 $
Announcement Date03/31/2011
07:57am		03/19/2012
12:20am		03/04/2013
12:20am		---
Balance Sheet Analysis
United Company Rusal Plc : Balance Sheet Analysis
Assessed data source :
© 2013 Thomson Reuters
Advertisement
Financial Ratios

Size 2013e 2014e
Capitalization 7 439 M$ -
Company Value 17 891 M$ 17 230 M$
Valuation 2013e 2014e
PER (Price / EPS) 10,5x 7,67x
Capitalization / Revenue 0,70x 0,66x
EV / Revenue 1,68x 1,53x
EV / EBITDA 16,9x 12,9x
Yield (DPS / Price) 0,16% 0,78%
Profitability 2013e 2014e
Operating Margin (EBIT / Sales) 6,90% 7,69%
operating laverage (Delta EBIT / Delta Sales) - 3,01x
Net Margin (Net Profit / Revenue) 6,87% 10,1%
ROA (Net Profit / Asset) 4,98% 2,39%
ROE (Net Profit / Equities) 6,48% 8,24%
Rate of Dividend 1,72% 5,96%
Balance Sheet Analysis 2013e 2014e
CAPEX / Sales   5,01% 4,77%
Cash Flow / Sales (Taux d'autofinancement) 3,93% 6,67%
Capital Intensity (Assets / Sales) 1,38x 4,21x
Financial Leverage (Net Debt / EBITDA) 9,85x 7,31x
Price Earning Ratio
United Company Rusal Plc : Price Earning Ratio
EPS & Dividend
United Company Rusal Plc : EPS Dividend
Dynamic quotes  
ON
| OFF
My Watchlist|My Portfolio
4-traders.com :
About :
Copyright © 2013 Surperformance. All rights reserved.