Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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 201420152016201720182019
Sales9 3578 6807 9839 69710 20810 334
EBITDA1 5142 0151 4892 0962 2972 342
Operating profit (EBIT)1 0551 5581 0361 5901 7791 755
Pre-Tax Profit (EBT)5317631 3541 5062 1302 244
Net income2935581 1791 3061 7291 877
P/E ratio35,48,275,428,826,366,23
EPS ( $ )0,020,040,080,080,120,12
Dividend per Share ( $ )-0,02-0,030,030,03
Yield-5,23%-4,27%3,75%3,71%
Reference price ( $ )0.670.310.420.7471470.7471470.747147
Announcement Date02/25/2015
12:20am
03/09/2016
01:05am
03/17/2017
01:11am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201420152016201720182019
Debt8 5808 3728 4217 6516 7605 578
Finance------
Operating income (EBITDA)1 5142 0151 4892 0962 2972 342
Leverage
(Debt/EBITDA)
5,67x4,15x5,66x3,65x2,94x2,38x
Capital Expenditure465510558687669659
Book Value Per Share (BVPS)0,13 $0,02 $0,22 $0,27 $0,36 $0,46 $
Cash Flow per Share0,09 $0,10 $0,08 $0,11 $0,12 $0,13 $
Announcement Date02/25/2015
12:20am
03/09/2016
01:05am
03/17/2017
01:11am
---
Balance Sheet Analysis
Assessed data source :
© 2018 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 11 351 M$ -
Entreprise Value (EV) 19 002 M$ 18 111 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 8,82x 6,36x
Capitalization / Revenue 1,17x 1,11x
EV / Revenue 1,96x 1,77x
EV / EBITDA 9,06x 7,88x
Yield (DPS / Price) 4,27% 3,75%
Price to book (Price / BVPS) 2,73x 2,05x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 16,4% 17,4%
operating Leverage (Delta EBIT / Delta Sales) 2,49x 2,26x
Net Margin (Net Profit / Revenue) 13,5% 16,9%
ROA (Net Profit / Asset) 9,44% 10,6%
ROE (Net Profit / Equities) 31,0% 31,3%
Rate of Dividend 37,7% 23,9%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   7,08% 6,55%
Cash Flow / Sales 17,4% 18,4%
Capital Intensity (Assets / Sales) 1,43x 1,60x
Financial Leverage (Net Debt / EBITDA) 3,65x 2,94x
EPS & Dividend