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 0678 0238 102
Operating income (EBITDA)6511 5142 0151 5181 4531 596
Operating profit (EBIT)1311 0551 5581 0459871 069
Pre-Tax Profit (EBT)-3 1415317631 0631 4361 584
Net income-3 2222935587978941 074
P/E ratio---5,663,363,94
EPS ( $ )-0,210,020,040,060,100,09
Dividend per Share ( $ )--0,020,000,010,00
Yield---0,95%1,57%0,92%
Reference price ( $ )0.3375550.3375550.337555
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 4126 6785 664
Finance------
Operating income (EBITDA)6511 5142 0151 5181 4531 596
Leverage
(Debt/EBITDA)
15,5x5,67x4,15x4,88x4,60x3,55x
Capital Expenditure538465510490534466
Book Value Per Share (BVPS)0,44 $0,13 $0,02 $0,11 $0,15 $0,21 $
Cash Flow per Share0,03 $0,09 $0,10 $0,06 $0,06 $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 5 131 M$ -
Entreprise Value (EV) 12 543 M$ 11 810 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 5,66x 3,36x
Capitalization / Revenue 0,64x 0,64x
EV / Revenue 1,55x 1,47x
EV / EBITDA 8,26x 8,13x
Yield (DPS / Price) 0,95% 1,57%
Price to book (Price / BVPS) 3,03x 2,19x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,0% 12,3%
operating Leverage (Delta EBIT / Delta Sales) -4,67x -10,1x
Net Margin (Net Profit / Revenue) 9,88% 11,1%
ROA (Net Profit / Asset) 5,81% 7,57%
ROE (Net Profit / Equities) 66,8% 45,1%
Rate of Dividend 5,37% 5,27%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   6,07% 6,66%
Cash Flow / Sales 11,0% 10,9%
Capital Intensity (Assets / Sales) 1,70x 1,47x
Financial Leverage (Net Debt / EBITDA) 4,88x 4,60x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend