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 9838 6098 7538 397
Operating income (EBITDA)1 5142 0151 4891 6341 6531 630
Operating profit (EBIT)1 0551 5581 0361 4001 3691 166
Pre-Tax Profit (EBT)5317631 3541 2411 287-
Net income2935581 1791 281869-
P/E ratio---6,475,95-
EPS ( $ )0,020,040,080,080,08-
Dividend per Share ( $ )-0,02-0,010,020,02
Yield---1,53%4,29%4,02%
Reference price ( $ )0.4970450.4970450.497045
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 3256 3784 466
Finance------
Operating income (EBITDA)1 5142 0151 4891 6341 6531 630
Leverage
(Debt/EBITDA)
5,67x4,15x5,66x4,48x3,86x2,74x
Capital Expenditure465510558468455311
Book Value Per Share (BVPS)0,13 $0,02 $0,22 $0,21 $0,29 $0,35 $
Cash Flow per Share0,09 $0,10 $0,08 $0,08 $0,08 $0,07 $
Announcement Date02/25/2015
12:20am
03/09/2016
01:05am
03/17/2017
01:11am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 7 552 M$ -
Entreprise Value (EV) 14 877 M$ 13 930 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 6,47x 5,95x
Capitalization / Revenue 0,88x 0,86x
EV / Revenue 1,73x 1,59x
EV / EBITDA 9,10x 8,43x
Yield (DPS / Price) 1,53% 4,29%
Price to book (Price / BVPS) 2,33x 1,69x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 16,3% 15,6%
operating Leverage (Delta EBIT / Delta Sales) 4,48x -
Net Margin (Net Profit / Revenue) 14,9% 9,92%
ROA (Net Profit / Asset) 8,74% 8,25%
ROE (Net Profit / Equities) 34,4% 28,2%
Rate of Dividend 9,90% 25,5%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   5,44% 5,20%
Cash Flow / Sales 14,0% 13,9%
Capital Intensity (Assets / Sales) 1,70x 1,20x
Financial Leverage (Net Debt / EBITDA) 4,48x 3,86x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend