Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales12 29110 8919 7609 41210 08010 687
Operating income (EBITDA)3 7079156511 2801 6701 947
Operating profit (EBIT)3 1893641318141 2451 541
Pre-Tax Profit (EBT)610-29,0-3 1415121 1291 463
Net income237-55,0-3 2224891 1971 398
EPS ( $)0,02-0,00-0,210,040,080,09
Dividend per Share ( $)------
Yield------
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt11 04910 82910 1099 4398 5407 193
Finance------
Operating income (EBITDA)3 7079156511 2801 6701 947
Leverage
(Debt/EBITDA)
2,98x11,8x15,5x7,38x5,11x3,70x
Capital Expenditure608501538514539480
Book Value Per Share (BVPS)0,69 $0,73 $0,44 $0,55 $0,56 $0,60 $
Cash Flow per Share0,12 $0,07 $0,03 $0,03 $0,06 $0,07 $
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 8 448 M$ -
Entreprise Value (EV) 17 887 M$ 16 988 M$
Valuation 2014e 2015e
PER (Price / EPS) 14,7x 6,96x
Capitalization / Revenue 0,90x 0,84x
EV / Revenue 1,90x 1,69x
EV / EBITDA 14,0x 10,2x
Yield (DPS / Price) - -
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 8,65% 12,3%
operating Leverage (Delta EBIT / Delta Sales) - 7,44x
Net Margin (Net Profit / Revenue) 5,20% 11,9%
ROA (Net Profit / Asset) 3,00% 3,18%
ROE (Net Profit / Equities) 7,45% 10,8%
Rate of Dividend - -
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,47% 5,34%
Cash Flow / Sales (Taux d'autofinancement) 5,57% 9,01%
Capital Intensity (Assets / Sales) 1,73x 3,73x
Financial Leverage (Net Debt / EBITDA) 7,38x 5,11x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF