Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
United Company Rusal Plc : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales12 29110 8919 7609 44010 05010 705
Operating income (EBITDA)3 7079156511 2481 5831 933
Operating profit (EBIT)3 1893641318071 1441 444
Pre-Tax Profit (EBT)610-29,0-3 1413939861 248
Net income237-55,0-3 2224769441 141
EPS ( $)0,02-0,00-0,210,040,070,07
Dividend per Share ( $)----0,000,00
Yield----0,16%0,27%
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Finances - Leverage
United Company Rusal Plc : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt11 04910 82910 1099 9669 2858 101
Finance------
Operating income (EBITDA)3 7079156511 2481 5831 933
Leverage
(Debt/EBITDA)
2,98x11,8x15,5x7,99x5,87x4,19x
Capital Expenditure608501538524554487
Book Value Per Share (BVPS)0,69 $0,73 $0,44 $0,54 $0,55 $0,57 $
Cash Flow per Share0,12 $0,07 $0,03 $0,04 $0,07 $0,07 $
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Balance Sheet Analysis
United Company Rusal Plc : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 7 783 M$ -
Entreprise Value (EV) 17 749 M$ 17 068 M$
Valuation 2014e 2015e
PER (Price / EPS) 14,0x 7,60x
Capitalization / Revenue 0,82x 0,77x
EV / Revenue 1,88x 1,70x
EV / EBITDA 14,2x 10,8x
Yield (DPS / Price) - 0,16%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 8,55% 11,4%
operating Leverage (Delta EBIT / Delta Sales) - 6,46x
Net Margin (Net Profit / Revenue) 5,04% 9,39%
ROA (Net Profit / Asset) 2,18% 3,21%
ROE (Net Profit / Equities) 7,18% 12,2%
Rate of Dividend - 1,19%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,55% 5,51%
Cash Flow / Sales (Taux d'autofinancement) 6,16% 9,92%
Capital Intensity (Assets / Sales) 2,31x 2,92x
Financial Leverage (Net Debt / EBITDA) 7,99x 5,87x
Price Earning Ratio
United Company Rusal Plc : Price Earning Ratio
EPS & Dividend
United Company Rusal Plc : EPS Dividend
Dynamic quotes  
ON
| OFF