Member access

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

End-of-day quote. End-of-day quote Stock Exchange of Hong Kong - 07/29
4.04 HKD   +0.25%
9h ago HONG KONG EXCHANGES AND CLEARING : LME, Rusal spar at appeal hearing over w..
1d ago Court appeal to move LME closer to cutting warehouse backlogs
07/15 UNITED RUSAL : Update on the refinancing
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 46810 10110 433
Operating income (EBITDA)3 7079156511 1221 3811 608
Operating profit (EBIT)3 1893641316569111 133
Pre-Tax Profit (EBT)610-29,0-3 1413939861 248
Net income237-55,0-3 2224938381 059
EPS ( $)0,02-0,00-0,210,040,060,07
Dividend per Share ( $)---0,000,000,01
Yield---0,06%0,25%1,65%
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 10910 0189 4318 517
Finance------
Operating income (EBITDA)3 7079156511 1221 3811 608
Leverage
(Debt/EBITDA)
2,98x11,8x15,5x8,93x6,83x5,30x
Capital Expenditure608501538548565490
Book Value Per Share (BVPS)0,69 $0,73 $0,44 $0,55 $0,54 $0,53 $
Cash Flow per Share0,12 $0,07 $0,03 $0,02 $0,05 $0,05 $
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 7 940 M$ -
Entreprise Value (EV) 17 958 M$ 17 370 M$
Valuation 2014e 2015e
PER (Price / EPS) 13,3x 8,24x
Capitalization / Revenue 0,84x 0,79x
EV / Revenue 1,90x 1,72x
EV / EBITDA 16,0x 12,6x
Yield (DPS / Price) 0,06% 0,25%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 6,93% 9,01%
operating Leverage (Delta EBIT / Delta Sales) - 5,80x
Net Margin (Net Profit / Revenue) 5,21% 8,30%
ROA (Net Profit / Asset) 1,84% 2,49%
ROE (Net Profit / Equities) 6,81% 10,5%
Rate of Dividend 0,76% 2,05%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,79% 5,59%
Cash Flow / Sales (Taux d'autofinancement) 3,71% 7,14%
Capital Intensity (Assets / Sales) 2,84x 3,33x
Financial Leverage (Net Debt / EBITDA) 8,93x 6,83x
Price Earning Ratio
United Company Rusal Plc : Price Earning Ratio
EPS & Dividend
United Company Rusal Plc : EPS Dividend
Dynamic quotes  
ON
| OFF