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 9839 3609 6999 865
EBITDA1 5142 0151 4891 9142 0942 039
Operating profit (EBIT)1 0551 5581 0361 4681 6311 571
Pre-Tax Profit (EBT)5317631 3541 4611 7461 822
Net income2935581 1791 2241 4521 495
P/E ratio---8,277,347,10
EPS ( $ )0,020,040,080,080,090,10
Dividend per Share ( $ )-0,02-0,030,040,04
Yield---4,64%5,48%6,21%
Reference price ( $ )0.6825940.6825940.682594
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 4215 0444 2075 155
Finance------
Operating income (EBITDA)1 5142 0151 4891 9142 0942 039
Leverage
(Debt/EBITDA)
5,67x4,15x5,66x2,64x2,01x2,53x
Capital Expenditure465510558602609608
Book Value Per Share (BVPS)0,13 $0,02 $0,22 $0,30 $0,39 $0,47 $
Cash Flow per Share0,09 $0,10 $0,08 $0,09 $0,11 $0,12 $
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
Financial Ratios

Size 2017e 2018e
Capitalization 10 371 M$ -
Entreprise Value (EV) 15 414 M$ 14 578 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 8,27x 7,34x
Capitalization / Revenue 1,11x 1,07x
EV / Revenue 1,65x 1,50x
EV / EBITDA 8,06x 6,96x
Yield (DPS / Price) 4,64% 5,48%
Price to book (Price / BVPS) 2,27x 1,73x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 15,7% 16,8%
operating Leverage (Delta EBIT / Delta Sales) 2,42x 3,05x
Net Margin (Net Profit / Revenue) 13,1% 15,0%
ROA (Net Profit / Asset) 9,75% 9,80%
ROE (Net Profit / Equities) 33,9% 29,4%
Rate of Dividend 38,4% 40,2%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   6,43% 6,28%
Cash Flow / Sales 15,4% 17,1%
Capital Intensity (Assets / Sales) 1,34x 1,53x
Financial Leverage (Net Debt / EBITDA) 2,64x 2,01x
EPS & Dividend