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 - 02/27
5.64 HKD   -0.53%
02/24DJRusal Swings to 2014 Net Profit
02/24 UNITED RUSAL : UC RUSAL announces results for the year ended 31 Dece..
02/09 UNITED RUSAL : Date of board meeting
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales10 8919 7609 35710 11810 50810 526
Operating income (EBITDA)9156511 5142 3672 3371 922
Operating profit (EBIT)3641311 0552 0152 0331 613
Pre-Tax Profit (EBT)-29,0-3 1415312 4942 5552 348
Net income-55,0-3 2222932 1962 2752 119
EPS ( $)-0,00-0,210,020,140,140,14
Dividend per Share ( $)---0,010,01-
Yield---0,97%0,88%-
Announcement Date03/04/2013
12:20am
03/28/2014
07:38am
02/25/2015
12:20am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt10 82910 109-7 2775 5594 043
Finance------
Operating income (EBITDA)9156511 5142 3672 3371 922
Leverage
(Debt/EBITDA)
11,8x15,5x-3,07x2,38x2,10x
Capital Expenditure501538465572527540
Book Value Per Share (BVPS)0,73 $0,44 $-0,49 $0,56 $0,62 $
Cash Flow per Share0,07 $0,03 $0,09 $0,10 $0,10 $0,07 $
Announcement Date03/04/2013
12:20am
03/28/2014
07:38am
02/25/2015
12:20am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 11 105 M$ -
Entreprise Value (EV) 18 382 M$ 16 664 M$
Valuation 2015e 2016e
PER (Price / EPS) 5,26x 5,15x
Capitalization / Revenue 1,10x 1,06x
EV / Revenue 1,82x 1,59x
EV / EBITDA 7,77x 7,13x
Yield (DPS / Price) 0,97% 0,88%
Price to book (Price / BVPS) 1,49x 1,31x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 19,9% 19,3%
operating Leverage (Delta EBIT / Delta Sales) 11,2x 0,23x
Net Margin (Net Profit / Revenue) 21,7% 21,7%
ROA (Net Profit / Asset) 7,35% 7,17%
ROE (Net Profit / Equities) 26,6% 21,4%
Rate of Dividend 5,11% 4,51%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,66% 5,02%
Cash Flow / Sales (Taux d'autofinancement) 14,9% 14,9%
Capital Intensity (Assets / Sales) 2,95x 3,02x
Financial Leverage (Net Debt / EBITDA) 3,07x 2,38x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF