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 201320142015201620172018
Sales9 7609 3578 6807 8007 9478 025
Operating income (EBITDA)6511 5142 0151 4071 3311 504
Operating profit (EBIT)1311 0551 5589519451 031
Pre-Tax Profit (EBT)-3 1415317637708731 178
Net income-3 222293558592686942
P/E ratio---10,28,746,88
EPS ( $ )-0,210,020,040,040,050,06
Dividend per Share ( $ )--0,020,000,010,01
Yield---0,69%1,32%1,78%
Reference price ( $ )0.4319790.4319790.431979
Announcement Date03/28/2014
07:38am
02/25/2015
12:20am
03/09/2016
01:05am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Debt10 1098 5808 3727 6397 0156 286
Finance------
Operating income (EBITDA)6511 5142 0151 4071 3311 504
Leverage
(Debt/EBITDA)
15,5x5,67x4,15x5,43x5,27x4,18x
Capital Expenditure538465510529474466
Book Value Per Share (BVPS)0,44 $0,13 $0,02 $0,09 $0,16 $0,23 $
Cash Flow per Share0,03 $0,09 $0,10 $0,06 $0,06 $0,06 $
Announcement Date03/28/2014
07:38am
02/25/2015
12:20am
03/09/2016
01:05am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 6 562 M$ -
Entreprise Value (EV) 14 201 M$ 13 577 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 10,2x 8,74x
Capitalization / Revenue 0,84x 0,83x
EV / Revenue 1,82x 1,71x
EV / EBITDA 10,1x 10,2x
Yield (DPS / Price) 0,69% 1,32%
Price to book (Price / BVPS) 4,56x 2,72x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 12,2% 11,9%
operating Leverage (Delta EBIT / Delta Sales) -3,84x -
Net Margin (Net Profit / Revenue) 7,59% 8,63%
ROA (Net Profit / Asset) 4,70% 5,44%
ROE (Net Profit / Equities) 42,4% 39,4%
Rate of Dividend 7,08% 11,5%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   6,78% 5,97%
Cash Flow / Sales 11,4% 12,2%
Capital Intensity (Assets / Sales) 1,61x 1,59x
Financial Leverage (Net Debt / EBITDA) 5,43x 5,27x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend