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 3479 3969 691
EBITDA1 5142 0151 4891 9011 9101 992
Operating profit (EBIT)1 0551 5581 0361 4491 6101 504
Pre-Tax Profit (EBT)5317631 3541 4871 7221 661
Net income2935581 1791 2671 4471 378
P/E ratio---5,825,185,10
EPS ( $ )0,020,040,080,080,090,09
Dividend per Share ( $ )-0,02-0,020,030,03
Yield---3,95%7,10%5,61%
Reference price ( $ )0.4757450.4757450.475745
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 4217 6436 4645 032
Finance------
Operating income (EBITDA)1 5142 0151 4891 9011 9101 992
Leverage
(Debt/EBITDA)
5,67x4,15x5,66x4,02x3,39x2,53x
Capital Expenditure465510558607615621
Book Value Per Share (BVPS)0,13 $0,02 $0,22 $0,28 $0,38 $0,50 $
Cash Flow per Share0,09 $0,10 $0,08 $0,09 $0,10 $0,11 $
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
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 7 225 M$ -
Entreprise Value (EV) 14 869 M$ 13 690 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 5,82x 5,18x
Capitalization / Revenue 0,77x 0,77x
EV / Revenue 1,59x 1,46x
EV / EBITDA 7,82x 7,17x
Yield (DPS / Price) 3,95% 7,10%
Price to book (Price / BVPS) 1,68x 1,27x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 15,5% 17,1%
operating Leverage (Delta EBIT / Delta Sales) 2,33x 21,4x
Net Margin (Net Profit / Revenue) 13,6% 15,4%
ROA (Net Profit / Asset) 9,60% 9,65%
ROE (Net Profit / Equities) 35,4% 30,3%
Rate of Dividend 23,0% 36,8%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   6,49% 6,54%
Cash Flow / Sales 13,8% 16,8%
Capital Intensity (Assets / Sales) 1,41x 1,60x
Financial Leverage (Net Debt / EBITDA) 4,02x 3,39x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend