Member access

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

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 1659 98610 399
Operating income (EBITDA)3 7079156519161 2151 303
Operating profit (EBIT)3 189364131405789945
Pre-Tax Profit (EBT)610-29,0-3 1414598741 043
Net income237-55,0-3 222371743948
EPS ( $)0,02-0,00-0,210,030,060,06
Dividend per Share ( $)---0,000,000,01
Yield---0,07%0,32%3,35%
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 1159 7209 138
Finance------
Operating income (EBITDA)3 7079156519161 2151 303
Leverage
(Debt/EBITDA)
2,98x11,8x15,5x11,0x8,00x7,02x
Capital Expenditure608501538551545515
Book Value Per Share (BVPS)0,69 $0,73 $0,44 $0,60 $0,62 $0,60 $
Cash Flow per Share0,12 $0,07 $0,03 $0,02 $0,04 $0,02 $
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 6 251 M$ -
Company Value 16 366 M$ 15 970 M$
Valuation 2014e 2015e
PER (Price / EPS) 15,6x 7,31x
Capitalization / Revenue 0,68x 0,63x
EV / Revenue 1,79x 1,60x
EV / EBITDA 17,9x 13,1x
Yield (DPS / Price) 0,07% 0,32%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 4,42% 7,90%
operating Leverage (Delta EBIT / Delta Sales) - 10,6x
Net Margin (Net Profit / Revenue) 4,05% 7,44%
ROA (Net Profit / Asset) 1,32% 2,59%
ROE (Net Profit / Equities) 3,93% 7,86%
Rate of Dividend 1,14% 2,31%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   6,01% 5,45%
Cash Flow / Sales (Taux d'autofinancement) 3,37% 6,09%
Capital Intensity (Assets / Sales) 3,06x 2,87x
Financial Leverage (Net Debt / EBITDA) 11,0x 8,00x
Price Earning Ratio
United Company Rusal Plc : Price Earning Ratio
EPS & Dividend
United Company Rusal Plc : EPS Dividend
Dynamic quotes  
ON
| OFF