Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales12 29110 8919 7609 42910 15910 723
Operating income (EBITDA)3 7079156511 2911 7641 954
Operating profit (EBIT)3 1893641318281 3571 619
Pre-Tax Profit (EBT)610-29,0-3 1415121 1291 463
Net income237-55,0-3 2224891 1971 398
EPS ( $)0,02-0,00-0,210,040,080,08
Dividend per Share ( $)------
Yield------
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt11 04910 82910 1099 3918 4587 130
Finance------
Operating income (EBITDA)3 7079156511 2911 7641 954
Leverage
(Debt/EBITDA)
2,98x11,8x15,5x7,28x4,80x3,65x
Capital Expenditure608501538514539480
Book Value Per Share (BVPS)0,69 $0,73 $0,44 $0,54 $0,56 $0,61 $
Cash Flow per Share0,12 $0,07 $0,03 $0,03 $0,07 $0,07 $
Announcement Date03/19/2012
12:20am
03/04/2013
12:20am
03/28/2014
07:38am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 8 169 M$ -
Entreprise Value (EV) 17 560 M$ 16 627 M$
Valuation 2014e 2015e
PER (Price / EPS) 14,2x 6,43x
Capitalization / Revenue 0,87x 0,80x
EV / Revenue 1,86x 1,64x
EV / EBITDA 13,6x 9,43x
Yield (DPS / Price) - -
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 8,78% 13,4%
operating Leverage (Delta EBIT / Delta Sales) - 8,24x
Net Margin (Net Profit / Revenue) 5,19% 11,8%
ROA (Net Profit / Asset) 3,00% 3,18%
ROE (Net Profit / Equities) 7,66% 13,0%
Rate of Dividend - -
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,46% 5,30%
Cash Flow / Sales (Taux d'autofinancement) 5,56% 10,2%
Capital Intensity (Assets / Sales) 1,73x 3,70x
Financial Leverage (Net Debt / EBITDA) 7,28x 4,80x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF