Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

UNITED COMPANY RUSAL, INTERNATIONAL PUBLIC JOINT-STOCK COMPANY

(486)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 5 0267 4507 07414 870--
Entreprise Value (EV)2 12 46813 91612 63718 33016 60215 483
P/E ratio 2,95x7,78x9,31x3,77x3,41x3,28x
Yield ---0,58%3,63%4,17%
Capitalization / Revenue 0,49x0,77x0,83x1,28x1,13x1,09x
EV / Revenue 1,21x1,43x1,48x1,57x1,26x1,14x
EV / EBITDA 5,76x14,4x14,5x6,34x4,62x3,97x
Price to Book 0,96x1,10x1,08x1,36x1,08x0,90x
Nbr of stocks (in thousands) 15 193 01515 193 01515 193 01515 193 015--
Reference price (USD) 0,330,490,470,980,980,98
Announcement Date 03/07/201903/12/202003/17/2021---
1 HKD in Million
2 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 10 2809 7118 56611 65213 20413 604
EBITDA1 2 1639668712 8903 5963 899
Operating profit (EBIT)1 1 6504003012 1673 1683 597
Operating Margin 16,1%4,12%3,51%18,6%24,0%26,4%
Pre-Tax Profit (EBT)1 1 9531 0547164 2004 8945 258
Net income1 1 6989607593 9304 2774 500
Net margin 16,5%9,89%8,86%33,7%32,4%33,1%
EPS2 0,110,060,050,260,290,30
Dividend per Share2 ---0,010,040,04
Announcement Date 03/07/201903/12/202003/17/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2
Net sales1 4 0154 5515 4496 6126 7278 608
EBITDA1 2196521 3151 410775-
Operating profit (EBIT)1 --9421 2021 9742 271
Operating Margin --17,3%18,2%29,3%26,4%
Pre-Tax Profit (EBT) ------
Net income -124-2 0181 796994-
Net margin -3,09%-37,0%27,2%14,8%-
EPS2 -0,010,060,130,120,130,22
Dividend per Share ------
Announcement Date 08/13/202003/17/202108/13/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 7 4426 4665 5633 4601 732612
Net Cash position1 ------
Leverage (Debt / EBITDA) 3,44x6,69x6,39x1,20x0,48x0,16x
Free Cash Flow1 -1328411946431 4431 996
ROE (Net Profit / Equities) 35,1%20,5%14,9%39,5%28,6%22,5%
Shareholders' equity1 4 8354 6855 0959 95114 93020 021
ROA (Net Profit / Asset) 10,7%7,29%5,63%17,4%15,3%13,4%
Assets1 15 80313 16213 49022 59027 95033 502
Book Value Per Share2 0,340,440,430,720,901,09
Cash Flow per Share2 0,040,110,070,140,210,18
Capex1 8128118971 2001 1351 046
Capex / Sales 7,90%8,35%10,5%10,3%8,60%7,69%
Announcement Date 03/07/201903/12/202003/17/2021---
1 USD in Million
2 USD
Key data
Capitalization (HKD) 115 770 773 248
Capitalization (USD) 14 871 024 015
Net sales (USD) 8 566 000 000
Number of employees 56 939
Sales / Employee (USD) 150 442
Free-Float 17,5%
Free-Float capitalization (HKD) 20 271 462 393
Free-Float capitalization (USD) 2 603 916 305
Avg. Exchange 20 sessions (USD) 63 851 043
Average Daily Capital Traded 0,06%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA