Loading...
XHKG0486
Market cap6.31bUSD
Dec 20, Last price  
3.05HKD
1D
-2.87%
1Q
30.90%
Jan 2017
-7.01%
IPO
-68.26%
Name

OK Rusal MKPAO

Chart & Performance

D1W1MN
XHKG:0486 chart
P/E
21.15
P/S
0.49
EPS
0.02
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
3.51%
Revenues
12.21b
-12.60%
15,685,000,0008,165,000,00010,979,000,00012,291,000,00010,891,000,0009,760,000,0009,357,000,0008,680,000,0007,983,000,0009,969,000,00010,280,000,0009,711,000,0008,566,000,00011,994,000,00013,974,000,00012,213,000,000
Net income
282m
-84.27%
-5,952,000,000821,000,0002,867,000,000237,000,000-337,000,000-3,322,000,000-91,000,000558,000,0001,179,000,0001,222,000,0001,698,000,000960,000,000759,000,0003,225,000,0001,793,000,000282,000,000
CFO
1.76b
P
3,043,000,000321,000,0001,738,000,0001,781,000,0001,092,000,000408,000,0001,398,000,0001,568,000,0001,244,000,0001,702,000,000680,000,0001,652,000,0001,091,000,0001,146,000,000-412,000,0001,760,000,000
Dividend
Oct 19, 20220.02 HKD/sh

Profile

United Company RUSAL, International Public Joint-Stock Company produces and sells aluminum and related products. It operates through four segments: Aluminium, Alumina, Energy, and Mining and Metals. The company is involved in the mining and refining of bauxite and nepheline ore into alumina; the smelting of primary aluminum from alumina; and the fabrication of aluminum and aluminum alloys into semi-fabricated and finished products. Its products include primary aluminum, billets, rolling slabs, primary foundry alloys, wire rods, high-purity aluminum, foil and packaging products, aluminum wheels and powders, alumina and bauxite products, corundum products, and gallium and silicon products, as well as aluminum anodes for cathodic protection. The company is also involved in the mining and sale of coal; generation and transmission of electricity produced from various sources; and trading businesses. In addition, it offers repair and maintenance, and finance services. The company sells its products primarily in Europe, Russia, other countries of the Commonwealth of Independent States, Asia, and North and South America. The company was founded in 2000 and is based in Kaliningrad, Russia. United Company RUSAL, International Public Joint-Stock Company is a subsidiary of En+ GROUP International public joint-stock company.
URL
https://rusal.ru/
IPO date
Jan 27, 2010
Employees
56,828
Domiciled in
RU
Incorporated in
RU

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
12,213,000
-12.60%
13,974,000
16.51%
11,994,000
40.02%
Cost of revenue
11,803,000
12,236,000
9,493,000
Unusual Expense (Income)
NOPBT
410,000
1,738,000
2,501,000
NOPBT Margin
3.36%
12.44%
20.85%
Operating Taxes
(38,000)
373,000
416,000
Tax Rate
21.46%
16.63%
NOPAT
448,000
1,365,000
2,085,000
Net income
282,000
-84.27%
1,793,000
-44.40%
3,225,000
324.90%
Dividends
(302,000)
Dividend yield
0.05%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,966,000
2,547,000
1,894,000
Long-term debt
5,949,000
6,958,000
4,882,000
Deferred revenue
439,000
Other long-term liabilities
829,000
396,000
83,000
Net debt
845,000
680,000
465,000
Cash flow
Cash from operating activities
1,760,000
(412,000)
1,146,000
CAPEX
(1,022,000)
(1,239,000)
(1,192,000)
Cash from investing activities
(1,030,000)
472,000
490,000
Cash from financing activities
(1,747,000)
1,415,000
(1,891,000)
FCF
1,019,000
(313,000)
(560,000)
Balance
Cash
2,210,000
3,282,000
2,149,000
Long term investments
4,860,000
5,543,000
4,162,000
Excess cash
6,459,350
8,126,300
5,711,300
Stockholders' equity
3,154,000
2,872,000
1,383,000
Invested Capital
16,557,000
18,873,000
16,175,000
ROIC
2.53%
7.79%
12.70%
ROCE
2.08%
7.84%
13.90%
EV
Common stock shares outstanding
15,193,015
15,193,015
15,193,015
Price
34.23
-14.69%
40.12
-45.78%
74.00
108.98%
Market cap
519,980,934
-14.69%
609,543,756
-45.78%
1,124,283,100
108.98%
EV
520,825,934
616,574,756
1,131,393,100
EBITDA
950,000
2,241,000
3,097,000
EV/EBITDA
548.24
275.13
365.32
Interest
340,000
426,000
372,000
Interest/NOPBT
82.93%
24.51%
14.87%