|
Market Closed -
Hong Kong S.E.
16:08:26 14/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 2.780 HKD | -2.46% |
|
-0.54% | -42.68% |
| 10-06 | Rusal Signs Heat System Connection Deal With En+ Associate | MT |
| 09-29 | Rusal Signs Heat Supply Contract With En+ Associate | MT |
Company Valuation: United Company RUSAL, International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,074 | 14,710 | 7,736 | 5,251 | 6,200 | 9,467 |
| Change | - | 107.95% | -47.41% | -32.12% | 18.08% | 52.68% |
| Enterprise Value (EV) 1 | 12,526 | 19,340 | 13,956 | 10,954 | 12,561 | 17,474 |
| Change | - | 54.4% | -27.84% | -21.51% | 14.67% | 39.11% |
| P/E | 9.32x | 4.56x | 4.31x | 18.6x | 7.72x | -20.8x |
| PBR | 1.08x | 1.4x | 0.63x | 0.48x | 0.55x | 0.81x |
| PEG | - | 0x | -0.1x | -0.2x | 0x | 0x |
| Capitalization / Revenue | 0.83x | 1.23x | 0.55x | 0.43x | 0.51x | 0.64x |
| EV / Revenue | 1.46x | 1.61x | 1x | 0.9x | 1.04x | 1.18x |
| EV / EBITDA | 14.6x | 6.71x | 6.93x | 14x | 8.45x | 16.8x |
| EV / EBIT | 46.9x | 8.71x | 8.73x | 50.5x | 13x | 40.4x |
| EV / FCF | 19.8x | -12.6x | -10.8x | 50.2x | -12.2x | -55.5x |
| FCF Yield | 5.06% | -7.93% | -9.23% | 1.99% | -8.2% | -1.8% |
| Dividend per Share 2 | - | - | 0.02 | - | - | - |
| Rate of return | - | - | 3.93% | - | - | - |
| EPS 2 | 0.05 | 0.2123 | 0.118 | 0.0186 | 0.0529 | -0.0299 |
| Distribution rate | - | - | 16.9% | - | - | - |
| Net sales 1 | 8,566 | 11,994 | 13,974 | 12,213 | 12,082 | 14,812 |
| EBITDA 1 | 858 | 2,884 | 2,015 | 782 | 1,486 | 1,041 |
| EBIT 1 | 267 | 2,220 | 1,599 | 217 | 966 | 432 |
| Net income 1 | 759 | 3,225 | 1,793 | 282 | 803 | -455 |
| Net Debt 1 | 5,452 | 4,630 | 6,220 | 5,703 | 6,361 | 8,007 |
| Reference price 2 | 0.4656 | 0.9682 | 0.5092 | 0.3456 | 0.4081 | 0.6231 |
| Nbr of stocks (in thousands) | 15,193,015 | 15,193,015 | 15,193,015 | 15,193,015 | 15,193,015 | 15,193,015 |
| Announcement Date | 17/3/21 | 1/4/22 | 28/4/23 | 14/3/24 | 13/3/25 | 17/3/26 |
1USD in Million2USD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 5.52B | |
| 6.58x | 1.08x | 3.99x | - | 31.27B | |
| 5.32x | 0.98x | 2.96x | 12.36% | 26.72B | |
| 5.49x | 0.61x | 2.49x | 6.52% | 21.77B | |
| 7.93x | 0.83x | 5.98x | 0.65% | 21.06B | |
| 8.34x | 0.74x | 4.39x | 6.28% | 16.04B | |
| 22.15x | 3.52x | 13.93x | 1.5% | 14.59B | |
| 7x | 1.17x | 4.23x | 4.59% | 13.76B | |
| 54.22x | - | - | - | 13.16B | |
| Average | 14.63x | 1.27x | 5.42x | 5.32% | 18.21B | |
| Weighted average by Cap. | 12.01x | 1.17x | 4.93x | 5.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 486 Stock
- Valuation United Company RUSAL, International
Select your edition
All financial news and data tailored to specific country editions
