Valuation United Company RUSAL, International

Stocks

Market Closed - Hong Kong S.E. Other stock markets 06:08:36 10/07/26 pm AEST			5-day change	1st Jan Change
3.110 ^HKD	+0.97%		+2.98%	-35.88%

25/06	Copper miners cave in, but the rest seem collateral damage
20/06	ROI-Guinea bets bauxite dominance can reshape aluminium supply: Andy Home	RE

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITED COMPANY RUSAL, INTERNATIONAL	-	-	-	-	5.97B
CHINA HONGQIAO GROUP LIMITED	5.06x	0.93x	2.81x	12.7%	25.21B
PRESS METAL ALUMINIUM HOLDINGS	22.97x	3.7x	14.51x	1.36%	15.28B
YUNNAN ALUMINIUM CO., LTD.	5.89x	0.96x	4.14x	2.58%	11.17B
SHANDONG NANSHAN ALUMINIUM CO.,LTD.	7.71x	0.65x	2.81x	4.24%	6.7B
CENTURY ALUMINUM COMPANY	3.98x	1.14x	3x	-	4.46B
ALUMINIUM BAHRAIN B.S.C.	7.33x	-	-	6.2%	3.55B
QATAR ALUMINIUM MANUFACTURING COMPANY Q.P.S.C.	31.52x	2.14x	5.64x	6.06%	2.42B
Average	12.07x	1.59x	5.48x	5.52%	9.35B
Weighted average by Cap.	10.41x	1.61x	5.90x	6.76%