image

Rusal reports good set of numbers for Q1 2018 but they are irrelevant to the current situation of the company

Rusal reports good set of numbers for Q1 2018 but they are irrelevant to the current situation of the comp
Rusal 1Q 2018 of 2.7$bn reflects higher revenue – reflecting growth in aluminium price and small increase in aluminium output to 931mt. Revenue grew by 19.5% in 1Q 2018 vs the same period last year.
EBITDA margin was flat at 20.8% despite growing aluminium price. EBITDA increased to 572$mln in line with growing revenue.
Net debt increased to 7.8bn$ growing by 3%, but interest expense was smaller than last year at 123mn$
Operating cash flow was less at 116mn$ representing a drop of 46% vs. the same period last year.
Adjusted net profit (ex Norilsk) grew in line to 317mn$.
Sanctions make Rusal outlook uncertain. It would have been further helped by weaker ruble but it is largely irrelevant now.
It will be unable to dispose of any assets under sanctions regime. It looks as if its future depends solely on the Russian government support.
There is also a more cruel Yukos like option on the cards if the government does not decide not to help. This will allow the creditors to get some cash out of Rusal without violating sanctions regime.
So far the government statements implied that Rusal will receive support. So share price bounced 33% from its trough.

Singapore traded Nobel Group

Though Rusal speculatively very attractive. There are far more attractive speculative opportunities in the sector. Singapore commodities traded The Nobel Group which lost 99% of its value in the last few years and with bonds in default may benefit from aluminium price surge which increases valuation of its Jamaican aluminium smelter.

Aluminium price LME

Key Info

United Co RUSAL PLC Web - www.rusal.ru

Tel - 7-495-720-51-70

Next Reporting Date - 14.05.2018

News

Top Headlines

Select Equity Data Snapshot


Historic and Consesus Forecast numbers from Bloomberg USD mn




United Co RUSAL PLC, , Materials





Fundamentals

Year2013201420152016201720182019
Revenue9,357.008,680.007,983.009,969.0010,638.1310,889.7511,173.40
Year2013201420152016201720182019
Operating Profit942.001,409.001,068.001,523.001,778.751,839.001,763.00
Year2013201420152016201720182019
PTP147.00763.001,354.001,288.002,181.882,265.632,414.80
Year2013201420152016201720182019
Net Income293.001,097.001,257.001,222.001,926.501,999.881,939.00
Year2013201420152016201720182019
EPS0.020.070.080.080.110.120.12
Year2013201420152016201720182019
DPS0.020.020.020.020.030.030.03
Year2013201420152016201720182019
EBITDA1,401.001,866.001,521.002,011.002,371.002,431.292,438.40
Year2013201420152016201720182019
BPS0.150.090.220.290.380.480.73
Year2013201420152016201720182019
Capex-465.00-510.00-558.00-822.00-750.86-733.00-712.25
Year2013201420152016201720182019
FCF1,210.001,318.00587.001,201.001,345.781,591.532,022.49




Growth

Year201420152016201720182019
revenue Growth-7.2%-8.0%24.9%6.7%2.4%2.6%
Year201420152016201720182019
Operating Profit Growth49.6%-24.2%42.6%16.8%3.4%-4.1%
Year201420152016201720182019
PTP Growth419.0%77.5%-4.9%69.4%3.8%6.6%
Year201420152016201720182019
Net Income Growth274.4%14.6%-2.8%57.7%3.8%-3.0%
Year201420152016201720182019
EPS Growth278.9%15.5%-3.8%38.8%5.4%2.6%
Year201420152016201720182019
DPS Growth2.8%0.0%19.7%26.9%4.0%11.5%
Year201420152016201720182019
EBITDA Growth33.2%-18.5%32.2%17.9%2.5%0.3%
Year201420152016201720182019
BPS Growth-37.8%137.2%34.7%30.6%26.2%50.6%
Year201420152016201720182019
Net Incom GAAP Growth0.0%111.3%3.6%59.7%4.5%7.3%
Year201420152016201720182019
Capex Growth9.7%9.4%47.3%-8.7%-2.4%-2.8%
Year201420152016201720182019
FCF Growth8.9%-55.5%104.6%12.1%18.3%27.1%




Ratios

Year2013201420152016201720182019
PE RATIO2.002.001.00
Year201720182019
BEST CURRENT EV BEST EBIT6.006.006.00
Year2013201420152016201720182019
EV/EBITDA4.004.004.00
Year2013201420152016201720182019
DIVIDEND YIELD10.0011.0013.00
Year2013201420152016201720182019
GROSS MARGIN30.0029.0027.00
Year2013201420152016201720182019
ROA11.0012.0011.00
Year2013201420152016201720182019
ROE33.0028.0022.00
Year20132014201520162017201820182019
EBITDA Margin22.000.0022.0021.00
Year2017
Market Cap3,948.00
Year2017
Number of Employees61,138.00
Year2018
1 month return-58.00
Year2018
6 month return-62.00