UNITED AIRCRAFT CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.6325 RUB | +0.32% |
|
-.--% | -.--% |
Valuation
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,09,310 | 3,17,768 | 3,52,721 | 3,12,557 | 1,96,148 | 3,22,441 |
| Enterprise Value (EV) 1 | 4,15,310 | 5,68,595 | 7,03,637 | 7,26,878 | 6,12,464 | 7,56,843 |
| P/E ratio | -85.1 x | -225 x | -20.8 x | -5.52 x | -1.36 x | -18.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.5 x | 0.7 x | 0.86 x | 0.89 x | 0.45 x | 0.69 x |
| EV / Revenue | 1 x | 1.26 x | 1.71 x | 2.07 x | 1.42 x | 1.62 x |
| EV / EBITDA | 15.7 x | 13.8 x | 22.3 x | 47.2 x | 16.5 x | 23.1 x |
| EV / FCF | -6.19 x | -22.1 x | -7.46 x | -6.64 x | -34.1 x | -12.3 x |
| FCF Yield | -16.1% | -4.52% | -13.4% | -15.1% | -2.94% | -8.13% |
| Price to Book | 1.72 x | 2.03 x | 2.09 x | -16.5 x | -1.37 x | -2.01 x |
| Nbr of stocks (in thousands) | 36,11,91,099 | 41,26,85,282 | 44,76,15,344 | 49,22,16,189 | 49,22,16,235 | 52,04,85,196 |
| Reference price 2 | 0.5795 | 0.7700 | 0.7880 | 0.6350 | 0.3985 | 0.6195 |
| Announcement Date | 12/04/17 | 14/06/19 | 14/06/19 | 08/05/20 | 30/04/21 | 29/04/22 |
1RUB in Million2RUB
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,16,926 | 4,51,783 | 4,11,578 | 3,51,327 | 4,31,880 | 4,68,185 |
| EBITDA 1 | 26,444 | 41,095 | 31,572 | 15,401 | 37,197 | 32,716 |
| EBIT 1 | 11,479 | 26,451 | 17,537 | 7,507 | 31,357 | 31,963 |
| Operating Margin | 2.75% | 5.85% | 4.26% | 2.14% | 7.26% | 6.83% |
| Earnings before Tax (EBT) 1 | -5,078 | -3,183 | -18,681 | -62,770 | -1,66,983 | -12,190 |
| Net income 1 | -2,497 | -1,391 | -17,310 | -57,669 | -1,52,609 | -17,174 |
| Net margin | -0.6% | -0.31% | -4.21% | -16.41% | -35.34% | -3.67% |
| EPS 2 | -0.006807 | -0.003422 | -0.0380 | -0.1151 | -0.2932 | -0.0329 |
| Free Cash Flow 1 | -67,042 | -25,674 | -94,304 | -1,09,476 | -17,982 | -61,512 |
| FCF margin | -16.08% | -5.68% | -22.91% | -31.16% | -4.16% | -13.14% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 12/04/17 | 14/06/19 | 14/06/19 | 08/05/20 | 30/04/21 | 29/04/22 |
1RUB in Million2RUB
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 2,06,000 | 2,50,827 | 3,50,916 | 4,14,321 | 4,16,316 | 4,34,402 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 7.79 x | 6.104 x | 11.11 x | 26.9 x | 11.19 x | 13.28 x |
| Free Cash Flow 1 | -67,042 | -25,674 | -94,304 | -1,09,476 | -17,982 | -61,512 |
| ROE (net income / shareholders' equity) | -2.7% | -1.52% | -9.48% | -329% | 217% | 12.9% |
| ROA (Net income/ Total Assets) | 0.76% | 1.67% | 1.02% | 0.47% | 1.96% | 1.84% |
| Assets 1 | -3,27,690 | -83,234 | -16,89,770 | -1,23,30,340 | -77,89,750 | -9,30,941 |
| Book Value Per Share 2 | 0.3400 | 0.3800 | 0.3800 | -0.0400 | -0.2900 | -0.3100 |
| Cash Flow per Share 2 | 0.4400 | 0.3500 | 0.3700 | 0.3000 | 0.3500 | 0.5500 |
| Capex 1 | 29,705 | 26,039 | 26,774 | 34,413 | 16,679 | 49,614 |
| Capex / Sales | 7.12% | 5.76% | 6.51% | 9.8% | 3.86% | 10.6% |
| Announcement Date | 12/04/17 | 14/06/19 | 14/06/19 | 08/05/20 | 30/04/21 | 29/04/22 |
1RUB in Million2RUB
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 3.55B | |
| +21.02% | 136B | |
| +11.12% | 78.83B | |
| +3.62% | 71.96B | |
| +20.04% | 51.23B | |
| +37.84% | 43.54B | |
| +2.02% | 41.17B | |
| +40.49% | 32.2B | |
| +80.21% | 24.42B | |
| +21.49% | 23.64B |
- Stock Market
- Equities
- UNAC Stock
- Financials United Aircraft Corporation
