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 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 352,721 | 312,557 | 196,148 | 322,441 | 333,341 | 331,459 |
| Enterprise Value (EV) 1 | 703,637 | 726,878 | 612,464 | 756,843 | 917,610 | 760,422 |
| P/E ratio | -20.8 x | -5.52 x | -1.36 x | -18.8 x | -12.6 x | -9.29 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.86 x | 0.89 x | 0.45 x | 0.69 x | 0.92 x | 0.7 x |
| EV / Revenue | 1.71 x | 2.07 x | 1.42 x | 1.62 x | 2.54 x | 1.6 x |
| EV / EBITDA | 22.3 x | 47.2 x | 16.5 x | 23.1 x | -24.7 x | -156 x |
| EV / FCF | -7.46 x | -6.64 x | -34.1 x | -12.3 x | -7.81 x | -3.98 x |
| FCF Yield | -13.4% | -15.1% | -2.94% | -8.13% | -12.8% | -25.1% |
| Price to Book | 2.09 x | -16.5 x | -1.37 x | -2.01 x | -1.76 x | 4.6 x |
| Nbr of stocks (in thousands) | 447,615,344 | 492,216,189 | 492,216,235 | 520,485,196 | 527,021,030 | 524,046,372 |
| Reference price 2 | 0.7880 | 0.6350 | 0.3985 | 0.6195 | 0.6325 | 0.6325 |
| Announcement Date | 6/14/19 | 5/8/20 | 4/30/21 | 4/29/22 | 4/27/24 | 4/27/24 |
1RUB in Million2RUB
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 411,578 | 351,327 | 431,880 | 468,185 | 361,723 | 476,502 |
| EBITDA 1 | 31,572 | 15,401 | 37,197 | 32,716 | -37,076 | -4,885 |
| EBIT 1 | 17,537 | 7,507 | 31,357 | 31,963 | -40,927 | -11,391 |
| Operating Margin | 4.26% | 2.14% | 7.26% | 6.83% | -11.31% | -2.39% |
| Earnings before Tax (EBT) 1 | -18,681 | -62,770 | -166,983 | -12,190 | -51,721 | -45,593 |
| Net income 1 | -17,310 | -57,669 | -152,609 | -17,174 | -26,247 | -35,786 |
| Net margin | -4.21% | -16.41% | -35.34% | -3.67% | -7.26% | -7.51% |
| EPS 2 | -0.0380 | -0.1151 | -0.2932 | -0.0329 | -0.0502 | -0.0681 |
| Free Cash Flow 1 | -94,304 | -109,476 | -17,982 | -61,512 | -117,427 | -190,836 |
| FCF margin | -22.91% | -31.16% | -4.16% | -13.14% | -32.46% | -40.05% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 6/14/19 | 5/8/20 | 4/30/21 | 4/29/22 | 4/27/24 | 4/27/24 |
1RUB in Million2RUB
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 350,916 | 414,321 | 416,316 | 434,402 | 584,269 | 428,963 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 11.11 x | 26.9 x | 11.19 x | 13.28 x | -15.76 x | -87.81 x |
| Free Cash Flow 1 | -94,304 | -109,476 | -17,982 | -61,512 | -117,427 | -190,836 |
| ROE (net income / shareholders' equity) | -9.48% | -329% | 217% | 12.9% | 14% | 63% |
| ROA (Net income/ Total Assets) | 1.02% | 0.47% | 1.96% | 1.84% | -1.97% | -0.44% |
| Assets 1 | -1,689,770 | -12,330,340 | -7,789,750 | -930,941 | 1,331,119 | 8,177,788 |
| Book Value Per Share 2 | 0.3800 | -0.0400 | -0.2900 | -0.3100 | -0.3600 | 0.1400 |
| Cash Flow per Share 2 | 0.3700 | 0.3000 | 0.3500 | 0.5500 | 0.5500 | 0.6300 |
| Capex 1 | 26,774 | 34,413 | 16,679 | 49,614 | 33,101 | 43,177 |
| Capex / Sales | 6.51% | 9.8% | 3.86% | 10.6% | 9.15% | 9.06% |
| Announcement Date | 6/14/19 | 5/8/20 | 4/30/21 | 4/29/22 | 4/27/24 | 4/27/24 |
1RUB in Million2RUB
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 3.68B | |
| +26.35% | 141B | |
| +14.76% | 81.63B | |
| +1.40% | 70.25B | |
| +25.48% | 52.62B | |
| +43.04% | 45.56B | |
| +6.98% | 42.74B | |
| +77.09% | 39.53B | |
| +56.14% | 24.9B | |
| +10.27% | 21.5B |
- Stock Market
- Equities
- UNAC Stock
- Financials United Aircraft Corporation
