25 XP   0   0   10

OK Rusal MKPAO
Buy, Hold or Sell?

Let's analyse Rusal together

PenkeI guess you are interested in OK Rusal MKPAO. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of OK Rusal MKPAO. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about OK Rusal MKPAO

I send you an email if I find something interesting about OK Rusal MKPAO.

Quick analysis of Rusal (30 sec.)










What can you expect buying and holding a share of Rusal? (30 sec.)

How much money do you get?

How much money do you get?
₽0.08
When do you have the money?
1 year
How often do you get paid?
40.0%

What is your share worth?

Current worth
₽75.19
Expected worth in 1 year
₽-18,914.20
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
₽-18,982.01
Return On Investment
-52,757.1%

For what price can you sell your share?

Current Price per Share
₽35.98
Expected price per share
₽31.85 - ₽37.80
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Rusal (5 min.)




Live pricePrice per Share (EOD)

₽35.98

Intrinsic Value Per Share

₽-135.93 - ₽138.21

Total Value Per Share

₽-60.75 - ₽213.40

2. Growth of Rusal (5 min.)




Is Rusal growing?

Current yearPrevious yearGrowGrow %
How rich?$12.3b$791.3b-$778.9b-6,314.0%

How much money is Rusal making?

Current yearPrevious yearGrowGrow %
Making money$1.7b$238.2b-$236.4b-13,155.9%
Net Profit Margin12.8%26.9%--

How much money comes from the company's main activities?

3. Financial Health of Rusal (5 min.)




4. Comparing to competitors in the Aluminum industry (5 min.)




  Industry Rankings (Aluminum)  

3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Rusal? (5 min.)

Welcome investor! Rusal's management wants to use your money to grow the business. In return you get a share of Rusal.

What can you expect buying and holding a share of Rusal?

First you should know what it really means to hold a share of Rusal. And how you can make/lose money.

Speculation

The Price per Share of Rusal is ₽35.98. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Rusal.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Rusal, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽75.19. Based on the TTM, the Book Value Change Per Share is ₽-4,747.35 per quarter. Based on the YOY, the Book Value Change Per Share is ₽4,782.56 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽1.85 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Rusal.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.120.3%0.120.3%15.8644.1%3.249.0%1.624.5%
Usd Book Value Change Per Share-51.27-142.5%-51.27-142.5%51.65143.6%0.100.3%0.010.0%
Usd Dividend Per Share0.020.1%0.020.1%0.000.0%0.000.0%0.010.0%
Usd Total Gains Per Share-51.25-142.4%-51.25-142.4%51.65143.6%0.110.3%0.020.0%
Usd Price Per Share0.43-0.43-0.80-0.46-0.32-
Price to Earnings Ratio3.66-3.66-0.05-3.91-3.52-
Price-to-Total Gains Ratio-0.01--0.01-0.02--3.71--2.27-
Price to Book Ratio0.53-0.53-0.02-0.63-0.86-
Price-to-Total Gains Ratio-0.01--0.01-0.02--3.71--2.27-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.388584
Number of shares2573
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.00
Usd Book Value Change Per Share-51.270.10
Usd Total Gains Per Share-51.250.11
Gains per Quarter (2573 shares)-131,869.93277.23
Gains per Year (2573 shares)-527,479.701,108.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1205-527685-5274904110681099
2410-1055370-10549708221362208
3615-1583054-158245012332043317
4820-2110739-210993016442724426
51025-2638424-263741020553405535
61230-3166109-316489024664086644
71436-3693793-369237028774757753
81641-4221478-421985032885438862
91846-4749163-474733036996119971
102051-5276848-52748104101067911080

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%8.02.00.080.0%11.04.00.073.3%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%5.05.00.050.0%9.06.00.060.0%
Dividend per Share1.00.00.0100.0%1.00.02.033.3%1.00.04.020.0%4.00.06.040.0%5.00.010.033.3%
Total Gains per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%5.05.00.050.0%9.06.00.060.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Rusal

About OK Rusal MKPAO

United Company RUSAL, International Public Joint-Stock Company engages in production and trading of aluminium products in Russia. It operates through Aluminium, Alumina, Energy, and Mining and Metals segments. The company engages in mining and refining of bauxite; mining and sale of coal, and generation and transmission of electricity from various source; and provides equity investment in Norilsk Nickel. It also offers billets, rolling slabs, foundry alloys, wire rods, high-purity aluminium and wheels, foil and packaging, corundum, gallium, and silicon products, as well as aluminium anodes for cathodic protection. In addition, the company manufactures aluminium semifinished products for transportation, packaging, building and construction, consumer goods, and technology industries; and provides smelting services, repair and maintenance, finance, and electric power services, as well as produces aluminium powders. It sells its products primarily in Europe, Africa, Russia, other countries of the Commonwealth of Independent States, Asia, and North and South America. The company was founded in 2000 and is based in Kaliningrad, Russia. United Company RUSAL, International Public Joint-Stock Company is a subsidiary of EN+ GROUP International public joint-stock company.United Company RUSAL IPJSC was formerly known as United Company RUSAL Plc. The company is based in Moscow, Russia. United Company RUSAL IPJSC operates as a subsidiary of En+ Group International public joint-stock company.

Fundamental data was last updated by Penke on 2023-11-24 11:28:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of OK Rusal MKPAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Rusal earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Rusal to the Aluminum industry mean.
  • A Net Profit Margin of 12.8% means that руб0.13 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of OK Rusal MKPAO:

  • The MRQ is 12.8%. The company is making a huge profit. +2
  • The TTM is 12.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ12.8%TTM12.8%0.0%
TTM12.8%YOY26.9%-14.1%
TTM12.8%5Y15.0%-2.2%
5Y15.0%10Y7.3%+7.7%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ12.8%4.0%+8.8%
TTM12.8%3.3%+9.5%
YOY26.9%5.8%+21.1%
5Y15.0%3.8%+11.2%
10Y7.3%3.2%+4.1%
1.1.2. Return on Assets

Shows how efficient Rusal is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Rusal to the Aluminum industry mean.
  • 7.3% Return on Assets means that Rusal generated руб0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of OK Rusal MKPAO:

  • The MRQ is 7.3%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 7.3%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ7.3%TTM7.3%0.0%
TTM7.3%YOY15.0%-7.7%
TTM7.3%5Y8.6%-1.3%
5Y8.6%10Y4.6%+3.9%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ7.3%1.3%+6.0%
TTM7.3%0.9%+6.4%
YOY15.0%2.2%+12.8%
5Y8.6%1.2%+7.4%
10Y4.6%1.2%+3.4%
1.1.3. Return on Equity

Shows how efficient Rusal is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Rusal to the Aluminum industry mean.
  • 14.6% Return on Equity means Rusal generated руб0.15 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of OK Rusal MKPAO:

  • The MRQ is 14.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 14.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ14.6%TTM14.6%0.0%
TTM14.6%YOY30.1%-15.5%
TTM14.6%5Y20.6%-6.1%
5Y20.6%10Y15.2%+5.5%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ14.6%2.6%+12.0%
TTM14.6%2.0%+12.6%
YOY30.1%4.4%+25.7%
5Y20.6%2.7%+17.9%
10Y15.2%2.3%+12.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of OK Rusal MKPAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Rusal is operating .

  • Measures how much profit Rusal makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Rusal to the Aluminum industry mean.
  • An Operating Margin of 21.3% means the company generated руб0.21  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of OK Rusal MKPAO:

  • The MRQ is 21.3%. The company is operating efficient. +1
  • The TTM is 21.3%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ21.3%TTM21.3%0.0%
TTM21.3%YOY34.2%-12.9%
TTM21.3%5Y23.5%-2.2%
5Y23.5%10Y16.3%+7.2%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ21.3%5.7%+15.6%
TTM21.3%2.6%+18.7%
YOY34.2%7.0%+27.2%
5Y23.5%5.0%+18.5%
10Y16.3%3.9%+12.4%
1.2.2. Operating Ratio

Measures how efficient Rusal is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aluminum industry mean).
  • An Operation Ratio of 0.88 means that the operating costs are руб0.88 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of OK Rusal MKPAO:

  • The MRQ is 0.880. The company is less efficient in keeping operating costs low.
  • The TTM is 0.880. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.880TTM0.8800.000
TTM0.880YOY0.808+0.073
TTM0.8805Y0.891-0.011
5Y0.89110Y0.886+0.005
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8801.742-0.862
TTM0.8801.767-0.887
YOY0.8081.720-0.912
5Y0.8911.763-0.872
10Y0.8861.407-0.521
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of OK Rusal MKPAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Rusal is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Aluminum industry mean).
  • A Current Ratio of 2.20 means the company has руб2.20 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of OK Rusal MKPAO:

  • The MRQ is 2.203. The company is able to pay all its short-term debts. +1
  • The TTM is 2.203. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.203TTM2.2030.000
TTM2.203YOY1.837+0.366
TTM2.2035Y2.2030.000
5Y2.20310Y1.792+0.412
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2031.734+0.469
TTM2.2031.711+0.492
YOY1.8371.642+0.195
5Y2.2031.618+0.585
10Y1.7921.413+0.379
1.3.2. Quick Ratio

Measures if Rusal is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Rusal to the Aluminum industry mean.
  • A Quick Ratio of 1.01 means the company can pay off руб1.01 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of OK Rusal MKPAO:

  • The MRQ is 1.014. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.014. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.014TTM1.0140.000
TTM1.014YOY0.706+0.308
TTM1.0145Y1.082-0.068
5Y1.08210Y0.775+0.308
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0140.613+0.401
TTM1.0140.630+0.384
YOY0.7060.726-0.020
5Y1.0820.747+0.335
10Y0.7750.692+0.083
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of OK Rusal MKPAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Rusal assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Rusal to Aluminum industry mean.
  • A Debt to Asset Ratio of 0.50 means that Rusal assets are financed with 50.0% credit (debt) and the remaining percentage (100% - 50.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of OK Rusal MKPAO:

  • The MRQ is 0.500. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.500. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.500TTM0.5000.000
TTM0.500YOY0.503-0.003
TTM0.5005Y0.584-0.083
5Y0.58410Y0.683-0.099
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5000.475+0.025
TTM0.5000.489+0.011
YOY0.5030.497+0.006
5Y0.5840.527+0.057
10Y0.6830.493+0.190
1.4.2. Debt to Equity Ratio

Measures if Rusal is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Rusal to the Aluminum industry mean.
  • A Debt to Equity ratio of 100.1% means that company has руб1.00 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of OK Rusal MKPAO:

  • The MRQ is 1.001. The company is able to pay all its debts with equity. +1
  • The TTM is 1.001. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.001TTM1.0010.000
TTM1.001YOY1.012-0.010
TTM1.0015Y1.468-0.466
5Y1.46810Y2.925-1.457
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0010.946+0.055
TTM1.0010.963+0.038
YOY1.0121.032-0.020
5Y1.4681.188+0.280
10Y2.9251.068+1.857
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of OK Rusal MKPAO

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Rusal generates.

  • Above 15 is considered overpriced but always compare Rusal to the Aluminum industry mean.
  • A PE ratio of 3.66 means the investor is paying руб3.66 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of OK Rusal MKPAO:

  • The EOD is 3.285. Based on the earnings, the company is cheap. +2
  • The MRQ is 3.663. Based on the earnings, the company is cheap. +2
  • The TTM is 3.663. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.285MRQ3.663-0.378
MRQ3.663TTM3.6630.000
TTM3.663YOY0.050+3.612
TTM3.6635Y3.914-0.251
5Y3.91410Y3.524+0.390
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD3.2859.929-6.644
MRQ3.6639.757-6.094
TTM3.66313.983-10.320
YOY0.05013.420-13.370
5Y3.91419.896-15.982
10Y3.52434.575-31.051
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of OK Rusal MKPAO:

  • The EOD is -3.567. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.978. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.978. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.567MRQ-3.978+0.410
MRQ-3.978TTM-3.9780.000
TTM-3.978YOY-263.315+259.338
TTM-3.9785Y-46.178+42.201
5Y-46.17810Y-21.324-24.855
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD-3.567-2.495-1.072
MRQ-3.978-2.704-1.274
TTM-3.978-0.930-3.048
YOY-263.3153.615-266.930
5Y-46.1780.035-46.213
10Y-21.3241.727-23.051
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Rusal is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aluminum industry mean).
  • A PB ratio of 0.53 means the investor is paying руб0.53 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of OK Rusal MKPAO:

  • The EOD is 0.479. Based on the equity, the company is cheap. +2
  • The MRQ is 0.534. Based on the equity, the company is cheap. +2
  • The TTM is 0.534. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.479MRQ0.534-0.055
MRQ0.534TTM0.5340.000
TTM0.534YOY0.015+0.518
TTM0.5345Y0.630-0.096
5Y0.63010Y0.859-0.229
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD0.4791.360-0.881
MRQ0.5341.325-0.791
TTM0.5341.371-0.837
YOY0.0151.709-1.694
5Y0.6301.706-1.076
10Y0.8591.986-1.127
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of OK Rusal MKPAO compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---4747.348-4747.3480%4782.562-199%9.608-49512%0.846-561562%
Book Value Per Share--75.18875.1880%4822.536-98%1002.148-92%512.023-85%
Current Ratio--2.2032.2030%1.837+20%2.2030%1.792+23%
Debt To Asset Ratio--0.5000.5000%0.503-1%0.584-14%0.683-27%
Debt To Equity Ratio--1.0011.0010%1.012-1%1.468-32%2.925-66%
Dividend Per Share--1.8451.8450%-+100%0.369+400%0.673+174%
Eps--10.95410.9540%1468.477-99%300.061-96%149.753-93%
Free Cash Flow Per Share---10.087-10.0870%-0.281-97%23.403-143%13.747-173%
Free Cash Flow To Equity Per Share---1.442-1.4420%-11.834+721%18.741-108%6.766-121%
Gross Profit Margin--0.6110.6110%0.807-24%0.593+3%1.128-46%
Intrinsic Value_10Y_max--138.212--------
Intrinsic Value_10Y_min---135.933--------
Intrinsic Value_1Y_max--21.391--------
Intrinsic Value_1Y_min---5.782--------
Intrinsic Value_3Y_max--58.524--------
Intrinsic Value_3Y_min---24.265--------
Intrinsic Value_5Y_max--88.729--------
Intrinsic Value_5Y_min---50.162--------
Market Cap546644137697.280-12%609543756183.200609543756183.2000%1124283099788.000-46%641525052531.902-5%456405720373.497+34%
Net Profit Margin--0.1280.1280%0.269-52%0.150-14%0.073+75%
Operating Margin--0.2130.2130%0.342-38%0.235-9%0.163+31%
Operating Ratio--0.8800.8800%0.808+9%0.891-1%0.886-1%
Pb Ratio0.479-12%0.5340.5340%0.015+3377%0.630-15%0.859-38%
Pe Ratio3.285-12%3.6633.6630%0.050+7168%3.914-6%3.524+4%
Price Per Share35.980-12%40.12040.1200%74.000-46%42.225-5%30.041+34%
Price To Free Cash Flow Ratio-3.567+10%-3.978-3.9780%-263.315+6520%-46.178+1061%-21.324+436%
Price To Total Gains Ratio-0.008+10%-0.008-0.0080%0.015-155%-3.708+43754%-2.266+26707%
Quick Ratio--1.0141.0140%0.706+44%1.082-6%0.775+31%
Return On Assets--0.0730.0730%0.150-51%0.086-15%0.046+58%
Return On Equity--0.1460.1460%0.301-52%0.206-29%0.152-4%
Total Gains Per Share---4745.503-4745.5030%4782.562-199%9.977-47666%1.518-312679%
Usd Book Value--12337225992.00012337225992.0000%791303680440.000-98%164437067995.200-92%84015035395.200-85%
Usd Book Value Change Per Share---51.271-51.2710%51.652-199%0.104-49512%0.009-561562%
Usd Book Value Per Share--0.8120.8120%52.083-98%10.823-92%5.530-85%
Usd Dividend Per Share--0.0200.0200%-+100%0.004+400%0.007+174%
Usd Eps--0.1180.1180%15.860-99%3.241-96%1.617-93%
Usd Free Cash Flow---1655054856.000-1655054856.0000%-46112976.000-97%3840007953.600-143%2255726491.200-173%
Usd Free Cash Flow Per Share---0.109-0.1090%-0.003-97%0.253-143%0.148-173%
Usd Free Cash Flow To Equity Per Share---0.016-0.0160%-0.128+721%0.202-108%0.073-121%
Usd Market Cap5903756687.131-12%6583072566.7796583072566.7790%12142257477.710-46%6928470567.345-5%4929181780.034+34%
Usd Price Per Share0.389-12%0.4330.4330%0.799-46%0.456-5%0.324+34%
Usd Profit--1797403608.0001797403608.0000%238262739624.000-99%48697107076.800-96%24303042036.000-93%
Usd Revenue--14008320144.00014008320144.0000%886116971376.000-98%185750485502.400-92%97461378705.600-86%
Usd Total Gains Per Share---51.251-51.2510%51.652-199%0.108-47666%0.016-312679%
 EOD+4 -4MRQTTM+0 -0YOY+9 -275Y+10 -2610Y+15 -21

3.2. Fundamental Score

Let's check the fundamental score of OK Rusal MKPAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.285
Price to Book Ratio (EOD)Between0-10.479
Net Profit Margin (MRQ)Greater than00.128
Operating Margin (MRQ)Greater than00.213
Quick Ratio (MRQ)Greater than11.014
Current Ratio (MRQ)Greater than12.203
Debt to Asset Ratio (MRQ)Less than10.500
Debt to Equity Ratio (MRQ)Less than11.001
Return on Equity (MRQ)Greater than0.150.146
Return on Assets (MRQ)Greater than0.050.073
Total8/10 (80.0%)

3.3. Technical Score

Let's check the technical score of OK Rusal MKPAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5015.838
Ma 20Greater thanMa 5038.252
Ma 50Greater thanMa 10039.383
Ma 100Greater thanMa 20040.804
OpenGreater thanClose36.420
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets24,631,000
Total Liabilities12,324,000
Total Stockholder Equity12,307,000
 As reported
Total Liabilities 12,324,000
Total Stockholder Equity+ 12,307,000
Total Assets = 24,631,000

Assets

Total Assets24,631,000
Total Current Assets10,115,000
Long-term Assets10,115,000
Total Current Assets
Cash And Cash Equivalents 3,193,000
Short-term Investments 89,000
Net Receivables 1,286,000
Inventory 4,489,000
Other Current Assets 81,000
Total Current Assets  (as reported)10,115,000
Total Current Assets  (calculated)9,138,000
+/- 977,000
Long-term Assets
Property Plant Equipment 5,829,000
Goodwill 2,434,000
Intangible Assets 171,000
Long-term Assets Other 6,024,000
Long-term Assets  (as reported)14,516,000
Long-term Assets  (calculated)14,458,000
+/- 58,000

Liabilities & Shareholders' Equity

Total Current Liabilities4,591,000
Long-term Liabilities7,733,000
Total Stockholder Equity12,307,000
Total Current Liabilities
Short-term Debt 2,547,000
Short Long Term Debt 2,547,000
Accounts payable 1,040,000
Other Current Liabilities 1,004,000
Total Current Liabilities  (as reported)4,591,000
Total Current Liabilities  (calculated)7,138,000
+/- 2,547,000
Long-term Liabilities
Long term Debt Total 6,937,000
Long-term Liabilities Other 118,000
Long-term Liabilities  (as reported)7,733,000
Long-term Liabilities  (calculated)7,055,000
+/- 678,000
Total Stockholder Equity
Retained Earnings 2,720,000
Capital Surplus 15,786,000
Total Stockholder Equity (as reported)12,307,000
Total Stockholder Equity (calculated)18,506,000
+/- 6,199,000
Other
Capital Stock152,000
Cash And Equivalents29,000
Cash and Short Term Investments 3,282,000
Common Stock Shares Outstanding 15,193,015
Liabilities and Stockholders Equity 24,631,000
Net Debt 6,264,000
Net Invested Capital 21,764,000
Net Working Capital 5,524,000
Short Long Term Debt Total 9,457,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-31
> Total Assets 
24,005,000
23,886,000
26,525,000
25,345,000
25,401,000
20,480,000
14,857,000
12,809,000
14,452,000
15,774,000
15,777,000
17,814,000
17,378,000
1,587,957,000
24,631,000
24,631,0001,587,957,00017,378,00017,814,00015,777,00015,774,00014,452,00012,809,00014,857,00020,480,00025,401,00025,345,00026,525,00023,886,00024,005,000
   > Total Current Assets 
5,072,000
3,624,000
3,978,000
4,693,000
4,057,000
3,790,000
3,286,000
3,294,000
3,616,000
4,282,000
5,066,000
6,268,000
5,877,000
632,753,000
10,115,000
10,115,000632,753,0005,877,0006,268,0005,066,0004,282,0003,616,0003,294,0003,286,0003,790,0004,057,0004,693,0003,978,0003,624,0005,072,000
       Cash And Cash Equivalents 
708,000
236,000
491,000
646,000
490,000
701,000
557,000
494,000
531,000
831,000
801,000
1,768,000
2,216,000
148,812,000
3,193,000
3,193,000148,812,0002,216,0001,768,000801,000831,000531,000494,000557,000701,000490,000646,000491,000236,000708,000
       Short-term Investments 
0
0
0
0
0
0
0
0
15,000
21,000
105,000
171,000
163,000
12,526,000
89,000
89,00012,526,000163,000171,000105,00021,00015,00000000000
       Net Receivables 
0
0
0
773,000
682,000
572,000
476,000
222,000
945,000
781,000
819,000
1,563,000
1,205,000
69,306,000
1,286,000
1,286,00069,306,0001,205,0001,563,000819,000781,000945,000222,000476,000572,000682,000773,000000
       Inventory 
2,938,000
2,150,000
2,429,000
3,002,000
2,624,000
2,248,000
1,998,000
1,837,000
1,926,000
2,414,000
3,006,000
2,460,000
2,292,000
276,923,000
4,489,000
4,489,000276,923,0002,292,0002,460,0003,006,0002,414,0001,926,0001,837,0001,998,0002,248,0002,624,0003,002,0002,429,0002,150,0002,938,000
       Other Current Assets 
1,426,000
1,238,000
1,058,000
1,045,000
943,000
841,000
731,000
963,000
1,159,000
1,037,000
1,154,000
1,869,000
1,000
125,186,000
81,000
81,000125,186,0001,0001,869,0001,154,0001,037,0001,159,000963,000731,000841,000943,0001,045,0001,058,0001,238,0001,426,000
   > Long-term Assets 
18,933,000
20,262,000
22,547,000
20,652,000
21,344,000
16,690,000
11,571,000
9,515,000
10,836,000
11,492,000
10,711,000
11,546,000
11,501,000
929,407,805
14,516,000
14,516,000929,407,80511,501,00011,546,00010,711,00011,492,00010,836,0009,515,00011,571,00016,690,00021,344,00020,652,00022,547,00020,262,00018,933,000
       Property Plant Equipment 
6,602,000
6,088,000
5,875,000
5,746,000
5,453,000
4,167,000
3,953,000
3,854,000
4,065,000
4,323,000
4,421,000
4,499,000
4,855,000
401,283,000
5,829,000
5,829,000401,283,0004,855,0004,499,0004,421,0004,323,0004,065,0003,854,0003,953,0004,167,0005,453,0005,746,0005,875,0006,088,0006,602,000
       Goodwill 
4,187,000
4,112,000
4,085,000
3,905,000
3,949,000
3,397,000
2,481,000
2,190,000
2,388,000
2,468,000
2,301,000
2,428,000
2,273,000
169,111,974
2,434,000
2,434,000169,111,9742,273,0002,428,0002,301,0002,468,0002,388,0002,190,0002,481,0003,397,0003,949,0003,905,0004,085,0004,112,0004,187,000
       Long Term Investments 
0
0
0
10,816,000
10,829,000
8,760,000
4,879,000
3,214,000
4,147,000
4,448,000
3,698,000
4,240,000
0
0
0
0004,240,0003,698,0004,448,0004,147,0003,214,0004,879,0008,760,00010,829,00010,816,000000
       Intangible Assets 
4,187,000
4,112,000
4,085,000
3,905,000
102,000
100,000
91,000
84,000
82,000
84,000
108,000
129,000
134,000
180,840,000
171,000
171,000180,840,000134,000129,000108,00084,00082,00084,00091,000100,000102,0003,905,0004,085,0004,112,0004,187,000
       Other Assets 
0
0
0
0
0
0
0
173,000
154,000
169,000
183,000
250,000
343,000
955,204,000
450,000
450,000955,204,000343,000250,000183,000169,000154,000173,0000000000
> Total Liabilities 
19,517,000
17,554,000
15,069,000
14,806,000
14,478,000
13,930,000
12,620,000
11,418,000
11,153,000
11,330,000
10,568,000
11,067,000
10,835,000
798,592,000
12,324,000
12,324,000798,592,00010,835,00011,067,00010,568,00011,330,00011,153,00011,418,00012,620,00013,930,00014,478,00014,806,00015,069,00017,554,00019,517,000
   > Total Current Liabilities 
18,588,000
4,968,000
2,968,000
2,456,000
2,712,000
3,395,000
2,240,000
2,812,000
2,559,000
2,472,000
2,254,000
2,390,000
2,791,000
344,429,000
4,591,000
4,591,000344,429,0002,791,0002,390,0002,254,0002,472,0002,559,0002,812,0002,240,0003,395,0002,712,0002,456,0002,968,0004,968,00018,588,000
       Short-term Debt 
13,971,000
2,752,000
1,361,000
629,000
931,000
1,676,000
447,000
1,355,000
1,433,000
735,000
914,000
548,000
730,000
138,087,000
2,547,000
2,547,000138,087,000730,000548,000914,000735,0001,433,0001,355,000447,0001,676,000931,000629,0001,361,0002,752,00013,971,000
       Short Long Term Debt 
0
0
0
11,695,000
11,334,000
10,825,000
9,407,000
1,395,000
1,433,000
735,000
914,000
548,000
730,000
141,162,661
2,547,000
2,547,000141,162,661730,000548,000914,000735,0001,433,0001,395,0009,407,00010,825,00011,334,00011,695,000000
       Accounts payable 
1,618,000
1,911,000
1,365,000
1,667,000
793,000
735,000
505,000
392,000
492,000
1,658,000
584,000
566,000
643,000
67,206,000
1,040,000
1,040,00067,206,000643,000566,000584,0001,658,000492,000392,000505,000735,000793,0001,667,0001,365,0001,911,0001,618,000
       Other Current Liabilities 
2,999,000
305,000
242,000
160,000
988,000
984,000
1,288,000
1,065,000
634,000
79,000
533,000
910,000
860,000
139,136,000
1,004,000
1,004,000139,136,000860,000910,000533,00079,000634,0001,065,0001,288,000984,000988,000160,000242,000305,0002,999,000
   > Long-term Liabilities 
929,000
12,586,000
12,101,000
12,350,000
11,766,000
10,535,000
10,380,000
8,606,000
8,594,000
8,858,000
8,314,000
8,677,000
8,044,000
362,955,000
7,733,000
7,733,000362,955,0008,044,0008,677,0008,314,0008,858,0008,594,0008,606,00010,380,00010,535,00011,766,00012,350,00012,101,00012,586,000929,000
       Long term Debt Total 
0
0
0
0
0
0
0
7,525,000
7,532,000
7,744,000
7,372,000
7,699,000
7,111,000
360,657,929
6,937,000
6,937,000360,657,9297,111,0007,699,0007,372,0007,744,0007,532,0007,525,0000000000
       Other Liabilities 
0
0
0
0
0
0
0
1,081,000
1,062,000
1,114,000
942,000
953,000
933,000
68,270,854
0
068,270,854933,000953,000942,0001,114,0001,062,0001,081,0000000000
> Total Stockholder Equity
4,488,000
6,332,000
11,456,000
10,539,000
10,923,000
6,550,000
2,237,000
1,391,000
3,299,000
4,444,000
5,209,000
6,747,000
6,543,000
789,366,000
12,307,000
12,307,000789,366,0006,543,0006,747,0005,209,0004,444,0003,299,0001,391,0002,237,0006,550,00010,923,00010,539,00011,456,0006,332,0004,488,000
   Common Stock
0
0
152,000
152,000
152,000
152,000
152,000
152,000
152,000
152,000
152,000
152,000
152,000
11,401,000
152,000
152,00011,401,000152,000152,000152,000152,000152,000152,000152,000152,000152,000152,000152,00000
   Retained Earnings Total Equity000000000000000
   Accumulated Other Comprehensive Income 000-11,229,000-10,436,000-10,173,000-9,588,000-9,733,000-9,608,000-10,260,000-8,701,000-7,755,000-7,166,000-6,659,000-6,139,000
   Capital Surplus 
0
0
0
0
0
0
0
15,786,000
15,786,000
15,786,000
15,786,000
15,786,000
15,786,000
15,786,000
15,786,000
15,786,00015,786,00015,786,00015,786,00015,786,00015,786,00015,786,00015,786,0000000000
   Treasury Stock000000000000000
   Other Stockholders Equity 
0
0
22,466,000
21,901,000
23,568,000
24,267,000
19,393,000
18,364,000
19,198,000
20,005,000
19,335,000
9,477,000
8,514,000
9,141,000
9,435,000
9,435,0009,141,0008,514,0009,477,00019,335,00020,005,00019,198,00018,364,00019,393,00024,267,00023,568,00021,901,00022,466,00000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.




Income Statement

Currency in USD. All numbers in thousands.


Latest Income Statement (annual, 2022-12-31)

Gross Profit (+$)
totalRevenue13,974,000
Cost of Revenue-10,770,000
Gross Profit3,204,0003,204,000
 
Operating Income (+$)
Gross Profit3,204,000
Operating Expense-1,529,000
Operating Income2,979,0001,675,000
 
Operating Expense (+$)
Research Development-
Selling General Administrative769,000
Selling And Marketing Expenses697,000
Operating Expense1,529,0001,466,000
 
Net Interest Income (+$)
Interest Income851,000
Interest Expense-426,000
Other Finance Cost-774,000
Net Interest Income-349,000
 
Pretax Income (+$)
Operating Income2,979,000
Net Interest Income-349,000
Other Non-Operating Income Expenses-
Income Before Tax (EBT)2,166,0003,792,000
EBIT - interestExpense = 2,553,000
2,166,000
2,219,000
Interest Expense426,000
Earnings Before Interest and Taxes (EBIT)2,979,0002,592,000
Earnings Before Interest and Taxes (EBITDA)3,482,000
 
After tax Income (+$)
Income Before Tax2,166,000
Tax Provision-373,000
Net Income From Continuing Ops1,793,0001,793,000
Net Income1,793,000
Net Income Applicable To Common Shares1,793,000
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses12,299,000
Total Other Income/Expenses Net-813,000349,000
 

Technical Analysis of Rusal
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Rusal. The general trend of Rusal is BEARISH with 85.7% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Rusal's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitionsBullish trend (-85.7%) Bearish trend (85.7%)
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of OK Rusal MKPAO.

The long score for the Support & Resistance is 1/1.
The longshort score for the Support & Resistance is 1/(-1 +1).

  • Around support: The price is currently trading around a support level. This can be considered as a potential entry level. +1

The bullish price targets are: 37.01 < 37.03 < 37.80.

The bearish price targets are: 35.72 > 34.65 > 31.85.

Tweet this
OK Rusal MKPAO Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of OK Rusal MKPAO. The current mas is .

The long score for the Moving Averages is 1/14.
The longshort score for the Moving Averages is -12/(-14 +14).

  • MA 20 trending down: The MA 20 is trending down. -1
  • Close < MA 20: The price is below the MA 20. -1
  • MA 20 < MA 50: The MA 20 is lower than the MA 50. -1
  • MA 20 < MA 100: The MA 20 is lower than the MA 100. -1
  • MA 20 < MA 200: The MA 20 is lower than the MA 200. -1
  • MA 50 trending down: The MA 50 is trending down. -1
  • Close < MA 50: The price is below the MA 50. -1
  • MA 50 < MA 100: The MA 50 is lower than the MA 100. -1
  • MA 50 < MA 200: The MA 50 is lower than the MA 200. -1
  • MA 100 trending down: The MA 100 is trending down. -1
  • Close < MA 100: The price is below the MA 100. -1
  • MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
  • MA 200 trending down: The MA 200 is trending down. -1
  • Close < MA 200: The price is below the MA 200. -1

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200
MA 2020
MA 5050-
MA 100100--
MA 200200---

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

OK Rusal MKPAO Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of OK Rusal MKPAO. The current macd is -0.94240791.

The long score for the Moving Average Convergence/Divergence (MACD) is 0/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -4/(-4 +4).

  • MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Rusal price going down in the near term. -2
  • MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Rusal. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Rusal price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
  • Trending down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1
OK Rusal MKPAO Daily Moving Average Convergence/Divergence (MACD) ChartOK Rusal MKPAO Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of OK Rusal MKPAO. The current adx is 42.04.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -4/(-7 +7).

  • PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Rusal shares, leading to potential downward momentum in its price. -1
  • PLUS_ID < MINUS_DI && ADX > 25 && ADX trending up: The ADX is above 25 and indicates a strong bearish trend. The ADX is trending up, so the bearish trend is strengthening.
OK Rusal MKPAO Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of OK Rusal MKPAO. The current sar is 37.56.

The long score for the Parabolic SAR is 0/1.
The longshort score for the Parabolic SAR is -1/(-1 +1).

  • Close < SAR: The price is below the SAR. It's generally considered a bearish signal. -1