UC RUSAL PLC (UCR)

Объединенная компания РУСАЛ – один из крупнейших в мире производителей алюминия. Основную часть продукции компании составляют первичный алюминий, алюминиевые сплавы, фольга и глинозем. Активы ОК РУСАЛ включают в себя весь комплекс предприятий, задействованных в цепочке производства конечного продукта, – от горнодобывающих комбинатов до алюминиевых и фольгопрокатных заводов. Это позволяет компании контролировать все этапы производственного процесса, обеспечивая высокое качество продукции.

Заводы и представительства РУСАЛа находятся в 19 странах на пяти континентах. При этом основные производственные мощности РУСАЛа расположены в Сибири, что дает компании два важных преимущества: доступ к возобновляемой и экологически чистой гидроэлектроэнергии и близость к самому перспективному мировому рынку – Китаю.

0 млрд руб

Капитальные вложения в 2020 году

0 млрд руб

Чистая прибыль в 2020 году

0 тыс тонн

Произведено алюминия в 2020 году

0 тыс человек

Персонал компании

переверните телефон, так будет удобнее

Это относительные показатели. Где 1-плохо, 10-отлично. Подробнее о карте можно почитать здесь.

Данные в млн.руб. (если не указано другое), кроме стоимости и количества акций

СТОИМОСТЬ КОМПАНИИ

[table-cell id=1priceVersion10outside10-4 cell=A48/]	[table-cell id=1priceVersion10outside10-4 cell=B48/]	[table-cell id=1priceVersion10outside10-4 cell=C48/]	[table-cell id=1priceVersion10outside10-4 cell=D48/]	[table-cell id=1priceVersion10outside10-4 cell=E48/]	[table-cell id=1priceVersion10outside10-4 cell=F48/]	[table-cell id=1priceVersion10outside10-4 cell=G48/]	[table-cell id=1priceVersion10outside10-4 cell=H48/]
[table-cell id=1priceVersion10outside10-4 cell=A49/]	[table-cell id=1priceVersion10outside10-4 cell=B49/]	[table-cell id=1priceVersion10outside10-4 cell=C49/]	[table-cell id=1priceVersion10outside10-4 cell=D49/]	[table-cell id=1priceVersion10outside10-4 cell=E49/]	[table-cell id=1priceVersion10outside10-4 cell=F49/]	[table-cell id=1priceVersion10outside10-4 cell=G49/]	[table-cell id=1priceVersion10outside10-4 cell=H49/]
[table-cell id=1priceVersion10outside10-4 cell=A50/]	[table-cell id=1priceVersion10outside10-4 cell=B50/]	[table-cell id=1priceVersion10outside10-4 cell=C50/]	[table-cell id=1priceVersion10outside10-4 cell=D50/]	[table-cell id=1priceVersion10outside10-4 cell=E50/]	[table-cell id=1priceVersion10outside10-4 cell=F50/]	[table-cell id=1priceVersion10outside10-4 cell=G50/]	[table-cell id=1priceVersion10outside10-4 cell=H50/]
[table-cell id=1priceVersion10outside10-4 cell=A51/]	[table-cell id=1priceVersion10outside10-4 cell=B51/]	[table-cell id=1priceVersion10outside10-4 cell=C51/]	[table-cell id=1priceVersion10outside10-4 cell=D51/]	[table-cell id=1priceVersion10outside10-4 cell=E51/]	[table-cell id=1priceVersion10outside10-4 cell=F51/]	[table-cell id=1priceVersion10outside10-4 cell=G51/]	[table-cell id=1priceVersion10outside10-4 cell=H51/]
[table-cell id=1priceVersion10outside10-4 cell=A52/]	[table-cell id=1priceVersion10outside10-4 cell=B52/]	[table-cell id=1priceVersion10outside10-4 cell=C52/]	[table-cell id=1priceVersion10outside10-4 cell=D52/]	[table-cell id=1priceVersion10outside10-4 cell=E52/]	[table-cell id=1priceVersion10outside10-4 cell=F52/]	[table-cell id=1priceVersion10outside10-4 cell=G52/]	[table-cell id=1priceVersion10outside10-4 cell=H52/]

Основные показатели, UC RUSAL PLC (UCR)

[table-cell id=1BasicVersion1.0 cell=A301/]	[table-cell id=1BasicVersion1.0 cell=B301/]	[table-cell id=1BasicVersion1.0 cell=C301/]	[table-cell id=1BasicVersion1.0 cell=D301/]	[table-cell id=1BasicVersion1.0 cell=E301/]	[table-cell id=1BasicVersion1.0 cell=F301/]	[table-cell id=1BasicVersion1.0 cell=G301/]	[table-cell id=1BasicVersion1.0 cell=H301/]
[table-cell id=1BasicVersion1.0 cell=A302/]	[table-cell id=1BasicVersion1.0 cell=B302/]	[table-cell id=1BasicVersion1.0 cell=C302/]	[table-cell id=1BasicVersion1.0 cell=D302/]	[table-cell id=1BasicVersion1.0 cell=E302/]	[table-cell id=1BasicVersion1.0 cell=F302/]	[table-cell id=1BasicVersion1.0 cell=G302/]	[table-cell id=1BasicVersion1.0 cell=H302/]
[table-cell id=1BasicVersion1.0 cell=A303/]	[table-cell id=1BasicVersion1.0 cell=B303/]	[table-cell id=1BasicVersion1.0 cell=C303/]	[table-cell id=1BasicVersion1.0 cell=D303/]	[table-cell id=1BasicVersion1.0 cell=E303/]	[table-cell id=1BasicVersion1.0 cell=F303/]	[table-cell id=1BasicVersion1.0 cell=G303/]	[table-cell id=1BasicVersion1.0 cell=H303/]
[table-cell id=1BasicVersion1.0 cell=A304/]	[table-cell id=1BasicVersion1.0 cell=B304/]	[table-cell id=1BasicVersion1.0 cell=C304/]	[table-cell id=1BasicVersion1.0 cell=D304/]	[table-cell id=1BasicVersion1.0 cell=E304/]	[table-cell id=1BasicVersion1.0 cell=F304/]	[table-cell id=1BasicVersion1.0 cell=G304/]	[table-cell id=1BasicVersion1.0 cell=H304/]
[table-cell id=1BasicVersion1.0 cell=A305/]	[table-cell id=1BasicVersion1.0 cell=B305/]	[table-cell id=1BasicVersion1.0 cell=C305/]	[table-cell id=1BasicVersion1.0 cell=D305/]	[table-cell id=1BasicVersion1.0 cell=E305/]	[table-cell id=1BasicVersion1.0 cell=F305/]	[table-cell id=1BasicVersion1.0 cell=G305/]	[table-cell id=1BasicVersion1.0 cell=H305/]
[table-cell id=1BasicVersion1.0 cell=A306/]	[table-cell id=1BasicVersion1.0 cell=B306/]	[table-cell id=1BasicVersion1.0 cell=C306/]	[table-cell id=1BasicVersion1.0 cell=D306/]	[table-cell id=1BasicVersion1.0 cell=E306/]	[table-cell id=1BasicVersion1.0 cell=F306/]	[table-cell id=1BasicVersion1.0 cell=G306/]	[table-cell id=1BasicVersion1.0 cell=H306/]
[table-cell id=1BasicVersion1.0 cell=A307/]	[table-cell id=1BasicVersion1.0 cell=B307/]	[table-cell id=1BasicVersion1.0 cell=C307/]	[table-cell id=1BasicVersion1.0 cell=D307/]	[table-cell id=1BasicVersion1.0 cell=E307/]	[table-cell id=1BasicVersion1.0 cell=F307/]	[table-cell id=1BasicVersion1.0 cell=G307/]	[table-cell id=1BasicVersion1.0 cell=H307/]
[table-cell id=1BasicVersion1.0 cell=A308/]	[table-cell id=1BasicVersion1.0 cell=B308/]	[table-cell id=1BasicVersion1.0 cell=C308/]	[table-cell id=1BasicVersion1.0 cell=D308/]	[table-cell id=1BasicVersion1.0 cell=E308/]	[table-cell id=1BasicVersion1.0 cell=F308/]	[table-cell id=1BasicVersion1.0 cell=G308/]	[table-cell id=1BasicVersion1.0 cell=H308/]
[table-cell id=1BasicVersion1.0 cell=A309/]	[table-cell id=1BasicVersion1.0 cell=B309/]	[table-cell id=1BasicVersion1.0 cell=C309/]	[table-cell id=1BasicVersion1.0 cell=D309/]	[table-cell id=1BasicVersion1.0 cell=E309/]	[table-cell id=1BasicVersion1.0 cell=F309/]	[table-cell id=1BasicVersion1.0 cell=G309/]	[table-cell id=1BasicVersion1.0 cell=H309/]
[table-cell id=1BasicVersion1.0 cell=A310/]	[table-cell id=1BasicVersion1.0 cell=B310/]	[table-cell id=1BasicVersion1.0 cell=C310/]	[table-cell id=1BasicVersion1.0 cell=D310/]	[table-cell id=1BasicVersion1.0 cell=E310/]	[table-cell id=1BasicVersion1.0 cell=F310/]	[table-cell id=1BasicVersion1.0 cell=G310/]	[table-cell id=1BasicVersion1.0 cell=H310/]
[table-cell id=1BasicVersion1.0 cell=A311/]	[table-cell id=1BasicVersion1.0 cell=B311/]	[table-cell id=1BasicVersion1.0 cell=C311/]	[table-cell id=1BasicVersion1.0 cell=D311/]	[table-cell id=1BasicVersion1.0 cell=E311/]	[table-cell id=1BasicVersion1.0 cell=F311/]	[table-cell id=1BasicVersion1.0 cell=G311/]	[table-cell id=1BasicVersion1.0 cell=H311/]
[table-cell id=1BasicVersion1.0 cell=A312/]	[table-cell id=1BasicVersion1.0 cell=B312/]	[table-cell id=1BasicVersion1.0 cell=C312/]	[table-cell id=1BasicVersion1.0 cell=D312/]	[table-cell id=1BasicVersion1.0 cell=E312/]	[table-cell id=1BasicVersion1.0 cell=F312/]	[table-cell id=1BasicVersion1.0 cell=G312/]	[table-cell id=1BasicVersion1.0 cell=H312/]
[table-cell id=1BasicVersion1.0 cell=A313/]	[table-cell id=1BasicVersion1.0 cell=B313/]	[table-cell id=1BasicVersion1.0 cell=C313/]	[table-cell id=1BasicVersion1.0 cell=D313/]	[table-cell id=1BasicVersion1.0 cell=E313/]	[table-cell id=1BasicVersion1.0 cell=F313/]	[table-cell id=1BasicVersion1.0 cell=G313/]	[table-cell id=1BasicVersion1.0 cell=H313/]
[table-cell id=1BasicVersion1.0 cell=A314/]	[table-cell id=1BasicVersion1.0 cell=B314/]	[table-cell id=1BasicVersion1.0 cell=C314/]	[table-cell id=1BasicVersion1.0 cell=D314/]	[table-cell id=1BasicVersion1.0 cell=E314/]	[table-cell id=1BasicVersion1.0 cell=F314/]	[table-cell id=1BasicVersion1.0 cell=G314/]	[table-cell id=1BasicVersion1.0 cell=H314/]

О ФИНАНСОВОМ ПОЛОЖЕНИИ
О ПРИБЫЛЯХ И УБЫТКАХ
О ДВИЖЕНИИ ДЕН. СРЕДСТВ

Период	2014	2015	2016	2017	2018	2019	2020
Активы	818 020	933 777	877 236	908 582	1 096 028	1 102 686	1 285 189
Оборотные активы	184 870	240 133	219 491	246 643	351 935	387 989	435 611
Внеоборотные активы	633 150	693 644	657 745	661 939	744 093	714 697	849 578
Обязательства	710 001	832 373	676 987	652 608	734 159	685 047	801 858
Капитал	108 019	101 404	200 249	255 974	361 869	417 639	483 331
Денежные средства и их эквиваленты	31 337	36 013	32 232	46 886	55 645	109 439	163 607
Заемный капитал	514 779	647 352	544 176	488 390	575 628	510 489	575 205
Чистый долг	483 442	611 339	511 944	441 504	519 983	401 050	411 598

Период	2014	2015	2016	2017	2018	2019	2020
Выручка	359 496	532 258	533 504	581 691	644 350	628 593	619 493
В том числе
Продажи алюминия и сплавов	300 560	446 348	442 014	485 705	519 805	519 069	512 604
Продажи глинозема и бокситов	23 513	37 834	44 442	45 396	61 677	42 240	38 618
Продажи фольги и других изделий из Al	11 641	16 556	16 039	18 847	21 687	26 539	27 553
Прочая выручка	23 782	31 518	31 009	31 742	41 181	40 745	40 718
Операционная прибыль	36 192	86 400	71 374	88 867	92 829	5 693	20 177
Чистая прибыль для акционеров	11 257	34 217	78 793	71 304	106 431	62 140	54 890
EBITDA	58 168	123 560	99 510	123 702	135 577	62 529	71 700
Амортизация	17 635	28 023	30 274	28 475	32 155	36 378	42 077
Процентные расходы	17 712	37 099	40 298	51 115	42 998	37 284	41 547

Период	2014	2015	2016	2017	2018	2019	2020
CF от операционной деятельности	53 711	96 150	83 137	99 312	42 622	106 934	78 901
CF от инвестиционной деятельности	19 633	16 005	6 950	117	(6 644)	15 923	9 556
CF от финансовой деятельности	(72 998)	(112 032)	(87 213)	(82 915)	(32 406)	(61 428)	(50 190)
Капитальные вложения	17 865	31 273	37 291	47 964	50 896	52 946	63 424
Free Cash Flow	35 846	64 877	45 846	51 348	(8 274)	53 988	15 477

ПОКАЗАТЕЛИ ДЕЯТЕЛЬНОСТИ
МУЛЬТИПЛИКАТОРЫ
ДИНАМИКА ИЗМЕНЕНИЙ
ДИВИДЕНДЫ

Период	2014	2015	2016	2017	2018	2019	2020
Добыча алюминия, тыс. т	3 601	3 645	3 685	3 707	3 753	3 757	3 755
Добрыча глинозема, тыс. т	7 253	7 402	7 528	7 773	7 774	7 858	8 182
Продажи алюминия и сплавов, тыс. т	3 525	3 638	3 818	3 955	3 671	4 176	3 926
Продажи глинозема и бокситов, тыс. т	1 743	1 722	2 267	2 018	1 930	1 901	1 847
Персонал, тыс человек					63,0	63,0	63,0

[table-cell id=1MultiplierVersion1.0outside51-2 cell=A458/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B458/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C458/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D458/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E458/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F458/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G458/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H458/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A459/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B459/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C459/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D459/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E459/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F459/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G459/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H459/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A460/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B460/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C460/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D460/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E460/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F460/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G460/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H460/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A461/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B461/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C461/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D461/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E461/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F461/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G461/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H461/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A462/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B462/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C462/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D462/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E462/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F462/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G462/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H462/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A463/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B463/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C463/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D463/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E463/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F463/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G463/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H463/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A464/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B464/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C464/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D464/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E464/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F464/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G464/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H464/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A465/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B465/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C465/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D465/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E465/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F465/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G465/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H465/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A466/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B466/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C466/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D466/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E466/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F466/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G466/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H466/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A467/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B467/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C467/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D467/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E467/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F467/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G467/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H467/]
[table-cell id=1MultiplierVersion1.0outside51-2 cell=A468/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=B468/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=C468/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=D468/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=E468/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=F468/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=G468/]	[table-cell id=1MultiplierVersion1.0outside51-2 cell=H468/]

Период	2015/2014	2016/2015	2017/2016	2018/2017	2019/2018	2020/2019	CAGR 5 летСредний годовой прирост за 5 лет
Выручка	48%	0%	9%	11%	-2%	-1%	3%
Операционная прибыль	139%	-17%	25%	4%	-	254%	-25%
Чистая прибыль для акционеров	204%	130%	-10%	49%	-42%	-12%	10%
Активы	14%	-6%	4%	21%	1%	17%	7%
Обязательства	17%	-19%	-4%	12%	-7%	17%	-1%
EBITDA	112%	-19%	24%	10%	-54%	15%	-10%
Капитальные вложения	75%	19%	29%	6%	4%	20%	15%
Процентные расходы	109%	9%	27%	-16%	-13%	11%	2%
Чистый долг	26%	-16%	-14%	18%	-23%	3%	-8%
Free Cash Flow	81%	-29%	12%	-	-	-71%	-25%
Выплаченные дивиденды	-	9%	5%	-	-	-	-100%
Добыча алюминия, тыс. т	1%	1%	1%	1%	0%	0%	1%
Добрыча глинозема, тыс. т	2%	2%	3%	0%	1%	4%	2%
Продажи алюминия и сплавов, тыс. т	3%	5%	4%	-7%	14%	-6%	2%
Продажи глинозема и бокситов, тыс. т	-1%	32%	-11%	-4%	-2%	-3%	1%

Период	2014	2015	2016	2017	2018	2019	2020
Выплаченные дивиденды	0	15 325	16 697	17 463	0	0	0
Дивиденд на об. акцию	0,00	1,01	1,10	1,15	0,00	0,00	0,00
Дивдоходность об. акций	0,0%	4,5%	4,2%	2,8%	0,0%	0,0%	0,0%
Доля прибыли на дивиденды	0%	45%	21%	24%	0%	0%	0%

Структура акционерного капитала		Чем владеет компания
En+ Group plc	50,10%	ГМК Норильский никель, ПАО	27,82%
SUAL Partners Limited	22,50%
Free-float	16,61%
Zonoville Investments Limited	4,00%
Amokenga Holdings Limited	6,78%
Дерибаска О.	0,01%

Информация
Сектор	МеталлургияПерейти в анализ сектора
Тикер на Московской бирже	RUAL
Отчетность	МСФО
Официальный сайт	https://rusal.ru/investors/
Центр раскрытия информации	http://e-disclosure.ru/portal/company.aspx?id=35101