OTC: UCPLF - United Corporations Limited

Yield per half year: +5.75%
Dividend yield: +1.04%
Sector: Financials

Reporting United Corporations Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $	0.9429	0.424	0.2148	1.71	0.3796	1.52	0.1073	16.46	0.6148	0.5197						3.84	-19.32
Выручка, млрд $	0.0211	0.0232	0.0257	0.026	0.0279	0.0291	0.0789	0.2114	0.1324	0.1652						0.1234	41.52
Чистая прибыль, млрд $					0.2085	0.1915	0.0565	0.1723	0.1028	0.1292	-0.0868	0.4226	-0.0231	0.0139		0.0912	-35.97
EBIT, млрд $						0.2241	0.071	0.203	0.1231	0.154	-0.0961	0.4864	-0.0238		-0.0238	0.1287	-171.99
Баланс стоимость, млрд $	0.8163	0.9107	0.8979	0.9914	1.1	1.14	1.47	1.62	1.69	1.79						1.54	9.44
Операционный денежный поток, млрд $						0.025	0.0134	0.0271	0.0299	0.0492	0.0335	0.086	-0.000713		-0.000713	0.0396	-147.37
Операционная прибыль, млрд $	0.0177	0.0192	0.0217	0.0219	0.0231	0.0237	0.071	0.203	0.1231	0.154						0.1150	45.40
Операционные расходы, млрд $						0.0054	0.0079	0.0084	0.0093	0.0112						0.0084	15.71

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд $	0.2194	16.77	0.1505	2.37	0.5961	0.5849	15.73	0.4612	0.2583	0.5295														3.51	-1.97
Выручка, млрд $	0.006	0.0054	0.0101	0.0618	0.0329	0.059	0.1295	0.0145	0.0268	0.1015														0.0663	11.46
Чистая прибыль, млрд $														0.0354	0.0724	-0.2263	-0.2404	-0.0231	0.1417	0.1357	0.0754	-0.0499	0.1559	0.0918	1.93
EBIT, млрд $											0.1869	0.0111	0.1122	0.0406	0.0829	-0.2596	-0.2755	-0.0259	0.1635		0.0882			-0.0619	-180.58
Баланс стоимость, млрд $	1.28	1.35	1.69	1.73	1.75	1.7	1.79	1.79	1.81	1.89														1.80	2.14
Операционный денежный поток, млрд $												0.036	-0.0436	0.031	0.000256	0.0117	0.0001	0.0544	0.0016	0.0022	0.0022			0.0121	85.56
Операционная прибыль, млрд $	0.0043	0.0035	0.0076	0.0592	0.0303	-0.0616	0.1261	0.011	0.0235	0.098														0.0394	-209.73
Операционные расходы, млрд $	0.0017	0.0019	0.0025	0.0047	0.0027	0.0026	0.0034	0.0035	0.0033	0.0035														0.0033	6.13

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	LTM	5 year average	CAGR 5
Наличность, млрд $				0.0048	0.002	0.0078	0.004	0.006	0.0206	0.0172	0.0179	0.0192	0.0438					0.0237	16.28
Short Term Investments $	0.0026	0.0095	0.0216	0.0166	0.005	0.0045	0.0094	0.0061			0	0.0000						0.0083	-18.15
Long term investments $									1.04	1.05	1.12	1.02	1.18					1.08	2.56
Total Receivables $									0.0108	0.0025	0.0028	0.0021	0.0132	0.0143	0.0037	0.0144	0.0144	0.0095	46.97
Total Current Assets $									0.0313	0.0196	0.0207	0.0213	0.057	0.0582	0.1029	0.0828	0.0828	0.0644	31.20
Активы, млрд $				0.837	0.936	0.9249	1.03	1.15	1.2	1.54	1.7	1.77	1.89					1.62	9.51
Задолженность, млрд $				0.0207	0.0252	0.027	0.04	0.0416	0.0615	0.0621	0.0759	0.0764	0.0865					0.0725	7.06
Себестоимость, млрд $			0.0027	0.0034	0.004	0.0039	0.0041	0.0048	0.0054	0	0	0						0.0044	6.19

	2012Q2	2012Q3	2012Q4	2013Q1	2013Q2	2013Q3	2013Q4	2014Q1	2016Q2	2016Q3	2016Q4	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q2	5 quarters average	CAGR 5
Наличность, млрд $														0.0111	0.0156	0.0192	0.0115	0.0119	0.0531	0.0438	0.0332	0.034	0.0377											0.0404	-6.62
Short Term Investments $	0.0026	0.0048	0.0081	0.0094	0.0088	0.0086	0.0093	0.0061				0.4178				0.7245																		0.2333	142.72
Long term investments $														1.31	1.39	1.02	1.79	1.81	1.7	1.18	1.79	1.82	1.9											1.68	2.25
Total Receivables $																								0.0121	0.0037	0.0105	0.0181	0.0042	0.0144	0.012	0.0082	0.0094	0.0145	0.0117	0.14
Total Current Assets $																								0.0794	0.1029	0.0488	0.0837	0.0661	0.0828	0.075	0.0673	0.0665	0.0761	0.0735	-1.67
Активы, млрд $														1.33	1.41	1.77	1.81	1.83	1.76	1.89	1.84	1.86	1.95											1.86	2.07
Задолженность, млрд $														0.0509	0.0603	0.0764	0.0741	0.0719	0.0621	0.0865	0.0506	0.0542	0.0593											0.0625	-0.92
Себестоимость, млрд $									0.0017	0.0016	0.0015	0.0016	0.0018	0.0017	0.0019	0.0025	0	0																0.0019	9.34

Share

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS			-0.0709	15.15	15.95	14.49	5.95	10.12	8.39	5.45	6.03	21.75						10.35	16.53
Цена акции ао								76.16	75.09	71.2	71.33	86.27	71.5	83.9	92	92	92	85.13	1.29
Число акций ао, млн	19.92	9.17	4.4	28.63	5.59	22.64	1.59	216.14	8.19	7.3								51.17	-20.26

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q1	5 quarters average	CAGR 5
EPS							0.4865	1.22	5.35	-11.62	11.09	4.06	10.58	0.7564	6.36	2.3											4.81	-10.74
Цена акции ао																	87.55	84.55	73.8	74.12	72.02	75.5	75.84	77.4	82.58	92	80.66	4.03
Число акций ао, млн	2.81	216.14	1.9	30.65	7.84	8.19	223.05	6.47	3.68	7.3																	49.74	-2.27

Efficiency

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	19.65	7.35	1.83	13.49	18.88	16.81	3.84	10.67	6.22	7.42					19.76	8.99	-15.09
ROA, %	19.16	7.15	1.78	12.96	18.19	15.95	3.67	10.15	5.93	7.06					4.95	8.55	-15.04
ROS, %					748.72	658.8	71.6	81.5	77.66	78.23	0	0	0	0	26.82	193.56	-34.70
ROCE, %						19.68	4.8	12.52	6.98	8.33			0	0	9.68	10.46	-15.80
Ebit margin, %										93.23			0	0		93.23	0.00
Рентаб EBITDA, %													0	0	21.90
Чистая рентаб, %	761.53	288.29	64.04	514.04	748.72	658.8	71.6	81.5	77.66	78.23					26.83	193.56	-34.70
Operation Margin, %					82.9	81.46	89.97	96.04	92.96	93.23	0	0	0	0	14.48	90.73	2.74

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	Industry average	5 quarters average	CAGR 5
ROE, %	-1.42	5.84	0.345	2.85	1.45	-3.19	6.05	0.4389	1.09	4.49	19.76	1.78	-207.08
ROA, %	-1.36	5.59	0.3289	2.73	1.4	-3.08	5.75	0.4269	1.06	4.36	4.95	1.70	-207.20
ROS, %	-303.61	1471.07	57.63	79.91	77.44	-91.75	83.78	54.14	73.47	83.57	26.82	40.64	-198.15
ROCE, %	-1.58	6.77	0.4466	3.42	1.73	-3.63	7.01	0.6156	1.3	5.19	9.68	2.10	-207.41
Чистая рентаб, %	-303.61	1471.07	57.63	79.91	77.44	-91.75	83.78	54.14	73.47	83.57	26.83	40.64	-198.15
Operation Margin, %	71.68	65.3	74.87	95.87	91.94	-104.38	97.38	75.94	87.53	96.55	14.48	50.60	-198.45

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	5.88	6.34	13.07	12.8	1.82	7.92	1.9	95.54	5.98	4.02					19.24	23.07	-12.68
P/BV	1.16	0.4655	0.2392	1.73	0.3436	1.33	0.0729	10.19	0.3639	0.2897					2.36	2.45	-26.27
P/S	44.77	18.27	8.37	65.79	13.63	52.19	1.36	77.86	4.64	3.15					4.64	27.84	-42.96
P/FCF											0	0	0	0	2.29
E/P					0.5494	0.1262	0.5265	0.0105	0.1673	0.2487	0	0	0	0	87.84	0.2158	14.53
EV/EBIT												0	0	0
EV/S											0	0	0	0	4.03
EV/FCF												0	0	0	9.29
Debt/EBITDA											0	0	0	0	-176.21
Netdebt/Ebitda											0	0	0	0	240.99
Debt/Ratio											0	0	0	0	0.12
Debt/Equity											0	0	0	0	11.24
Debt/Net Income											0	0	0	0	18.05
PEG													0	0
Бета											1.05	0.7432	0.2545	0	-0.75	0.6826	-37.65
Индекс Альтмана											0	0	0	0	40.56

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	-12.12	212.68	25.82	47.99	23.38	-10.81	144.99	58.65	13.1	6.24			19.24	42.43	-189.59
P/BV	0.1717	12.43	0.0891	1.37	0.34	0.345	8.77	0.2574	0.1429	0.2803			2.36	1.96	-4.07
P/S	36.79	3128.61	14.88	38.35	18.11	9.91	121.48	31.75	9.62	5.21			4.64	35.59	-12.07
E/P	-0.0825	0.0047	0.0387	0.0208	0.0428	-0.0925	0.0069	0.0171	0.0763	0.1603			87.84	0.0336	-211.62
Бета											0.2545	0	-0.75	0.2545	0.00
Индекс Альтмана											0	0	40.56

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.015	0.0101	0.015	0.015	0.015	0.0149	0.0149	0.0146	0.0146				0.0148	-0.54
Дивиденд		1.64	1.78	1.52	1.69	1.7	0.719	4.4	1.07	0.5095	0.5095		1.68	-21.42
Див доход, ао, %		0.8272	1.1	1.88	1.24	1.15	0.5443	1.22	1.05	1.03	1.04	6.73	0.9989	-2.18
Дивиденды / прибыль, %	7.83	17.94	5.88	14.6	11.62	-17.3	3.53	-64.48	104.94			47.94	7.66	55.29

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.0037	0.0037	0.0037	0.0037	0.0037	0.0037	0.0038	0.0171	0.0065	0.0065				0.0075	11.93
Дивиденд			0.239	0.243	0.237	3.73	0.232	0.2188	0.2242	0.4064	0.2242	0.2169		0.2581	-0.17
Див доход, ао, %			0.2771	0.2775	0.2803	5.05	0.313	0.3038	0.297	0.5358	0.2897	0.2627	6.73	0.3378	-2.87
Дивиденды / прибыль, %	32.09	3.9	10.53	5.14	-1.64	-1.55	-73.98	12.07	4.77	8.59			47.94	-10.0200	-240.84

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe