| Company Name: | VimpelCom Ltd | | Ticker Symbol: | VIP | | | WWW Address: | www.vimpelcom.com |
| CEO: | Jo O. Lunder | | No. of Employees: | 58,184 |
| Common Issue Type: | AD | | Business Description: | VimpelCom Ltd. provides voice, data and other telecommunication services through an array of wireless, fixed and broadband internet services, as well as selling equipment and accessories.
|
| | | Industry Information: | TELECOMMUNICATIONS - Wireless Communications [more like this] |
| | Price | Day Change | Bid | Ask | Open | High | Low | Volume | | 10.7 |  0.0 | - | - | | 10.72 | 10.63 | - |
| Market Cap (mil) | Shares Outstanding (mil) | Beta | EPS | DPS | P/E | Yield | 52-Wks-Range |
| 17,421.7 | 1,628.2 | 1.37 | 1.32 | 0.68 | 8.1 | 13.1 | 12.82 - 7.05 |
| | KEY FIGURES (Latest Twelve Months - LTM) | | Yesterday's Close | 10.70 | $ | | PE Ratio - LTM | 8.1 | |
| Market Capitalisation | 17,421.7 | mil |
| Latest Shares Outstanding | 1,628.2 | mil |
| Earnings pS (EPS) | 1.32 | $ |
| Dividend pS (DPS) | 0.68 | ¢ |
| Dividend Yield | 13.1 | % |
| Dividend Payout Ratio | 52 | % |
| Revenue per Employee | 396,346 | $ |
| Effective Tax Rate | 31.4 | % |
| Float | 0.0 | mil |
| Float as % of Shares Outstanding | 0.0 | % |
| Foreign Sales | | mil |
| Domestic Sales | | mil |
| Selling, General & Adm/tive (SG&A) as % of Revenue | 31.10 | % |
| Research & Devlopment (R&D) as % of Revenue | 0.00 | % |
| Gross Profit Margin | 73.4 | % |
| EBITDA Margin | 42.4 | % |
| Pre-Tax Profit Margin | 12.5 | % |
| Assets Turnover | 0.4 | % |
| Return on Assets (ROA) | 3.6 | % |
| Return on Equity (ROE) | 13.3 | % |
| Return on Capital Invested (ROCI) | 13.3 | % |
| Current Ratio | 0.8 | |
| Leverage Ratio (Assets/Equity) | 3.7 | |
| Interest Cover | 2.4 | |
| Total Debt/Equity (Gearing Ratio) | 0.00 | |
| LT Debt/Total Capital | 0.0 | % |
| Working Capital pS | -1.46 | $ |
| Cash pS | 3.04 | $ |
| Book-Value pS | 9.13 | $ |
| Tangible Book-Value pS | -7.80 | $ |
| Cash Flow pS | 4.29 | $ |
| Free Cash Flow pS | 2.01 | $ |
 |
| KEY FIGURES (LTM): Price info |
| Price/Book Ratio | 1.17 | |
| Price/Tangible Book Ratio | -1.37 | |
| Price/Cash Flow | 2.5 | |
| Price/Free Cash Flow | 5.3 | |
| P/E as % of Industry Group | 39.0 | % |
| P/E as % of Sector Segment | 53.0 | % |
| | | Balance Sheet (at a glance) in Millions |
| | | | | | DIVIDEND INFO | | Dividend Declared Date | 04/17/2013 |
| Dividend Ex-Date | 04/24/2013 |
| Dividend Record Date | 04/28/2013 |
| Dividend Pay Date | 05/14/2013 |
| Dividend Amount | 790 |
| Type of Payment | Cash Payment |
| Dividend Rate | 1.40 |
| Current Dividend Yield | 13.1 |
| 5-Y Average Dividend Yield | 0.0 |
| Payout Ratio | 52.0 |
| 5-Y Average Payout Ratio | 0.0 |
|  | | Share price performance previous 3 years |
|
 | | | Share price performance intraday |
|
 | | | | | PRICE/VOLUME | High | Low | Close | % Price Chg | % Price Chg vs. Mkt. | Avg. Daily Vol | Total Vol |
| 1 Week | - | - | - | -5.2 | 93 | 11,768 | 54,691 |
| 4 Weeks | 12.46 | 10.60 | 12.42 | -13.8 | 80 | 16,502 | 330,033 |
| 13 Weeks | 12.82 | 10.60 | 12.27 | -12.8 | 80 | 15,065 | 949,110 |
| 26 Weeks | 12.82 | 9.90 | 10.63 | 0.7 | 82 | 13,943 | 1,728,970 |
| 52 Weeks | 12.82 | 7.05 | 8.71 | 22.8 | 95 | 16,617 | 4,137,625 |
| YTD | 12.82 | 10.50 | - | 2.0 | 87 | 14,316 | 1,360,025 |
| Moving Average | 5-Days | 10-Days | 10-Weeks | 30-Weeks | 200-Days | Beta (60-Mnth) | Beta (36-Mnth) |
| 10.98 | 11.01 | 11.63 | 11.43 | 11.26 | 1.37 | 1.37 |
| | | | GROWTH RATES | 5-Year
Growh | R² of 5-Year Growth | 3-Year
Growth |
| Revenue | 0.00 | 0.0 | 0.00 |
| Income | 0.00 | 0.0 | 0.00 |
| Dividend | 0.00 | 0.0 | 0.00 |
| Capital Spending | 0.00 | NA | 0.00 |
| R&D | 0.00 | NA | 0.00 |
| Normalized Inc. | 0.00 | NA | 0.00 |
| | | CHANGES | YTD vs.
Last YTD | Curr Qtr vs.
Qtr 1-Yr ago | Annual vs.
Last Annual |
| Revenue % | 13.8 | 1.0 | 13.8 |
| Earnings % | 636.8 | 0.0 | 636.8 |
| EPS % | 266.7 | 0.0 | 266.7 |
| EPS $ | 0.96 | 0.77 | 0.96 |
| | | | SOLVENCY RATIOS | | SHORT-TERM SOLVENCY RATIOS (LIQUIDITY) |
| Net Working Capital Ratio | -4.30 |
| Current Ratio | 0.8 |
| Quick Ratio (Acid Test) | 0.7 |
| Liquidity Ratio (Cash) | 0.42 |
| Receivables Turnover | 7.6 |
| Average Collection Period | 47 |
| Working Capital/Equity | -16.0 |
| Working Capital pS | -1.46 |
| Cash-Flow pS | 4.29 |
| Free Cash-Flow pS | 2.01 |
| FINANCIAL STRUCTURE RATIOS |
| Altman's Z-Score Ratio | 0.95 |
| Financial Leverage Ratio (Assets/Equity) | 3.7 |
| Debt Ratio | 73.1 |
| Total Debt/Equity (Gearing Ratio) | 0.00 |
| LT Debt/Equity | 0.00 |
| LT Debt/Capital Invested | 192.1 |
| LT Debt/Total Liabilities | 0.0 |
| Interest Cover | 2.4 |
| Interest/Capital Invested | 4.67 |
| | | | VALUATION RATIOS | | MULTIPLES |
| PQ Ratio | 4.01 |
| Tobin's Q Ratio | 0.31 |
| Current P/E Ratio - LTM | 8.10 |
| Enterprise Value (EV)/EBITDA | 5.42 |
| Enterprise Value (EV)/Free Cash Flow | 10.87 |
| Dividend Yield | 13.1 |
| Price/Tangible Book Ratio - LTM | -1.37 |
| Price/Book Ratio - LTM | 1.17 |
| Price/Cash Flow Ratio | 2.5 |
| Price/Free Cash Flow Ratio - LTM | 5.3 |
| Price/Sales Ratio | 0.76 |
| P/E Ratio (1 month ago) - LTM | 9.1 |
| P/E Ratio (26 weeks ago) - LTM | 36.7 |
| P/E Ratio (52 weeks ago) - LTM | 24.2 |
| 5-Y High P/E Ratio | 0.0 |
| 5-Y Low P/E Ratio | 0.0 |
| 5-Y Average P/E Ratio | 0.0 |
| Current P/E Ratio as % of 5-Y Average P/E | |
| P/E as % of Industry Group | 39.0 |
| P/E as % of Sector Segment | 53.0 |
| Current 12 Month Normalized P/E Ratio - LTM | 6.8 |
| PER SHARE FIGURES |
| LT Debt pS | 0.00 |
| Current Liabilities pS | 7.32 |
| Tangible Book Value pS - LTM | -7.80 |
| Book Value pS - LTM | 9.13 |
| Capital Invested pS | 9.13 |
| Cash pS - LTM | 3.04 |
| Cash Flow pS - LTM | 4.29 |
| Free Cash Flow pS - LTM | 2.01 |
| Earnings pS (EPS) | 1.32 |
| | | | OPERATING RATIOS | | PROFITABILITY RATIOS |
| Free Cash Flow Margin | 14.18 |
| Free Cash Flow Margin 5YEAR AVG | 5.04 |
| Net Profit Margin | 8.6 |
| Net Profit Margin - 5YEAR AVRG. | 0.0 |
| Equity Productivity | 1.55 |
| Return on Equity (ROE) | 13.3 |
| Return on Equity (ROE) - 5YEAR AVRG. | 0.0 |
| Capital Invested Productivity | 1.55 |
| Return on Capital Invested (ROCI) | 13.3 |
| Return on Capital Invested (ROCI) - 5YEAR AVRG. | 0.0 |
| Assets Productivity | 0.40 |
| Return on Assets (ROA) | 3.6 |
| Return on Assets (ROA) - 5YEAR AVRG. | 0.0 |
| Gross Profit Margin | 73.4 |
| Gross Profit Margin - 5YEAR AVRG. | 0.0 |
| EBITDA Margin - LTM | 42.4 |
| EBIT Margin - LTM | 21.3 |
| Pre-Tax Profit Margin | 12.5 |
| Pre-Tax Profit Margin - 5YEAR AVRG. | 0.0 |
| Effective Tax Rate | 31.4 |
| Effective Tax Rate - 5YEAR AVRG. | 42.0 |
| EFFICIENCY RATIOS |
| Cash Conversion Cycle | 57 |
| Revenue per Employee | 396,346 |
| Net Income per Employee | 34,064 |
| Average Collection Period | 45 |
| Receivables Turnover | 7.6 |
| Day's Inventory Turnover Ratio | 12 |
| Inventory Turnover | 31.1 |
| Inventory/Sales | 0.7 |
| Accounts Payble/Sales | 21.49 |
| Assets/Revenue | 2.50 |
| Net Working Capital Turnover | -9.69 |
| Fixed Assets Turnover | 0.50 |
| Total Assets Turnover | 0.4 |
| Revenue per $ Cash | 4.66 |
| Revenue per $ Plant | 1.47 |
| Revenue per $ Common Equity | 1.55 |
| Revenue per $ Capital Invested | 1.55 |
| Selling, General & Adm/tive (SG&A) as % of Revenue | 31.1 |
| SG&A Expense as % of Revenue - 5YEAR AVRG. | 0.0 |
| Research & Devlopment (R&D) as % of Revenue | 0.0 |
| R&D Expense as % of Revenue - 5YEAR AVRG. | 0.0 |
|
|  
| | |  |  | |
| |
