| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 13 488 | 14 457 | 15 326 | 16 051 | 17 200 | 18 385 | | Operating income (EBITDA) | 3 374 | 3 564 | 3 792 | 4 046 | 4 397 | 4 733 | | Operating profit (EBIT) | 2 254 | 2 437 | 2 533 | 2 729 | 2 988 | 3 223 | | Pre-Tax Profit (EBT) | 1 971 | 2 171 | 2 242 | 2 440 | 2 722 | 2 961 | | Net income | 1 404 | 1 535 | 1 609 | 1 702 | 1 915 | 2 088 | | EPS ( €) | 4,51 | 4,93 | 5,17 | 5,43 | 6,02 | 6,62 | | Dividend per Share ( €) | 2,13 | 2,27 | 2,50 | 2,65 | 2,85 | 3,13 | | Yield | 2,22% | 2,36% | 2,60% | 2,76% | 2,97% | 3,25% | | Announcement Date | 02/15/2011 12:20am | 02/17/2012 09:30am | 02/14/2013 06:19am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 5 039 | 5 248 | 6 103 | 6 082 | 5 959 | 5 676 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 3 374 | 3 564 | 3 792 | 4 046 | 4 397 | 4 733 | Leverage (Debt/EBITDA) | 1,49x | 1,47x | 1,61x | 1,50x | 1,36x | 1,20x | | Capital Expenditure | 1 738 | 1 755 | 2 008 | 2 041 | 2 115 | 2 156 | | Book Value Per Share (BVPS) | 28,4 € | 31,3 € | 32,8 € | 36,6 € | 39,4 € | 42,4 € | | Cash Flow per Share | - | 7,78 € | - | 9,43 € | 10,2 € | 10,6 € | | Announcement Date | 02/15/2011 12:20am | 02/17/2012 09:30am | 02/14/2013 06:19am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
17,7x |
16,0x |
|
Capitalization / Revenue
|
1,86x |
1,74x |
|
EV / Revenue
|
2,24x |
2,08x |
|
EV / EBITDA
|
8,89x |
8,15x |
|
Yield (DPS / Price)
|
2,76% |
2,97% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
17,0% |
17,4% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,63x |
1,33x |
|
Net Margin (Net Profit / Revenue)
|
10,6% |
11,1% |
|
ROA (Net Profit / Asset)
|
7,74% |
8,14% |
|
ROE (Net Profit / Equities)
|
15,6% |
16,1% |
|
Rate of Dividend
|
48,8% |
47,4% |
|
|
|