| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period September |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 65 225 | 108 249 | 156 508 | 171 439 | 188 117 | 197 086 | | Operating income (EBITDA) | 19 412 | 35 604 | 58 518 | 54 554 | 58 825 | 63 572 | | Operating profit (EBIT) | 18 385 | 33 790 | 55 241 | 48 902 | 53 393 | 56 229 | | Pre-Tax Profit (EBT) | - | - | 55 763 | - | - | - | | Net income | 14 013 | 25 922 | 41 733 | 37 284 | 40 539 | 41 957 | | EPS ( $) | 15,2 | 27,7 | 44,2 | 39,9 | 44,4 | 48,5 | | Dividend per Share ( $) | - | - | 2,65 | 11,5 | 12,7 | 13,6 | | Yield | - | - | 0,60% | 2,57% | 2,84% | 3,04% | | Announcement Date | 10/18/2010 08:30pm | 10/18/2011 08:30pm | 10/25/2012 08:30pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
11,1x |
10,0x |
|
Capitalization / Revenue
|
2,44x |
2,22x |
|
EV / Revenue
|
1,70x |
1,47x |
|
EV / EBITDA
|
5,35x |
4,71x |
|
Yield (DPS / Price)
|
2,57% |
2,84% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
28,5% |
28,4% |
|
operating laverage (Delta EBIT / Delta Sales)
|
- |
0,94x |
|
Net Margin (Net Profit / Revenue)
|
21,7% |
21,6% |
|
ROA (Net Profit / Asset)
|
19,4% |
18,5% |
|
ROE (Net Profit / Equities)
|
27,4% |
25,8% |
|
Rate of Dividend
|
28,7% |
28,5% |
|
|
|