| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 1 762 | 1 872 | 1 931 | 2 145 | 2 445 | 2 707 | | Operating income (EBITDA) | 204 | 205 | 264 | 270 | 325 | 368 | | Operating profit (EBIT) | 135 | 146 | 195 | 190 | 229 | 267 | | Pre-Tax Profit (EBT) | - | - | - | - | - | - | | Net income | - | - | - | - | - | - | | EPS ( €) | 1,47 | 1,36 | 1,04 | 1,39 | 1,64 | 1,87 | | Dividend per Share ( €) | - | 0,29 | 0,26 | 0,28 | 0,29 | 0,28 | | Yield | - | 3,41% | 3,06% | 3,24% | 3,35% | 3,29% | | Announcement Date | 02/23/2011 01:56pm | 02/23/2012 11:33am | 02/26/2013 12:18pm | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | 664 | 924 | 1 443 | 1 598 | 1 456 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 204 | 205 | 264 | 270 | 325 | 368 | Leverage (Debt/EBITDA) | - | 3,24x | 3,51x | 5,34x | 4,93x | 3,96x | | Capital Expenditure | - | 171 | 595 | 564 | 389 | 116 | | Book Value Per Share (BVPS) | - | 6,76 € | 6,65 € | 8,68 € | 10,0 € | 11,7 € | | Cash Flow per Share | - | 3,01 € | 3,39 € | 2,51 € | 2,66 € | 3,03 € | | Announcement Date | 02/23/2011 01:56pm | 02/23/2012 11:33am | 02/26/2013 12:18pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
6,12x |
5,20x |
|
Capitalization / Revenue
|
0,34x |
0,30x |
|
EV / Revenue
|
1,02x |
0,96x |
|
EV / EBITDA
|
8,07x |
7,20x |
|
Yield (DPS / Price)
|
3,24% |
3,35% |
|
|
|