| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
| Sales | 41,9 | 40,1 | 44,7 | 47,2 | 51,5 | 53,1 | | Operating income (EBITDA) | 5,61 | 4,33 | 5,90 | 4,70 | 5,40 | 5,90 | | Operating profit (EBIT) | 3,09 | 2,70 | 3,00 | 2,60 | 3,40 | 3,60 | | Pre-Tax Profit (EBT) | - | - | - | 2,20 | - | - | | Net income | 3,05 | 2,56 | 1,76 | 1,40 | 3,00 | 3,10 | | EPS ( €) | 1,59 | 1,48 | 1,02 | 0,86 | 1,85 | 1,94 | | Dividend per Share ( €) | 0,30 | 0,40 | 0,40 | 0,45 | 0,45 | 0,50 | | Yield | 1,52% | 2,03% | 2,03% | 2,28% | 2,28% | 2,53% | | Announcement Date | 04/27/2010
02:08pm | 04/27/2011
04:48pm | 04/27/2012
06:08am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2009 | 2010 | 2011 | 2012 | 2013 | 2014 |
| Debt | - | - | - | - | - | - | | Finance | 9,49 | 5,81 | 5,57 | 5,50 | 7,70 | 10,3 | | Operating income (EBITDA) | 5,61 | 4,33 | 5,90 | 4,70 | 5,40 | 5,90 | Leverage
(Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 1,38 | 1,71 | 0,66 | 0,50 | 1,50 | 1,60 | | Book Value Per Share (BVPS) | 20,0 € | 20,1 € | 20,8 € | 21,2 € | 22,6 € | 24,0 € | | Cash Flow per Share | 1,33 € | 3,13 € | 0,67 € | 2,14 € | 3,19 € | 3,50 € | | Announcement Date | 04/27/2010
02:08pm | 04/27/2011
04:48pm | 04/27/2012
06:08am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2012e |
2013e |
|
PER (Price / EPS)
|
23,0x |
10,7x |
|
Capitalization / Revenue
|
0,67x |
0,61x |
|
EV / Revenue
|
0,55x |
0,46x |
|
EV / EBITDA
|
5,54x |
4,42x |
|
Yield (DPS / Price)
|
2,28% |
2,28% |
|
|
|
