| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 7 813 | 6 770 | 8 265 | 6 104 | 5 044 | 4 911 | | Operating income (EBITDA) | 305 | 284 | 458 | 533 | 575 | 571 | | Operating profit (EBIT) | 86,0 | 37,1 | 216 | 264 | 292 | 280 | | Pre-Tax Profit (EBT) | 83,0 | 65,0 | 269 | 235 | 215 | 205 | | Net income | 10,4 | 65,1 | 151 | 86,5 | 74,6 | 80,1 | | EPS ( €) | 0,07 | 0,44 | - | 0,59 | 0,53 | 0,55 | | Dividend per Share ( €) | 0,40 | 0,40 | 0,40 | 0,40 | 0,41 | 0,44 | | Yield | 5,17% | 5,17% | 5,17% | 5,17% | 5,26% | 5,71% | | Announcement Date | 03/04/2011
06:49am | 03/07/2012
07:20am | 03/08/2013
06:52am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 1 082 | 963 | - | 1 339 | 1 247 | 1 109 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 305 | 284 | 458 | 533 | 575 | 571 | Leverage
(Debt/EBITDA) | 3,55x | 3,39x | - | 2,51x | 2,17x | 1,94x | | Capital Expenditure | 270 | 156 | 126 | 165 | 175 | 174 | | Book Value Per Share (BVPS) | 11,7 € | 11,7 € | - | 12,6 € | 12,6 € | 12,9 € | | Cash Flow per Share | 1,22 € | -0,34 € | - | 2,78 € | 2,39 € | 2,66 € | | Announcement Date | 03/04/2011
06:49am | 03/07/2012
07:20am | 03/08/2013
06:52am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
13,1x |
14,6x |
|
Capitalization / Revenue
|
0,19x |
0,23x |
|
EV / Revenue
|
0,41x |
0,48x |
|
EV / EBITDA
|
4,70x |
4,19x |
|
Yield (DPS / Price)
|
5,17% |
5,26% |
|
|
|
