| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 228 | 216 | 217 | 218 | 223 | 230 | | Operating income (EBITDA) | 55,1 | 53,3 | 50,7 | 49,4 | 50,0 | 51,5 | | Operating profit (EBIT) | 44,5 | 45,3 | - | 39,3 | 39,5 | 39,7 | | Pre-Tax Profit (EBT) | 43,3 | 23,1 | - | 39,6 | 43,6 | - | | Net income | 33,1 | 14,8 | 18,7 | 31,2 | 31,7 | 30,1 | | EPS ( €) | 1,45 | 0,65 | 0,82 | 1,33 | 1,34 | 1,31 | | Dividend per Share ( €) | 1,45 | 1,46 | - | 1,28 | 1,31 | 1,28 | | Yield | 8,47% | 8,53% | - | 7,45% | 7,63% | 7,48% | | Announcement Date | 02/17/2011
10:20am | 02/15/2012
03:20pm | 02/20/2013
08:12am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | - | - | - | - | | Finance | 58,1 | 50,2 | - | 60,2 | 69,6 | 82,8 | | Operating income (EBITDA) | 55,1 | 53,3 | 50,7 | 49,4 | 50,0 | 51,5 | Leverage
(Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 5,39 | 1,49 | - | 8,95 | 10,8 | 18,1 | | Book Value Per Share (BVPS) | 6,36 € | 4,67 € | - | 5,02 € | 4,92 € | 5,67 € | | Cash Flow per Share | 2,13 € | -2,03 € | - | 1,82 € | 1,86 € | 1,89 € | | Announcement Date | 02/17/2011
10:20am | 02/15/2012
03:20pm | 02/20/2013
08:12am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
12,9x |
12,8x |
|
Capitalization / Revenue
|
1,92x |
1,88x |
|
EV / Revenue
|
1,64x |
1,56x |
|
EV / EBITDA
|
7,23x |
6,96x |
|
Yield (DPS / Price)
|
7,45% |
7,63% |
|
|
|
