| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period Février |
2008 | 2009 | 2010 | 2011 | 2012 | 2013 |
| Revenue | 1 277 | 1 262 | 1 172 | 1 217 | 1 240 | 1 248 | | EBITDA | 70,36 | 78,29 | - | 138,0 | 145,2 | 151,9 | | EBIT | 29,20 | 40,79 | - | 110,3 | 117,5 | 121,3 | | Pre-Tax Profit | - | - | - | - | - | - | | Net income | -48,08 | 4,04 | 35,67 | 68,99 | 74,15 | 79,70 | | EPS ( $) | -1,02 | 0,07 | 0,64 | 1,27 | 1,38 | 1,47 | | Dividend per Share ( $) | 0,03 | 0,09 | - | 0,12 | 0,12 | 0,15 | | Yield | 0,18% | 0,63% | - | 0,82% | 0,84% | 1,05% | | Annoucement Date | 03/27/2008 08:16 pm | 03/27/2009 11:30 am | 03/25/2010 08:45 pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period Février |
2008 | 2009 | 2010 | 2011 | 2012 | 2013 |
| Debt | - | - | - | - | - | - | | Finance | - | - | - | 310,8 | 362,1 | 404,3 | | Equity | -1 158 | 68,54 | - | 481,4 | 559,9 | 648,5 | | Capital Expenditure | 29,41 | 14,73 | - | 16,89 | 17,94 | - | Leverage (Debt/Ebitda) | - | - | - | - | - | - | Gearing (Debt/Equity) | - | - | - | - | - | - | | Annoucement Date | 03/27/2008 08:16 pm | 03/27/2009 11:30 am | 03/25/2010 08:45 pm | - | - | - |
|
Assessed data source : © 2010 Thomson Reuters |
|
|
|
|
|
|
Years |
2011e
|
2012e
|
|
Capitalization
|
775,8 M$ |
-
|
|
Company Value
|
465,0 M$ |
413,7 M$ |
|
Capitalization / Revenue
|
0,64x |
0,63x |
|
Company Value / Revenue |
0,38x |
0,33x |
|
Company Value / EBITDA
|
3,37x |
2,85x |
|
PER
|
11,22 |
10,37 |
|
ROE
|
14,33% |
13,25% |
|
ROA |
- |
- |
|
Net Asset Value per Share
|
- |
- |
|
Book Value per Share
|
9,41 $ |
10,66 $ |
|
Cash Flow per Share
|
1,69 $ |
1,83 $ |
|
|
|