| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Revenue | 1 632 | 1 681 | 1 654 | 1 820 | 1 997 | 2 132 | | EBITDA | 159,8 | 183,0 | 195,2 | 254,6 | 297,4 | 334,6 | | EBIT | 83,67 | 169,3 | 171,0 | 192,9 | 232,6 | 265,0 | | Pre-Tax Profit | -49,11 | 131,7 | 138,5 | 203,1 | 235,5 | 243,7 | | Net income | -50,19 | 111,9 | 148,0 | 170,0 | 209,2 | 232,2 | | EPS ( €) | -0,58 | 1,32 | 1,73 | 1,91 | 2,44 | 2,77 | | Dividend per Share ( €) | - | - | - | 0,27 | 0,33 | 0,41 | | Yield | - | - | - | 0,92% | 1,15% | 1,42% | | Annoucement Date | 03/20/2008
05:50 am | 03/19/2009
06:14 am | 03/04/2010
06:00 am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Debt | - | - | - | - | - | - | | Finance | 314,0 | 344,0 | 381,0 | 336,8 | 484,4 | 634,4 | | Equity | -813,5 | 1 260 | 1 504 | 1 528 | 1 714 | 1 867 | | Capital Expenditure | 61,82 | 49,01 | - | 56,56 | 61,11 | 66,92 | Leverage
(Debt/Ebitda) | - | - | - | - | - | - | Gearing
(Debt/Equity) | - | - | - | - | - | - | | Annoucement Date | 03/20/2008
05:50 am | 03/19/2009
06:14 am | 03/04/2010
06:00 am | - | - | - |
|
Assessed data source :
© 2010 Thomson Reuters |
|
|
|
|
|
|
Years |
2010e
|
2011e
|
|
Capitalization
|
2 426 M€ |
-
|
|
Company Value
|
2 089 M€ |
1 941 M€ |
|
Capitalization / Revenue
|
1,33x |
1,21x |
|
Company Value / Revenue |
1,15x |
0,97x |
|
Company Value / EBITDA
|
8,21x |
6,53x |
|
PER
|
15,21 |
11,91 |
|
ROE
|
11,12% |
12,20% |
|
ROA |
8,80% |
9,50% |
|
Net Asset Value per Share
|
- |
- |
|
Book Value per Share
|
17,62 € |
19,75 € |
|
Cash Flow per Share
|
2,74 € |
3,09 € |
|
|
|
