| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period May |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 14 797 | 14 880 | 16 658 | 17 687 | 18 414 | 19 074 | | Operating income (EBITDA) | 3 070 | 3 152 | 3 320 | 3 465 | 3 673 | 3 867 | | Operating profit (EBIT) | 2 613 | 2 679 | 2 778 | 2 902 | 3 093 | 3 270 | | Pre-Tax Profit (EBT) | - | - | 2 211 | - | - | - | | Net income | 1 531 | 1 798 | 1 567 | 1 822 | 1 916 | 2 028 | | EPS ( $) | 2,24 | 2,70 | 2,35 | 2,75 | 2,92 | 3,15 | | Dividend per Share ( $) | 0,96 | 1,12 | 1,22 | 1,32 | 1,49 | 1,68 | | Yield | 1,94% | 2,27% | 2,47% | 2,67% | 3,01% | 3,40% | | Announcement Date | 06/29/2010 08:04pm | 06/29/2011 10:57am | 06/27/2012 11:01am | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period May |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 5 753 | 6 266 | 6 958 | 7 236 | 6 959 | 6 340 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 3 070 | 3 152 | 3 320 | 3 465 | 3 673 | 3 867 | Leverage (Debt/EBITDA) | 1,87x | 1,99x | 2,10x | 2,09x | 1,89x | 1,64x | | Capital Expenditure | 650 | 649 | 676 | 655 | 678 | 685 | | Book Value Per Share (BVPS) | 8,23 $ | 9,87 $ | 9,90 $ | 11,3 $ | 12,0 $ | 13,5 $ | | Cash Flow per Share | 3,19 $ | 2,30 $ | 3,60 $ | 3,74 $ | 4,02 $ | 4,29 $ | | Announcement Date | 06/29/2010 08:04pm | 06/29/2011 10:57am | 06/27/2012 11:01am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
17,9x |
16,9x |
|
Capitalization / Revenue
|
1,80x |
1,73x |
|
EV / Revenue
|
2,21x |
2,11x |
|
EV / EBITDA
|
11,3x |
10,6x |
|
Yield (DPS / Price)
|
2,67% |
3,01% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
16,4% |
16,8% |
|
operating laverage (Delta EBIT / Delta Sales)
|
0,72x |
1,60x |
|
Net Margin (Net Profit / Revenue)
|
10,3% |
10,4% |
|
ROA (Net Profit / Asset)
|
8,53% |
8,89% |
|
ROE (Net Profit / Equities)
|
25,5% |
25,5% |
|
Rate of Dividend
|
47,8% |
50,9% |
|
|
|