Member access

4-Traders Homepage  >  Shares  >  Euronext Paris  >  ILIAD    ILD   FR0004035913

ILIAD (ILD)

1410
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201220132014201520162017
Sales3 1533 7484 1684 4594 7765 186
Operating income (EBITDA)9211 2041 2841 4421 6931 963
Operating profit (EBIT)4125415706898991 127
Pre-Tax Profit (EBT)3144534806548721 107
Net income189269283384533691
EPS ( €)3,244,534,736,628,9711,1
Dividend per Share ( €)0,370,370,390,450,470,56
Yield0,17%0,17%0,18%0,21%0,22%0,26%
Announcement Date03/19/2013
06:30am
03/10/2014
08:00am
03/10/2015
07:12am
---
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201220132014201520162017
Debt1 0641 023-1 101753105
Finance------
Operating income (EBITDA)9211 2041 2841 4421 6931 963
Leverage
(Debt/EBITDA)
1,16x0,85x-0,76x0,44x0,05x
Capital Expenditure964913978987877893
Book Value Per Share (BVPS)29,8 €34,7 €38,6 €44,3 €51,7 €63,2 €
Cash Flow per Share15,8 €17,2 €16,1 €18,9 €22,2 €25,5 €
Announcement Date03/19/2013
06:30am
03/10/2014
08:00am
03/10/2015
07:12am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 12 559 M€ -
Entreprise Value (EV) 13 660 M€ 13 312 M€
Valuation 2015e 2016e
PER (Price / EPS) 32,4x 23,9x
Capitalization / Revenue 2,82x 2,63x
EV / Revenue 3,06x 2,79x
EV / EBITDA 9,47x 7,86x
Yield (DPS / Price) 0,21% 0,22%
Price to book (Price / BVPS) 4,85x 4,16x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 15,5% 18,8%
operating Leverage (Delta EBIT / Delta Sales) 2,99x 4,27x
Net Margin (Net Profit / Revenue) 8,61% 11,2%
ROA (Net Profit / Asset) 8,17% 9,95%
ROE (Net Profit / Equities) 14,9% 17,8%
Rate of Dividend 6,85% 5,28%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   22,1% 18,4%
Cash Flow / Sales (Taux d'autofinancement) 24,7% 27,2%
Capital Intensity (Assets / Sales) 1,05x 1,12x
Financial Leverage (Net Debt / EBITDA) 0,76x 0,44x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF