Member access

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

ILIAD (ILD)

1418
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201220132014201520162017
Sales3 1533 7484 1684 4584 7735 203
Operating income (EBITDA)9211 2041 2841 4401 6831 963
Operating profit (EBIT)4125415706948941 132
Pre-Tax Profit (EBT)3144534806548671 109
Net income189269283388534698
EPS ( €)3,244,534,736,708,8311,4
Dividend per Share ( €)0,370,370,390,450,470,52
Yield0,17%0,17%0,17%0,20%0,21%0,23%
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 04469386,2
Finance------
Operating income (EBITDA)9211 2041 2841 4401 6831 963
Leverage
(Debt/EBITDA)
1,16x0,85x-0,73x0,41x0,04x
Capital Expenditure964913978966846852
Book Value Per Share (BVPS)29,8 €34,7 €38,6 €44,3 €51,8 €62,1 €
Cash Flow per Share15,8 €17,2 €16,1 €18,9 €22,1 €25,4 €
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 13 056 M€ -
Entreprise Value (EV) 14 100 M€ 13 749 M€
Valuation 2015e 2016e
PER (Price / EPS) 33,3x 25,3x
Capitalization / Revenue 2,93x 2,74x
EV / Revenue 3,16x 2,88x
EV / EBITDA 9,79x 8,17x
Yield (DPS / Price) 0,20% 0,21%
Price to book (Price / BVPS) 5,04x 4,31x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 15,6% 18,7%
operating Leverage (Delta EBIT / Delta Sales) 3,11x 4,08x
Net Margin (Net Profit / Revenue) 8,70% 11,2%
ROA (Net Profit / Asset) 8,17% 9,95%
ROE (Net Profit / Equities) 15,1% 17,8%
Rate of Dividend 6,75% 5,36%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   21,7% 17,7%
Cash Flow / Sales (Taux d'autofinancement) 24,8% 27,0%
Capital Intensity (Assets / Sales) 1,07x 1,12x
Financial Leverage (Net Debt / EBITDA) 0,73x 0,41x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF