Member access

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

ILIAD (ILD)

1414
Real-time Quote. Real-time Tradegate - 05/29 04:02:10 pm
206.44 EUR   -1.70%
05/22 Time not right for French telecoms consolidation - minister
05/19DJAltice in Advanced Talks to Buy Suddenlink -- Update
05/19DJAltice Weighs Deals for Suddenlink, Time Warner
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201220132014201520162017
Sales3 1533 7484 1684 4534 7725 134
Operating income (EBITDA)9211 2041 2841 4391 6891 939
Operating profit (EBIT)4125415706878961 112
Pre-Tax Profit (EBT)3144534806418571 112
Net income189269283376518673
EPS ( €)3,244,534,736,548,8311,0
Dividend per Share ( €)0,370,370,390,460,481,21
Yield0,18%0,18%0,19%0,22%0,23%0,58%
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 122813140
Finance------
Operating income (EBITDA)9211 2041 2841 4391 6891 939
Leverage
(Debt/EBITDA)
1,16x0,85x-0,78x0,48x0,07x
Capital Expenditure964913978988874882
Book Value Per Share (BVPS)29,8 €34,7 €38,6 €44,4 €51,8 €62,9 €
Cash Flow per Share15,8 €17,2 €16,1 €18,8 €22,0 €24,9 €
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 12 275 M€ -
Entreprise Value (EV) 13 397 M€ 13 088 M€
Valuation 2015e 2016e
PER (Price / EPS) 32,1x 23,8x
Capitalization / Revenue 2,76x 2,57x
EV / Revenue 3,01x 2,74x
EV / EBITDA 9,31x 7,75x
Yield (DPS / Price) 0,22% 0,23%
Price to book (Price / BVPS) 4,73x 4,05x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 15,4% 18,8%
operating Leverage (Delta EBIT / Delta Sales) 2,99x 4,26x
Net Margin (Net Profit / Revenue) 8,45% 10,9%
ROA (Net Profit / Asset) 8,17% 10,0%
ROE (Net Profit / Equities) 14,9% 17,6%
Rate of Dividend 7,01% 5,46%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   22,2% 18,3%
Cash Flow / Sales (Taux d'autofinancement) 24,6% 27,0%
Capital Intensity (Assets / Sales) 1,04x 1,09x
Financial Leverage (Net Debt / EBITDA) 0,78x 0,48x
Price Earning Ratio
EPS & Dividend