Member access

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

ILIAD (ILD)

1353
Real-time Quote. Real-time Tradegate - 01/29 03:18:53 am
207.55 EUR   -0.34%
01/15 Pending deals seen unaffected by Swiss franc leap
01/13 ILIAD : Roaming communications from Belgium now included in the Free..
01/01DJBroken Deals Rein In a Strong M&A Market
SummaryQuotesChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Sales2 1223 1533 7484 1614 4804 752
Operating income (EBITDA)8339211 2041 2641 4561 672
Operating profit (EBIT)498412541581723918
Pre-Tax Profit (EBT)413314453512679882
Net income252189269309409531
EPS ( €)4,443,244,535,347,049,02
Dividend per Share ( €)0,370,370,370,420,450,61
Yield0,18%0,18%0,18%0,20%0,21%0,29%
Announcement Date03/08/2012
06:34am
03/19/2013
06:30am
03/10/2014
08:00am
---
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Debt9691 0641 023969924629
Finance------
Operating income (EBITDA)8339211 2041 2641 4561 672
Leverage
(Debt/EBITDA)
1,16x1,16x0,85x0,77x0,63x0,38x
Capital Expenditure1 180964913902956969
Book Value Per Share (BVPS)26,7 €29,8 €34,7 €38,7 €44,9 €53,0 €
Cash Flow per Share13,2 €15,8 €17,2 €16,9 €19,2 €22,5 €
Announcement Date03/08/2012
06:34am
03/19/2013
06:30am
03/10/2014
08:00am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 12 094 M€ -
Entreprise Value (EV) 13 064 M€ 13 019 M€
Valuation 2014e 2015e
PER (Price / EPS) 39,0x 29,6x
Capitalization / Revenue 2,91x 2,70x
EV / Revenue 3,14x 2,91x
EV / EBITDA 10,3x 8,94x
Yield (DPS / Price) 0,20% 0,21%
Price to book (Cours / BVPS) 5,38x 4,63x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 14,0% 16,1%
operating Leverage (Delta EBIT / Delta Sales) 0,67x 3,20x
Net Margin (Net Profit / Revenue) 7,43% 9,13%
ROA (Net Profit / Asset) 7,73% 9,47%
ROE (Net Profit / Equities) 14,3% 16,0%
Rate of Dividend 7,79% 6,33%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   21,7% 21,3%
Cash Flow / Sales (Taux d'autofinancement) 23,6% 25,0%
Capital Intensity (Assets / Sales) 0,96x 0,96x
Financial Leverage (Net Debt / EBITDA) 0,77x 0,63x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF