Member access

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

ILIAD (ILD)

1383
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Sales2 1223 1533 7484 1704 4824 798
Operating income (EBITDA)8339211 2041 2671 4521 683
Operating profit (EBIT)498412541580724922
Pre-Tax Profit (EBT)413314453507675878
Net income252189269307410532
EPS ( €)4,443,244,535,347,089,16
Dividend per Share ( €)0,370,370,370,410,440,60
Yield0,16%0,16%0,16%0,18%0,19%0,25%
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 023968959619
Finance------
Operating income (EBITDA)8339211 2041 2671 4521 683
Leverage
(Debt/EBITDA)
1,16x1,16x0,85x0,76x0,66x0,37x
Capital Expenditure1 180964913858926827
Book Value Per Share (BVPS)26,7 €29,8 €34,7 €38,7 €44,9 €52,9 €
Cash Flow per Share13,2 €15,8 €17,2 €16,9 €19,2 €22,3 €
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 13 642 M€ -
Entreprise Value (EV) 14 610 M€ 14 602 M€
Valuation 2014e 2015e
PER (Price / EPS) 44,0x 33,2x
Capitalization / Revenue 3,27x 3,04x
EV / Revenue 3,50x 3,26x
EV / EBITDA 11,5x 10,1x
Yield (DPS / Price) 0,18% 0,19%
Price to book (Price / BVPS) 6,07x 5,23x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 13,9% 16,1%
operating Leverage (Delta EBIT / Delta Sales) 0,64x 3,32x
Net Margin (Net Profit / Revenue) 7,36% 9,14%
ROA (Net Profit / Asset) 7,80% 9,63%
ROE (Net Profit / Equities) 14,2% 16,0%
Rate of Dividend 7,77% 6,26%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   20,6% 20,7%
Cash Flow / Sales (Taux d'autofinancement) 23,6% 25,0%
Capital Intensity (Assets / Sales) 0,94x 0,95x
Financial Leverage (Net Debt / EBITDA) 0,76x 0,66x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF