Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  Euronext Paris  >  Iliad    ILD   FR0004035913

ILIAD (ILD)

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201320142015201620172018
Sales3 7484 1684 4144 6894 9475 234
Operating income (EBITDA)1 2041 2841 4901 6681 8352 011
Operating profit (EBIT)541570666754875993
Pre-Tax Profit (EBT)453480580662756852
Net income269283335406465543
P/E ratio32,942,039,429,125,021,2
EPS ( € )4,534,735,586,837,959,35
Dividend per Share ( € )0,370,390,410,460,560,61
Yield0,25%0,20%0,19%0,23%0,28%0,31%
Reference price ( € )148.9198.7220198.5198.5198.5
Announcement Date03/10/2014
08:00am
03/10/2015
07:12am
03/10/2016
06:30am
---
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201320142015201620172018
Debt1 0231 0841 1911 5751 7401 789
Finance------
Operating income (EBITDA)1 2041 2841 4901 6681 8352 011
Leverage
(Debt/EBITDA)
0,85x0,84x0,80x0,94x0,95x0,89x
Capital Expenditure9139781 2351 3951 4351 459
Book Value Per Share (BVPS)34,7 €38,6 €45,0 €50,4 €57,9 €66,7 €
Cash Flow per Share17,2 €16,1 €19,4 €23,0 €25,3 €27,3 €
Announcement Date03/10/2014
08:00am
03/10/2015
07:12am
03/10/2016
06:30am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 11 658 M€ -
Entreprise Value (EV) 13 233 M€ 13 398 M€
Valuation 2016e 2017e
P/E ratio (Price / EPS) 29,1x 25,0x
Capitalization / Revenue 2,49x 2,36x
EV / Revenue 2,82x 2,71x
EV / EBITDA 7,93x 7,30x
Yield (DPS / Price) 0,23% 0,28%
Price to book (Price / BVPS) 3,94x 3,43x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 16,1% 17,7%
operating Leverage (Delta EBIT / Delta Sales) 2,12x 2,90x
Net Margin (Net Profit / Revenue) 8,66% 9,39%
ROA (Net Profit / Asset) 7,03% 7,69%
ROE (Net Profit / Equities) 14,4% 14,5%
Rate of Dividend 6,75% 7,07%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   29,7% 29,0%
Cash Flow / Sales 28,7% 29,9%
Capital Intensity (Assets / Sales) 1,23x 1,22x
Financial Leverage (Net Debt / EBITDA) 0,94x 0,95x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend