Member access

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

ILIAD (ILD)

1309
Delayed Quote. Delayed Euronext Paris - 09/12 11:35:06 am
178.05 EUR   -0.11%
09/01DJRuble Hits New Record Low Against Dollar --Update
09/01DJEUROPE MARKETS : Novartis Climbs, Iliad Drops: European Movers
09/01 Iliad still in the hunt for T-Mobile US
SummaryQuotesChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
ILIAD : Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Sales2 1223 1533 7484 1344 4624 752
Operating income (EBITDA)8339211 2041 2831 4881 718
Operating profit (EBIT)498412541602761954
Pre-Tax Profit (EBT)413314453526702929
Net income252189269318422542
EPS ( €)4,443,244,535,477,289,37
Dividend per Share ( €)0,370,370,370,410,440,47
Yield0,21%0,21%0,21%0,23%0,24%0,26%
Announcement Date03/08/2012
06:34am
03/19/2013
06:30am
03/10/2014
08:00am
---
Finances - Leverage
ILIAD : Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201120122013201420152016
Debt9691 0641 023982771459
Finance------
Operating income (EBITDA)8339211 2041 2831 4881 718
Leverage
(Debt/EBITDA)
1,16x1,16x0,85x0,77x0,52x0,27x
Capital Expenditure1 180964913908893977
Book Value Per Share (BVPS)26,7 €29,8 €34,7 €38,4 €44,8 €52,7 €
Cash Flow per Share13,2 €15,8 €17,2 €16,6 €19,2 €22,1 €
Announcement Date03/08/2012
06:34am
03/19/2013
06:30am
03/10/2014
08:00am
---
Balance Sheet Analysis
ILIAD : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 10 341 M€ -
Entreprise Value (EV) 11 323 M€ 11 111 M€
Valuation 2014e 2015e
PER (Price / EPS) 32,5x 24,5x
Capitalization / Revenue 2,50x 2,32x
EV / Revenue 2,74x 2,49x
EV / EBITDA 8,83x 7,47x
Yield (DPS / Price) 0,23% 0,24%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 14,6% 17,0%
operating Leverage (Delta EBIT / Delta Sales) 1,10x 3,32x
Net Margin (Net Profit / Revenue) 7,68% 9,46%
ROA (Net Profit / Asset) 9,20% 11,3%
ROE (Net Profit / Equities) 14,7% 16,6%
Rate of Dividend 7,52% 5,99%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   22,0% 20,0%
Cash Flow / Sales (Taux d'autofinancement) 23,3% 25,0%
Capital Intensity (Assets / Sales) 0,83x 0,84x
Financial Leverage (Net Debt / EBITDA) 0,77x 0,52x
Price Earning Ratio
ILIAD : Price Earning Ratio
EPS & Dividend
ILIAD : EPS Dividend
Dynamic quotes  
ON
| OFF