| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 21,0 | 21,3 | 22,2 | 22,3 | 23,1 | - | | Operating income (EBITDA) | - | - | - | 18,7 | 19,5 | - | | Operating profit (EBIT) | 17,9 | 18,2 | 18,5 | - | - | - | | Pre-Tax Profit (EBT) | - | 12,9 | 18,7 | - | - | - | | Net income | - | 12,8 | 18,7 | 18,7 | 19,5 | - | | EPS ( €) | 3,47 | 2,53 | 3,68 | 3,69 | 3,83 | - | | Dividend per Share ( €) | 2,50 | 2,53 | 2,62 | 2,70 | 2,80 | - | | Yield | 4,59% | 4,65% | 4,81% | 4,96% | 5,14% | - | | Announcement Date | 03/23/2011
07:02am | 02/14/2012
10:36am | 02/08/2013
07:48am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 121 | 126 | 117 | 114 | 113 | - | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | - | - | - | 18,7 | 19,5 | - | Leverage
(Debt/EBITDA) | - | - | - | 6,07x | 5,77x | - | | Capital Expenditure | - | - | - | - | - | - | | Book Value Per Share (BVPS) | - | 45,0 € | 46,3 € | 47,4 € | 48,5 € | - | | Cash Flow per Share | 2,71 € | 2,55 € | - | - | - | - | | Announcement Date | 03/23/2011
07:02am | 02/14/2012
10:36am | 02/08/2013
07:48am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
14,8x |
14,2x |
|
Capitalization / Revenue
|
12,4x |
12,0x |
|
EV / Revenue
|
17,5x |
16,8x |
|
EV / EBITDA
|
20,9x |
20,0x |
|
Yield (DPS / Price)
|
4,96% |
5,14% |
|
|
|
