| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Sales | 254 | 384 | 618 | 787 | 975 | 1 194 | | EBITDA | 31,7 | 69,8 | 115 | 149 | 194 | 251 | | Operating profit (EBIT) | 28,5 | 63,6 | 94,0 | 117 | 163 | 209 | | Pre-Tax Profit (EBT) | - | - | - | - | - | - | | Net income | 48,0 | 27,5 | 15,6 | 76,0 | 95,2 | 145 | | P/E ratio | 23,3 | 47,1 | 240 | 50,8 | 44,1 | 29,7 | | EPS ( $ ) | 3,83 | 2,15 | 1,42 | 5,06 | 5,83 | 8,66 | | Dividend per Share ( $ ) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Reference price ( $ ) | 89.28 | 101.35 | 340.45 | 257.15 | 257.15 | 257.15 | | Announcement Date | 02/25/2016
05:24pm | 02/23/2017
12:02pm | 02/22/2018
01:10pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Debt | - | - | - | - | - | - | | Finance | - | - | - | 153 997 | 239 574 | - | | Operating income (EBITDA) | 31,7 | 69,8 | 115 | 149 | 194 | 251 | Leverage
(Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 7,24 | 32,0 | 8,04 | 16,9 | 21,2 | 25,1 | | Book Value Per Share (BVPS) | 19,5 $ | - | - | 27,7 $ | 31,1 $ | 28,7 $ | | Cash Flow per Share | 2,60 $ | 4,58 $ | 7,57 $ | 10,4 $ | 10,2 $ | 7,75 $ | | Announcement Date | 02/25/2016
05:24pm | 02/23/2017
12:02pm | 02/22/2018
01:10pm | - | - | - |
|
|
|
|
|
Assessed data source :
© 2018 Thomson Reuters |
|
|
|
| Profitability |
2018e |
2019e |
| Operating Margin (EBIT / Sales)
|
14,9% |
16,7% |
| operating Leverage (Delta EBIT / Delta Sales)
|
0,90x |
1,65x |
| Net Margin (Net Profit / Revenue)
|
9,66% |
9,76% |
| ROA (Net Profit / Asset)
|
9,70% |
9,00% |
| ROE (Net Profit / Equities)
|
22,7% |
21,4% |
| Rate of Dividend |
- |
- |
|
|
United Kingdom
France
Deutschland
Schweiz (DE)
Report 
