| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M CHF |
Estimates in M CHF |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 109 722 | 83 642 | 92 186 | 96 178 | 101 849 | 108 369 | | Operating income (EBITDA) | 16 590 | 14 893 | 16 643 | 18 145 | 19 436 | 20 916 | | Operating profit (EBIT) | 14 038 | 12 471 | 13 932 | 14 817 | 15 930 | 17 191 | | Pre-Tax Profit (EBT) | 38 067 | 12 050 | 13 451 | 14 152 | 15 440 | 16 539 | | Net income | 34 233 | 9 487 | 10 611 | 11 069 | 12 021 | 12 889 | | EPS ( CHF) | 10,1 | 2,96 | 3,32 | 3,46 | 3,75 | 4,08 | | Dividend per Share ( CHF) | 1,85 | 1,95 | 2,05 | 2,17 | 2,31 | 2,46 | | Yield | 2,98% | 3,14% | 3,30% | 3,49% | 3,72% | 3,96% | | Announcement Date | 02/17/2011 07:06am | 02/16/2012 02:07am | 02/14/2013 06:17am | - | - | - |
|
|
|
|
Actuals in M CHF |
Estimates in M CHF |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 3 854 | 14 319 | 18 152 | 16 583 | 14 601 | 11 152 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 16 590 | 14 893 | 16 643 | 18 145 | 19 436 | 20 916 | Leverage (Debt/EBITDA) | 0,23x | 0,96x | 1,09x | 0,91x | 0,75x | 0,53x | | Capital Expenditure | 4 576 | 4 779 | 5 368 | 5 428 | 5 373 | 5 587 | | Book Value Per Share (BVPS) | 18,4 CHF | 17,8 CHF | 19,1 CHF | 20,1 CHF | 21,6 CHF | 23,1 CHF | | Cash Flow per Share | 4,02 CHF | 3,05 CHF | 4,94 CHF | 4,46 CHF | 4,77 CHF | 5,17 CHF | | Announcement Date | 02/17/2011 07:06am | 02/16/2012 02:07am | 02/14/2013 06:17am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
17,9x |
16,6x |
|
Capitalization / Revenue
|
2,08x |
1,97x |
|
EV / Revenue
|
2,25x |
2,11x |
|
EV / EBITDA
|
12,0x |
11,1x |
|
Yield (DPS / Price)
|
3,49% |
3,72% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
15,4% |
15,6% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,47x |
1,27x |
|
Net Margin (Net Profit / Revenue)
|
11,5% |
11,8% |
|
ROA (Net Profit / Asset)
|
9,59% |
9,85% |
|
ROE (Net Profit / Equities)
|
17,5% |
17,5% |
|
Rate of Dividend
|
62,6% |
61,6% |
|
|
|