| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 3 250 | 4 220 | 4 806 | 5 074 | 5 356 | 5 763 | | Operating income (EBITDA) | 377 | 461 | 505 | 517 | 567 | 635 | | Operating profit (EBIT) | 227 | 297 | - | 316 | 358 | 402 | | Pre-Tax Profit (EBT) | 182 | 230 | - | 265 | 294 | - | | Net income | 151 | 165 | 173 | 189 | 211 | 255 | | EPS ( €) | 2,79 | 3,30 | 3,64 | 3,82 | 4,47 | 5,29 | | Dividend per Share ( €) | 0,47 | 0,69 | 0,76 | 0,81 | 0,92 | 1,00 | | Yield | 1,16% | 1,71% | 1,88% | 2,01% | 2,27% | 2,48% | | Announcement Date | 03/17/2011
06:30am | 03/08/2012
06:31am | 02/28/2013
01:23pm | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 538 | 471 | 390 | 369 | 284 | 187 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 377 | 461 | 505 | 517 | 567 | 635 | Leverage
(Debt/EBITDA) | 1,43x | 1,02x | 0,77x | 0,71x | 0,50x | 0,29x | | Capital Expenditure | 138 | 228 | - | 306 | 314 | 313 | | Book Value Per Share (BVPS) | 9,96 € | 12,3 € | - | 18,6 € | 22,0 € | 26,6 € | | Cash Flow per Share | 6,64 € | 7,64 € | - | 7,61 € | 8,27 € | 9,26 € | | Announcement Date | 03/17/2011
06:30am | 03/08/2012
06:31am | 02/28/2013
01:23pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
10,6x |
9,03x |
|
Capitalization / Revenue
|
0,41x |
0,39x |
|
EV / Revenue
|
0,48x |
0,44x |
|
EV / EBITDA
|
4,75x |
4,18x |
|
Yield (DPS / Price)
|
2,01% |
2,27% |
|
|
|
