| 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 | 47 473 | 42 531 | 45 499 | 47 663 | 49 587 | 51 589 | | Operating income (EBITDA) | 18 517 | 16 933 | 19 040 | 20 082 | 21 104 | 22 182 | | Operating profit (EBIT) | 16 591 | 15 149 | 17 160 | 17 659 | 18 543 | 19 621 | | Pre-Tax Profit (EBT) | 11 211 | 11 885 | 12 323 | 15 932 | 17 069 | 18 031 | | Net income | 8 666 | 9 343 | 9 539 | 12 338 | 13 384 | 14 320 | | EPS ( CHF) | 10,1 | 11,0 | 11,2 | 14,3 | 15,6 | 16,8 | | Dividend per Share ( CHF) | 6,60 | 6,80 | 7,35 | 7,91 | 8,58 | 9,35 | | Yield | 2,63% | 2,71% | 2,93% | 3,15% | 3,42% | 3,73% | | Announcement Date | 02/02/2011 06:13am | 02/01/2012 06:28am | 01/30/2013 06:15am | - | - | - |
|
|
|
|
Actuals in M CHF |
Estimates in M CHF |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 19 157 | 15 566 | 10 599 | 5 545 | 796 | - | | Finance | - | - | - | - | - | 3 832 | | Operating income (EBITDA) | 18 517 | 16 933 | 19 040 | 20 082 | 21 104 | 22 182 | Leverage (Debt/EBITDA) | 1,03x | 0,92x | 0,56x | 0,28x | 0,04x | - | | Capital Expenditure | 2 671 | 1 959 | 2 171 | 2 469 | 2 494 | 2 472 | | Book Value Per Share (BVPS) | 11,1 CHF | 14,3 CHF | 17,1 CHF | 25,1 CHF | 32,3 CHF | 40,0 CHF | | Cash Flow per Share | 16,7 CHF | 15,2 CHF | 17,6 CHF | 17,7 CHF | 18,9 CHF | 20,7 CHF | | Announcement Date | 02/02/2011 06:13am | 02/01/2012 06:28am | 01/30/2013 06:15am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
17,6x |
16,0x |
|
Capitalization / Revenue
|
4,56x |
4,38x |
|
EV / Revenue
|
4,67x |
4,40x |
|
EV / EBITDA
|
11,1x |
10,3x |
|
Yield (DPS / Price)
|
3,15% |
3,42% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
37,0% |
37,4% |
|
operating laverage (Delta EBIT / Delta Sales)
|
0,61x |
1,24x |
|
Net Margin (Net Profit / Revenue)
|
25,9% |
27,0% |
|
ROA (Net Profit / Asset)
|
19,2% |
19,4% |
|
ROE (Net Profit / Equities)
|
67,5% |
54,1% |
|
Rate of Dividend
|
55,3% |
54,8% |
|
|
|