| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Revenue | 600,5 | 609,4 | 559,3 | 584,5 | 623,3 | 676,2 | | EBITDA | 96,10 | 110,1 | 101,0 | 107,3 | 114,0 | 124,7 | | EBIT | 68,40 | 80,80 | 69,40 | 75,65 | 80,70 | 89,00 | | Pre-Tax Profit | 38,20 | 41,90 | 36,30 | 58,10 | 70,30 | - | | Net income | 26,90 | 35,10 | 28,50 | 39,30 | 40,13 | 42,10 | | EPS ( €) | 1,24 | 1,62 | 1,46 | 1,49 | 1,74 | 2,20 | | Dividend per Share ( €) | 0,58 | 0,58 | 0,66 | 0,65 | 0,66 | 0,74 | | Yield | 2,26% | 2,26% | 2,58% | 2,53% | 2,57% | 2,90% | | Annoucement Date | 03/13/2008
06:14 am | 02/19/2009
06:00 am | 02/19/2010
06:00 am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Debt | 297,8 | 281,1 | 108,5 | 131,2 | 138,8 | 133,9 | | Finance | - | - | - | - | - | - | | Equity | 116,4 | 139,7 | 229,5 | 309,4 | 326,7 | 322,1 | | Capital Expenditure | 24,50 | 28,40 | 21,50 | 55,08 | 56,15 | 46,23 | Leverage
(Debt/Ebitda) | 3,10x | 2,55x | 1,07x | 1,22x | 1,22x | 1,07x | Gearing
(Debt/Equity) | 255,84% | 201,25% | 47,28% | 42,39% | 42,49% | 41,57% | | Annoucement Date | 03/13/2008
06:14 am | 02/19/2009
06:00 am | 02/19/2010
06:00 am | - | - | - |
|
Assessed data source :
© 2010 Thomson Reuters |
|
|
|
|
|
|
Years |
2010e
|
2011e
|
|
Capitalization
|
650,0 M€ |
-
|
|
Company Value
|
781,2 M€ |
788,9 M€ |
|
Capitalization / Revenue
|
1,11x |
1,04x |
|
Company Value / Revenue |
1,34x |
1,27x |
|
Company Value / EBITDA
|
7,28x |
6,92x |
|
PER
|
17,18 |
14,73 |
|
ROE
|
12,70% |
12,28% |
|
ROA |
- |
- |
|
Net Asset Value per Share
|
- |
- |
|
Book Value per Share
|
13,23 € |
14,26 € |
|
Cash Flow per Share
|
3,07 € |
3,28 € |
|
|
|
