| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Revenue | 28 052 | 27 568 | 29 306 | 30 598 | 30 160 | 29 570 | | EBITDA | 10 712 | 10 957 | 12 504 | 12 559 | 12 372 | 11 557 | | EBIT | 9 617 | 9 762 | 11 153 | 10 943 | 10 671 | 10 211 | | Pre-Tax Profit | 5 772 | 4 162 | 6 066 | 8 156 | 8 101 | 7 631 | | Net income | 5 263 | 3 851 | 5 265 | 6 982 | 7 046 | 6 119 | | EPS ( €) | 3,91 | 2,94 | 4,03 | 5,22 | 5,37 | 4,78 | | Dividend per Share ( €) | 2,07 | 2,20 | 2,40 | 2,53 | 2,61 | 2,65 | | Yield | 4,46% | 4,74% | 5,18% | 5,45% | 5,63% | 5,70% | | Annoucement Date | 02/12/2008
06:58 am | 02/11/2009
06:17 am | 02/10/2010
06:29 am | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Debt | 4 230 | 1 780 | 4 135 | 732,0 | - | - | | Finance | - | - | - | - | 2 876 | 5 553 | | Equity | 33 101 | 44 727 | 28 913 | 44 532 | 48 065 | 44 822 | | Capital Expenditure | 1 610 | 1 606 | 1 339 | 1 799 | 1 658 | 1 664 | Leverage
(Debt/Ebitda) | 0,39x | 0,16x | 0,33x | 0,06x | - | - | Gearing
(Debt/Equity) | 12,78% | 3,98% | 14,30% | 1,64% | - | - | | Annoucement Date | 02/12/2008
06:58 am | 02/11/2009
06:17 am | 02/10/2010
06:29 am | - | - | - |
|
Assessed data source :
© 2010 Thomson Reuters |
|
|
|
|
|
|
Years |
2010e
|
2011e
|
|
Capitalization
|
60 507 M€ |
-
|
|
Company Value
|
61 239 M€ |
57 630 M€ |
|
Capitalization / Revenue
|
1,98x |
2,01x |
|
Company Value / Revenue |
2,00x |
1,91x |
|
Company Value / EBITDA
|
4,88x |
4,66x |
|
PER
|
8,89 |
8,63 |
|
ROE
|
15,68% |
14,66% |
|
ROA |
11,04% |
10,46% |
|
Net Asset Value per Share
|
- |
- |
|
Book Value per Share
|
39,74 € |
42,80 € |
|
Cash Flow per Share
|
7,30 € |
7,37 € |
|
|
|
