| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 1 688 | 1 780 | 1 953 | 2 001 | 1 997 | 2 086 | | Operating income (EBITDA) | 452 | 424 | 495 | 440 | 448 | 473 | | Operating profit (EBIT) | 284 | 260 | 305 | 275 | 282 | 300 | | Pre-Tax Profit (EBT) | 238 | 226 | 242 | 242 | 249 | 275 | | Net income | 127 | 124 | 127 | 133 | 136 | 143 | | EPS ( €) | 1,12 | 1,10 | 1,12 | 1,06 | 1,06 | 1,18 | | Dividend per Share ( €) | - | 0,26 | - | 0,26 | 0,27 | 0,27 | | Yield | - | 3,65% | - | 3,58% | 3,72% | 3,83% | | Announcement Date | 02/08/2011
06:19pm | 02/07/2012
07:43pm | 02/11/2013
01:25pm | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 1 050 | 913 | 1 453 | 1 138 | 1 314 | 1 158 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 452 | 424 | 495 | 440 | 448 | 473 | Leverage
(Debt/EBITDA) | 2,32x | 2,15x | 2,94x | 2,59x | 2,94x | 2,45x | | Capital Expenditure | - | 31,3 | - | 101 | 115 | 107 | | Book Value Per Share (BVPS) | - | 9,29 € | 7,05 € | 9,56 € | 10,4 € | 11,9 € | | Cash Flow per Share | 2,54 € | 2,87 € | 3,19 € | 2,58 € | 2,54 € | 2,57 € | | Announcement Date | 02/08/2011
06:19pm | 02/07/2012
07:43pm | 02/11/2013
01:25pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
6,73x |
6,75x |
|
Capitalization / Revenue
|
0,42x |
0,42x |
|
EV / Revenue
|
0,99x |
1,08x |
|
EV / EBITDA
|
4,50x |
4,82x |
|
Yield (DPS / Price)
|
3,58% |
3,72% |
|
|
|
