Member access

4-Traders Homepage  >  Shares  >  Euronext Lisbonne  >  SEMAPA    SEM   PTSEM0AM0004

SEMAPA (SEM)

41
Delayed Quote. Delayed Euronext Lisbonne - 05/22 11:35:03 am
13.74 EUR   -0.58%
05/21 SEMAPA : 21 May, 2015 | Qualifying Holding
05/18 SEMAPA : 18 May, 2015 | Privileged Information
05/11 SEMAPA : ex-dividend day for annual dividend
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201220132014201520162017
Sales1 9531 9911 9982 0142 0722 142
Operating income (EBITDA)495421410447463506
Operating profit (EBIT)305239226290306346
Pre-Tax Profit (EBT)242152122201215282
Net income127146113110116179
EPS ( €)1,121,291,001,021,121,68
Dividend per Share ( €)0,25--0,320,360,50
Yield1,85%--2,30%2,60%3,64%
Announcement Date02/11/2013
01:25pm
02/12/2014
02:55pm
02/13/2015
04:00pm
---
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 201220132014201520162017
Debt1 4531 3251 1111 2811 137973
Finance------
Operating income (EBITDA)495421410447463506
Leverage
(Debt/EBITDA)
2,94x3,15x2,71x2,86x2,45x1,92x
Capital Expenditure-90,340,0193157118
Book Value Per Share (BVPS)7,05 €7,44 €7,98 €8,41 €8,98 €-
Cash Flow per Share3,19 €--2,38 €2,39 €-
Announcement Date02/11/2013
01:25pm
02/12/2014
02:55pm
02/13/2015
04:00pm
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 1 463 M€ -
Entreprise Value (EV) 2 744 M€ 2 600 M€
Valuation 2015e 2016e
PER (Price / EPS) 13,4x 12,3x
Capitalization / Revenue 0,73x 0,71x
EV / Revenue 1,36x 1,26x
EV / EBITDA 6,14x 5,61x
Yield (DPS / Price) 2,30% 2,60%
Price to book (Price / BVPS) 1,63x 1,53x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 14,4% 14,8%
operating Leverage (Delta EBIT / Delta Sales) 36,3x 1,90x
Net Margin (Net Profit / Revenue) 5,48% 5,62%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 11,3% 10,7%
Rate of Dividend 30,9% 31,8%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   9,57% 7,56%
Cash Flow / Sales (Taux d'autofinancement) 12,6% 12,3%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 2,86x 2,45x
Price Earning Ratio
EPS & Dividend