Member access

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

SEMAPA (SEM)

39
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 201220132014201520162017
Sales1 9531 9911 9982 0092 0652 122
Operating income (EBITDA)495421410446462501
Operating profit (EBIT)305239226289304342
Pre-Tax Profit (EBT)242152122197211275
Net income127146113107114174
EPS ( €)1,121,291,001,011,101,63
Dividend per Share ( €)0,25--0,320,350,49
Yield2,11%--2,63%2,91%4,07%
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)495421410446462501
Leverage
(Debt/EBITDA)
2,94x3,15x2,71x2,87x2,46x1,94x
Capital Expenditure-90,3-193157118
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 1 424 M€ -
Entreprise Value (EV) 2 705 M€ 2 561 M€
Valuation 2015e 2016e
PER (Price / EPS) 11,9x 10,9x
Capitalization / Revenue 0,71x 0,69x
EV / Revenue 1,35x 1,24x
EV / EBITDA 6,06x 5,54x
Yield (DPS / Price) 2,63% 2,91%
Price to book (Price / BVPS) 1,43x 1,34x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 14,4% 14,7%
operating Leverage (Delta EBIT / Delta Sales) # 1,92x
Net Margin (Net Profit / Revenue) 5,35% 5,50%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 11,1% 10,6%
Rate of Dividend 31,5% 31,7%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   9,59% 7,59%
Cash Flow / Sales (Taux d'autofinancement) 12,6% 12,3%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 2,87x 2,46x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF