| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 921 | 864 | 721 | 787 | 779 | 785 | | Operating income (EBITDA) | 194 | 213 | 243 | 241 | 240 | 244 | | Operating profit (EBIT) | 64,5 | 82,5 | 103 | 90,6 | 89,5 | 101 | | Pre-Tax Profit (EBT) | 58,1 | 73,6 | 91,6 | - | - | - | | Net income | 41,2 | 62,5 | 75,4 | - | - | - | | EPS ( €) | 0,12 | 0,17 | 0,21 | 0,17 | 0,16 | 0,19 | | Dividend per Share ( €) | - | 0,05 | 0,12 | 0,08 | 0,08 | 0,08 | | Yield | - | 3,13% | 7,50% | 4,79% | 4,79% | 4,84% | | Announcement Date | 03/03/2011
07:44am | 03/07/2012
08:51pm | 02/05/2013
12:57pm | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 289 | 270 | 386 | 315 | 271 | 225 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 194 | 213 | 243 | 241 | 240 | 244 | Leverage
(Debt/EBITDA) | 1,49x | 1,27x | 1,59x | 1,31x | 1,13x | 0,92x | | Capital Expenditure | 140 | 216 | 129 | 119 | 125 | 123 | | Book Value Per Share (BVPS) | 2,73 € | 2,79 € | 2,92 € | 3,02 € | 3,06 € | 3,13 € | | Cash Flow per Share | 0,47 € | 0,51 € | 0,57 € | 0,65 € | 0,64 € | 0,66 € | | Announcement Date | 03/03/2011
07:44am | 03/07/2012
08:51pm | 02/05/2013
12:57pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
9,41x |
10,0x |
|
Capitalization / Revenue
|
0,74x |
0,75x |
|
EV / Revenue
|
1,14x |
1,10x |
|
EV / EBITDA
|
3,74x |
3,58x |
|
Yield (DPS / Price)
|
4,79% |
4,79% |
|
|
|
