| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 920 | 939 | 936 | 846 | 825 | - | | Operating income (EBITDA) | 53,7 | 52,2 | - | 22,0 | 24,0 | - | | Operating profit (EBIT) | 12,5 | 11,8 | -5,10 | 10,0 | 13,0 | - | | Pre-Tax Profit (EBT) | 6,66 | 7,02 | - | - | - | - | | Net income | 10,2 | 6,04 | -6,89 | 4,00 | 5,50 | - | | EPS ( €) | 1,82 | 1,09 | -1,26 | 0,74 | 1,01 | - | | Dividend per Share ( €) | 0,69 | 1,00 | - | 0,31 | 0,42 | - | | Yield | 5,46% | 7,91% | - | 2,45% | 3,32% | - | | Announcement Date | 03/17/2011
03:39pm | 03/15/2012
07:08pm | 03/14/2013
12:37pm | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 242 | 263 | - | 247 | 242 | - | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 53,7 | 52,2 | - | 22,0 | 24,0 | - | Leverage
(Debt/EBITDA) | 4,50x | 5,04x | - | 11,2x | 10,1x | - | | Capital Expenditure | 58,2 | 85,7 | - | - | - | - | | Book Value Per Share (BVPS) | 27,1 € | 27,2 € | - | 25,6 € | 25,8 € | - | | Cash Flow per Share | 7,57 € | 6,39 € | - | 2,87 € | 3,03 € | - | | Announcement Date | 03/17/2011
03:39pm | 03/15/2012
07:08pm | 03/14/2013
12:37pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
17,1x |
12,5x |
|
Capitalization / Revenue
|
0,09x |
0,09x |
|
EV / Revenue
|
0,38x |
0,38x |
|
EV / EBITDA
|
14,6x |
13,2x |
|
Yield (DPS / Price)
|
2,45% |
3,32% |
|
|
|
