| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 2 059 | 2 126 | 2 347 | 2 466 | 2 582 | 2 700 | | Operating income (EBITDA) | 258 | 269 | 304 | 332 | 355 | 379 | | Operating profit (EBIT) | 119 | 165 | - | 224 | 240 | 260 | | Pre-Tax Profit (EBT) | 116 | - | 186 | 217 | 235 | 263 | | Net income | 71,9 | 92,3 | 127 | 147 | 161 | 178 | | EPS ( €) | 1,27 | 1,64 | 2,27 | 2,63 | 2,86 | 3,14 | | Dividend per Share ( €) | 0,33 | 0,46 | 0,68 | 0,75 | 0,82 | 0,89 | | Yield | 0,88% | 1,22% | 1,81% | 2,00% | 2,19% | 2,37% | | Announcement Date | 03/03/2011 09:04am | 02/28/2012 06:00am | 02/26/2013 05:59pm | - | - | - |
|
|
|
|
Actuals in M € |
Estimates in M € |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | - | - | - | - | | Finance | 1,14 | 25,1 | - | 156 | 248 | 346 | | Operating income (EBITDA) | 258 | 269 | 304 | 332 | 355 | 379 | Leverage (Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | 103 | 97,1 | - | 120 | 122 | 126 | | Book Value Per Share (BVPS) | 21,6 € | 23,0 € | - | 26,5 € | 28,6 € | 30,8 € | | Cash Flow per Share | 4,48 € | 3,98 € | - | 4,49 € | 4,87 € | 5,20 € | | Announcement Date | 03/03/2011 09:04am | 02/28/2012 06:00am | 02/26/2013 05:59pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
14,3x |
13,1x |
|
Capitalization / Revenue
|
0,86x |
0,82x |
|
EV / Revenue
|
0,80x |
0,73x |
|
EV / EBITDA
|
5,95x |
5,30x |
|
Yield (DPS / Price)
|
2,00% |
2,19% |
|
|
|