| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 49 545 | 53 105 | 54 127 | 56 486 | 59 882 | 63 373 | | Operating income (EBITDA) | 7 638 | 8 469 | 8 928 | 9 468 | 10 335 | 11 186 | | Operating profit (EBIT) | 5 846 | 6 687 | 7 070 | 7 544 | 8 306 | 9 026 | | Pre-Tax Profit (EBT) | - | 5 776 | 974 | - | - | - | | Net income | 3 488 | 3 804 | 807 | 4 754 | 5 235 | 6 012 | | EPS ( $) | 3,48 | 3,84 | 0,83 | 5,00 | 5,67 | 6,31 | | Dividend per Share ( $) | 1,88 | 2,08 | 2,28 | 2,30 | 2,66 | 2,87 | | Yield | 2,12% | 2,34% | 2,57% | 2,59% | 3,00% | 3,24% | | Announcement Date | 02/01/2011 12:45pm | 01/31/2012 12:52pm | 01/31/2013 12:45pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 6 765 | 6 853 | 4 946 | 5 887 | 5 220 | 6 154 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 7 638 | 8 469 | 8 928 | 9 468 | 10 335 | 11 186 | Leverage (Debt/EBITDA) | 0,89x | 0,81x | 0,55x | 0,62x | 0,51x | 0,55x | | Capital Expenditure | 1 389 | 1 998 | 2 153 | 2 323 | 2 279 | 2 494 | | Book Value Per Share (BVPS) | 8,05 $ | 7,31 $ | 4,88 $ | 5,19 $ | 6,32 $ | 7,52 $ | | Cash Flow per Share | 3,82 $ | 7,12 $ | 7,44 $ | 7,35 $ | 7,76 $ | 8,86 $ | | Announcement Date | 02/01/2011 12:45pm | 01/31/2012 12:52pm | 01/31/2013 12:45pm | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
17,7x |
15,7x |
|
Capitalization / Revenue
|
1,48x |
1,40x |
|
EV / Revenue
|
1,59x |
1,49x |
|
EV / EBITDA
|
9,47x |
8,61x |
|
Yield (DPS / Price)
|
2,59% |
3,00% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
13,4% |
13,9% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,54x |
1,68x |
|
Net Margin (Net Profit / Revenue)
|
8,42% |
8,74% |
|
ROA (Net Profit / Asset)
|
13,2% |
14,4% |
|
ROE (Net Profit / Equities)
|
99,1% |
119% |
|
Rate of Dividend
|
45,9% |
46,9% |
|
|
|