|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
52 165 | 46 912 | 68 169 | 63 960 | - | - |
| Entreprise Value (EV)1 |
89 369 | 81 696 | 105 797 | 98 366 | 99 390 | 101 404 |
| P/E ratio |
16,4x | 19,1x | 47,9x | 20,3x | 20,2x | 19,0x |
| Yield |
3,74% | 4,67% | 4,43% | 4,40% | 3,20% | 3,51% |
| Capitalization / Revenue |
4,14x | 3,51x | 4,11x | 4,10x | 4,15x | 3,96x |
| EV / Revenue |
7,10x | 6,11x | 6,38x | 6,31x | 6,45x | 6,27x |
| EV / EBITDA |
13,9x | 12,0x | 12,1x | 12,8x | 13,1x | 12,4x |
| Price to Book |
2,98x | 2,33x | 2,09x | 2,37x | 2,58x | 2,39x |
| Nbr of stocks (in thousands) |
643 530 | 656 473 | 823 093 | 815 819 | - | - |
| Reference price (USD) |
81,1 | 71,5 | 82,8 | 78,4 | 78,4 | 78,4 |
| Last update |
01/29/2018 | 02/01/2019 | 02/11/2020 | 11/22/2020 | 11/22/2020 | 11/22/2020 |
|
1 USD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
12 586 | 13 366 | 16 572 | 15 585 | 15 399 | 16 164 |
| EBITDA1 |
6 435 | 6 823 | 8 775 | 7 667 | 7 602 | 8 167 |
| Operating profit (EBIT)1 |
4 530 | 4 823 | 6 120 | 4 829 | 4 958 | 5 369 |
| Operating Margin |
36,0% | 36,1% | 36,9% | 31,0% | 32,2% | 33,2% |
| Pre-Tax Profit (EBT)1 |
3 090 | 3 129 | 1 847 | 85,3 | 3 774 | 4 045 |
| Net income1 |
3 136 | 2 447 | 1 448 | 2 987 | 3 122 | 3 348 |
| Net margin |
24,9% | 18,3% | 8,74% | 19,2% | 20,3% | 20,7% |
| EPS2 |
4,93 | 3,74 | 1,73 | 3,86 | 3,87 | 4,12 |
| Dividend per Share2 |
3,04 | 3,34 | 3,67 | 3,45 | 2,51 | 2,75 |
| Last update |
01/29/2018 | 02/01/2019 | 02/11/2020 | 12/01/2020 | 12/01/2020 | 12/01/2020 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
37 204 | 34 784 | 37 628 | 34 406 | 35 430 | 37 444 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
5,78x | 5,10x | 4,29x | 4,49x | 4,66x | 4,58x |
| Free Cash Flow1 |
-938 | 519 | 224 | 1 110 | -767 | -414 |
| ROE (Net Profit / Equities) |
19,7% | 13,1% | 13,2% | 10,5% | 12,2% | 12,6% |
| Shareholders' equity1 |
15 942 | 18 625 | 10 943 | 28 385 | 25 510 | 26 632 |
| ROA (Net Profit / Asset) |
4,23% | 3,17% | 3,79% | 2,90% | 3,16% | 3,23% |
| Assets1 |
74 095 | 77 248 | 38 172 | 102 947 | 98 694 | 103 543 |
| Book Value Per Share2 |
27,2 | 30,7 | 39,6 | 33,1 | 30,4 | 32,8 |
| Cash Flow per Share2 |
7,18 | 7,29 | 6,43 | 7,36 | 7,25 | 7,68 |
| Capex1 |
5 504 | 4 254 | 4 980 | 6 513 | 6 450 | 6 568 |
| Capex / Sales |
43,7% | 31,8% | 30,1% | 41,8% | 41,9% | 40,6% |
| Last update |
01/29/2018 | 02/01/2019 | 02/11/2020 | 12/01/2020 | 12/01/2020 | 12/01/2020 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
|
Financial data source
© 2020 S&P Global Market Intelligence
|
|
|
Duke takes $1.6 billion charge to exit Atlantic Coast natgas pipe |
Capitalization (USD) 63 960 217 048 Net sales (USD) 16 572 000 000 Number of employees 19 100 Sales / Employee (USD) 867 644 Free-Float capitalization (USD) 63 761 590 162 Avg. Exchange 20 sessions (USD) 363 665 617 Average Daily Capital Traded 0,57%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
France
Schweiz (DE)
United Kingdom
Report
