Our buy is based on the upside potential to our

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 016E 63.99 63.99 4.51 257.8 89.80 89.80 2.18 244.4 92.23 92.23 2.19 364.1 140.11 140.11 2.21 502.9 155.55 155.55 2.21 658.1 181.92 181.92 2.21 842.7 124 89,019 74,635 210 136,531 108,597 210 179,817 141,535 210 219,936 159,623 210 219,936 132,428 210 219,936 100,400 P/E (DB) (x) P/E (Reported) (x) P/BV (x) 11.2 11.2 2.62 7.2 7.2 2.94 9.3 9.3 2.91 13.0 13.0 3.61 11.7 11.7 2.76 10.0 10.0 2.16 FCF Yield (%) Dividend Yield (%) nm 0.6 7.8 0.3 12.3 0.3 11.2 0.1 12.7 0.1 14.8 0.1 EV/Sales (x) EV/EBITDA (x) EV/EBIT (x) 1.5 7.5 8.8 0.9 5.8 7.0 1.0 4.6 5.3 0.9 3.9 4.4 0.6 3.1 3.5 0.4 2.0 2.3 48,403 17,236 9,895 1,435 0 8,460 0 0 0 1,174 9,634 1,315 0 0 8,319 118,853 42,483 18,729 3,191 0 15,539 5,584 0 2,689 -934 20,188 3,884 -44 0 19,038 143,320 53,313 30,631 3,896 0 26,735 2,121 0 -1,601 -922 27,934 6,479 301 0 19,553 186,947 72,736 41,002 4,863 0 36,139 4,708 0 0 -946 39,901 10,056 143 0 29,703 216,049 81,291 43,185 5,278 0 37,907 6,436 0 0 -964 43,380 10,384 18 0 32,977 252,645 93,823 49,026 5,611 0 43,416 8,386 0 0 -964 50,837 12,249 21 0 38,567 0 8,319 0 19,038 0 19,553 0 29,703 0 32,977 0 38,567 -2,769 1,039 -1,730 35 -587 0 71 -2,211 -11,260 25,241 -14,651 10,590 66,695 -457 0 0 76,829 -4,756 27,982 -5,796 22,187 6 -460 0 -8,946 12,786 -8,425 49,189 -6,491 42,698 19 -464 0 0 42,253 -5,488 54,143 -5,801 48,342 0 -464 0 0 47,878 -4,880 62,027 -5,700 56,327 0 -464 0 0 55,863 -6,648 2,665 6,777 0 29,080 22,030 60,552 17,202 9,677 26,879 33,514 159 33,673 14,537 30,936 18,237 353 17,796 52,438 119,760 20,648 47,634 68,282 51,329 150 51,478 -10,288 34,582 20,136 4,811 22,284 68,486 150,298 17,240 55,259 72,499 76,455 1,344 77,799 -17,341 56,575 21,764 4,811 22,284 83,426 188,859 17,240 64,708 81,948 105,605 1,306 106,911 -39,335 83,771 22,287 4,811 22,284 96,307 229,460 17,240 72,710 89,950 138,204 1,306 139,510 -66,530 115,798 22,377 4,811 22,284 114,132 279,401 17,240 83,886 101,126 176,968 1,306 178,275 -98,558 4.6 -10.8 20.4 17.5 6.7 26.7 0.0 0.0 43.2 nm 145.5 40.3 15.8...
View Full Document

This document was uploaded on 02/06/2014.

Ask a homework question - tutors are online