Market Estimates 2.0

Analyses beginning of	Number of analyses: 12
	Number of recommendations: 12
	Share price: 6.96 EUR
	7/3/2009 6:26 PM

Full year figures and estimates

	2005	2006	2007	2008	2009 E	2010 E	2011 E	CAGR-%
Revenue (mEUR)	3,024	3,284	3,707	3,939	3,404	3,288	3,458	1.93
EBIT (mEUR)	228	259	338	260	125	146	185	-2.94
Profit before taxes (mEUR)	215	238	306	193	71	107	156	-4.52
EPS (EUR)	1.26	1.36	1.77	1.05	0.41	0.63	0.90	-4.72
Dividend (EUR)	0.55	0.65	0.80	0.50	0.29	0.30	0.40	-4.46

CAGR-% = the compound annual growth rate

Distribution of estimates

	2005	2006	2007	2008	2009 E	2010 E	2011 E	CAGR-%
Actual/Median	3,024	3,284	3,707	3,939	3,404	3,288	3,458	1.93
Mean	-	-	-	-	3,392	3,285	3,426	1.80
High	-	-	-	-	3,642	3,476	3,693	2.90
Low	-	-	-	-	3,130	3,073	3,206	0.84
Actual/Median	228	259	338	260	125	146	185	-2.94
Mean	-	-	-	-	124	145	185	-2.95
High	-	-	-	-	148	183	252	1.44
Low	-	-	-	-	79	104	137	-6.99
Actual/Median	215	238	306	193	71	107	156	-4.52
Mean	-	-	-	-	63	106	154	-4.70
High	-	-	-	-	85	145	207	-0.54
Low	-	-	-	-	6	70	95	-10.98
Actual/Median	1.26	1.36	1.77	1.05	0.41	0.63	0.90	-4.72
Mean	-	-	-	-	0.36	0.61	0.89	-4.90
High	-	-	-	-	0.56	0.83	1.22	-0.46
Low	-	-	-	-	0.03	0.40	0.54	-11.40
Actual/Median	0.55	0.65	0.80	0.50	0.29	0.30	0.40	-4.46
Mean	-	-	-	-	0.27	0.33	0.41	-4.15
High	-	-	-	-	0.50	0.50	0.55	0.00
Low	-	-	-	-	0.15	0.20	0.32	-7.45

Median = the middle number in the series
Mean = the arithmetical average of the series
CAGR-% = the compound annual growth rate

Historical development of estimates

Chart shows at which time (x-axis) a recommendation for the selected figure (y-axis) was given. The legend shows for which year the analyst made the recommendation.


	A service provided by Investis Flife. All rights reserved.