Market Estimates 2.0

Reports since	Number of reports: 13
	Number of recommendations: 13
	Share price: 16.75 EUR
	3/19/2010 6:29 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	3,369	3,549	3,721	3.01
EBIT (mEUR)	228	259	338	260	166	217	279	2.91
Profit before taxes (mEUR)	215	238	306	193	107	177	243	1.73
EPS (EUR)	1.26	1.36	1.77	1.05	0.54	0.99	1.32	0.67
Dividend (EUR)	0.55	0.65	0.80	0.50	0.40	0.50	0.60	1.25

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	3,369	3,549	3,721	3.01
Mean	-	-	-	-	3,369	3,551	3,781	3.24
High	-	-	-	-	3,369	3,667	4,062	4.31
Low	-	-	-	-	3,369	3,374	3,593	2.49
Actual/median	228	259	338	260	166	217	279	2.91
Mean	-	-	-	-	167	221	268	2.35
High	-	-	-	-	176	248	316	4.76
Low	-	-	-	-	155	188	223	-0.34
Actual/median	215	238	306	193	107	177	243	1.73
Mean	-	-	-	-	106	184	238	1.44
High	-	-	-	-	110	217	289	4.34
Low	-	-	-	-	94	150	190	-1.76
Actual/median	1.26	1.36	1.77	1.05	0.54	0.99	1.32	0.67
Mean	-	-	-	-	0.55	1.04	1.35	0.94
High	-	-	-	-	0.58	1.24	1.65	3.93
Low	-	-	-	-	0.52	0.79	1.04	-2.70
Actual/median	0.55	0.65	0.80	0.50	0.40	0.50	0.60	1.25
Mean	-	-	-	-	0.42	0.51	0.62	1.72
High	-	-	-	-	0.65	0.68	0.92	7.70
Low	-	-	-	-	0.40	0.40	0.50	-1.35

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.