Market Estimates 2.0

Reports since	Number of reports: 13
	Number of recommendations: 13
	Share price: 17.33 EUR
	3/10/2010 11:31 AM

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	3,804	3.33
EBIT (mEUR)	228	259	338	260	166	221	279	2.93
Profit before taxes (mEUR)	215	238	306	193	107	181	253	2.37
EPS (EUR)	1.26	1.36	1.77	1.05	0.55	1.08	1.36	1.10
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	3,804	3.33
Mean	-	-	-	-	3,369	3,566	3,813	3.37
High	-	-	-	-	3,369	3,800	4,126	4.54
Low	-	-	-	-	3,369	3,374	3,593	2.49
Actual/median	228	259	338	260	166	221	279	2.93
Mean	-	-	-	-	167	224	275	2.69
High	-	-	-	-	176	257	316	4.76
Low	-	-	-	-	155	188	223	-0.34
Actual/median	215	238	306	193	107	181	253	2.37
Mean	-	-	-	-	106	189	244	1.85
High	-	-	-	-	110	230	289	4.34
Low	-	-	-	-	94	150	190	-1.76
Actual/median	1.26	1.36	1.77	1.05	0.55	1.08	1.36	1.10
Mean	-	-	-	-	0.57	1.07	1.39	1.37
High	-	-	-	-	0.87	1.35	1.69	4.28
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	0.52	0.63	2.00
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.