Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

4-Traders Homepage  >  Shares  >  NASDAQ OMX NORDIC  >  Boliden AB    BOL   SE0000869646

BOLIDEN AB (BOL)

10
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 201220132014201520162017
Sales40 00134 40936 89143 07746 13748 179
Operating income (EBITDA)6 2905 1035 8828 91310 31511 446
Operating profit (EBIT)4 0712 2712 6055 3436 6607 698
Pre-Tax Profit (EBT)3 8921 5812 4715 1466 7587 679
Net income3 2721 2911 8973 9855 2095 934
EPS ( SEK)12,04,726,9414,218,021,0
Dividend per Share ( SEK)4,001,752,254,896,267,36
Yield2,65%1,16%1,49%3,24%4,14%4,87%
Announcement Date02/11/2013
11:23am
02/12/2014
11:00am
02/12/2015
06:45am
---
Finances - Leverage
Actuals in M SEK Estimates in M SEK
Fiscal Period December 201220132014201520162017
Debt5 6738 6738 2835 9862 964-
Finance-----93,1
Operating income (EBITDA)6 2905 1035 8828 91310 31511 446
Leverage
(Debt/EBITDA)
0,90x1,70x1,41x0,67x0,29x-
Capital Expenditure4 1514 9543 4824 2033 8323 204
Book Value Per Share (BVPS)83,9  SEK84,3  SEK87,6  SEK101  SEK115  SEK132  SEK
Cash Flow per Share20,2  SEK12,8  SEK21,2  SEK25,3  SEK31,2  SEK34,4  SEK
Announcement Date02/11/2013
11:23am
02/12/2014
11:00am
02/12/2015
06:45am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 41 328 M SEK -
Entreprise Value (EV) 47 313 M SEK 44 292 M SEK
Valuation 2015e 2016e
PER (Price / EPS) 10,6x 8,40x
Capitalization / Revenue 0,96x 0,90x
EV / Revenue 1,10x 0,96x
EV / EBITDA 5,31x 4,29x
Yield (DPS / Price) 3,24% 4,14%
Price to book (Price / BVPS) 1,50x 1,31x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 12,4% 14,4%
operating Leverage (Delta EBIT / Delta Sales) 6,27x 3,47x
Net Margin (Net Profit / Revenue) 9,25% 11,3%
ROA (Net Profit / Asset) 10,9% 13,5%
ROE (Net Profit / Equities) 14,9% 16,9%
Rate of Dividend 34,5% 34,8%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   9,76% 8,30%
Cash Flow / Sales (Taux d'autofinancement) 16,0% 18,5%
Capital Intensity (Assets / Sales) 0,85x 0,83x
Financial Leverage (Net Debt / EBITDA) 0,67x 0,29x
Price Earning Ratio
EPS & Dividend