Member access

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

BOLIDEN AB (BOL)

8
Delayed Quote. Delayed BATS Europe - 05/29 04:07:11 am
183.9 SEK   -0.49%
05/14 BOLIDEN : Bold Ventures Update
05/11 BOLIDEN : Continued Legal Proceedings with Respect to the 1998 Dam B..
05/06 BOLIDEN AB : ex-dividend day for annual dividend
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 201220132014201520162017
Sales40 00134 40936 89143 31146 37348 610
Operating income (EBITDA)6 2905 1035 8829 11610 46011 581
Operating profit (EBIT)4 0712 2712 6055 5436 8227 837
Pre-Tax Profit (EBT)3 8921 5812 4715 3836 9787 883
Net income3 2721 2911 8974 1875 3656 072
EPS ( SEK)12,04,726,9414,818,521,4
Dividend per Share ( SEK)4,001,752,255,006,407,44
Yield2,16%0,95%1,22%2,71%3,46%4,03%
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 7472 632-
Finance-----116
Operating income (EBITDA)6 2905 1035 8829 11610 46011 581
Leverage
(Debt/EBITDA)
0,90x1,70x1,41x0,63x0,25x-
Capital Expenditure4 1514 9543 4824 2363 8623 230
Book Value Per Share (BVPS)83,9  SEK84,3  SEK87,6  SEK102  SEK117  SEK133  SEK
Cash Flow per Share20,2  SEK12,8  SEK21,2  SEK25,7  SEK31,7  SEK34,6  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 50 545 M SEK -
Entreprise Value (EV) 56 292 M SEK 53 177 M SEK
Valuation 2015e 2016e
PER (Price / EPS) 12,5x 10,0x
Capitalization / Revenue 1,17x 1,09x
EV / Revenue 1,30x 1,15x
EV / EBITDA 6,18x 5,08x
Yield (DPS / Price) 2,71% 3,46%
Price to book (Price / BVPS) 1,82x 1,58x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 12,8% 14,7%
operating Leverage (Delta EBIT / Delta Sales) 6,48x 3,26x
Net Margin (Net Profit / Revenue) 9,67% 11,6%
ROA (Net Profit / Asset) 11,0% 14,5%
ROE (Net Profit / Equities) 15,5% 17,2%
Rate of Dividend 33,7% 34,6%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   9,78% 8,33%
Cash Flow / Sales (Taux d'autofinancement) 16,2% 18,7%
Capital Intensity (Assets / Sales) 0,88x 0,80x
Financial Leverage (Net Debt / EBITDA) 0,63x 0,25x
Price Earning Ratio
EPS & Dividend