Member access

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

BOLIDEN AB (BOL)

8
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 201220132014201520162017
Sales40 00134 40936 89142 57545 71947 664
Operating income (EBITDA)6 2905 1035 8828 99010 15211 168
Operating profit (EBIT)4 0712 2712 6055 4536 5217 458
Pre-Tax Profit (EBT)3 8921 5812 4715 2056 5467 493
Net income3 2721 2911 8974 0805 0585 781
EPS ( SEK)12,04,726,9414,818,021,1
Dividend per Share ( SEK)4,001,752,254,906,167,22
Yield2,05%0,90%1,15%2,51%3,16%3,70%
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 7202 545-
Finance-----752
Operating income (EBITDA)6 2905 1035 8828 99010 15211 168
Leverage
(Debt/EBITDA)
0,90x1,70x1,41x0,64x0,25x-
Capital Expenditure4 1514 9543 4824 3873 9183 116
Book Value Per Share (BVPS)83,9  SEK84,3  SEK87,6  SEK102  SEK117  SEK134  SEK
Cash Flow per Share20,2  SEK12,8  SEK21,2  SEK26,4  SEK31,0  SEK34,2  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 53 307 M SEK -
Entreprise Value (EV) 59 028 M SEK 55 852 M SEK
Valuation 2015e 2016e
PER (Price / EPS) 13,2x 10,8x
Capitalization / Revenue 1,25x 1,17x
EV / Revenue 1,39x 1,22x
EV / EBITDA 6,57x 5,50x
Yield (DPS / Price) 2,51% 3,16%
Price to book (Price / BVPS) 1,91x 1,67x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 12,8% 14,3%
operating Leverage (Delta EBIT / Delta Sales) 7,10x 2,65x
Net Margin (Net Profit / Revenue) 9,58% 11,1%
ROA (Net Profit / Asset) 26,8% 38,9%
ROE (Net Profit / Equities) 15,4% 16,6%
Rate of Dividend 33,1% 34,2%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   10,3% 8,57%
Cash Flow / Sales (Taux d'autofinancement) 16,9% 18,5%
Capital Intensity (Assets / Sales) 0,36x 0,28x
Financial Leverage (Net Debt / EBITDA) 0,64x 0,25x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF