Member access

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

BOLIDEN AB (BOL)

7
SummaryChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 201120122013201420152016
Sales40 32340 00134 40936 94240 52542 423
Operating income (EBITDA)6 6856 2905 1035 8267 9698 819
Operating profit (EBIT)4 7484 0712 2712 5754 6035 327
Pre-Tax Profit (EBT)4 5603 8921 5812 2614 3555 185
Net income3 3873 2721 2911 7823 3893 944
EPS ( SEK)12,412,04,726,5112,114,1
Dividend per Share ( SEK)4,004,001,752,194,005,04
Yield3,13%3,13%1,37%1,71%3,13%3,95%
Announcement Date02/10/2012
12:00pm
02/11/2013
11:23am
02/12/2014
11:00am
---
Finances - Leverage
Actuals in M SEK Estimates in M SEK
Fiscal Period December 201120122013201420152016
Debt6 0635 6738 6738 0616 5504 348
Finance------
Operating income (EBITDA)6 6856 2905 1035 8267 9698 819
Leverage
(Debt/EBITDA)
0,91x0,90x1,70x1,38x0,82x0,49x
Capital Expenditure3 9924 1514 9543 9774 4123 697
Book Value Per Share (BVPS)76,9  SEK83,9  SEK84,3  SEK89,1  SEK101  SEK113  SEK
Cash Flow per Share14,7  SEK20,2  SEK12,8  SEK18,6  SEK23,5  SEK26,2  SEK
Announcement Date02/10/2012
12:00pm
02/11/2013
11:23am
02/12/2014
11:00am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 34 927 M SEK -
Entreprise Value (EV) 42 988 M SEK 41 477 M SEK
Valuation 2014e 2015e
PER (Price / EPS) 19,6x 10,5x
Capitalization / Revenue 0,95x 0,86x
EV / Revenue 1,16x 1,02x
EV / EBITDA 7,38x 5,20x
Yield (DPS / Price) 1,71% 3,13%
Price to book (Cours / BVPS) 1,43x 1,27x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 6,97% 11,4%
operating Leverage (Delta EBIT / Delta Sales) 1,82x 8,12x
Net Margin (Net Profit / Revenue) 4,82% 8,36%
ROA (Net Profit / Asset) 5,27% 9,77%
ROE (Net Profit / Equities) 7,35% 12,7%
Rate of Dividend 33,6% 33,0%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   10,8% 10,9%
Cash Flow / Sales (Taux d'autofinancement) 13,8% 15,9%
Capital Intensity (Assets / Sales) 0,92x 0,86x
Financial Leverage (Net Debt / EBITDA) 1,38x 0,82x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF