Member access

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

BOLIDEN AB (BOL)

9
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 201220132014201520162017
Sales40 00134 40936 89142 15144 97246 519
Operating income (EBITDA)6 2905 1035 8828 8829 88310 632
Operating profit (EBIT)4 0712 2712 6055 3676 2747 054
Pre-Tax Profit (EBT)3 8921 5812 4715 1366 1997 084
Net income3 2721 2911 8974 0404 8775 467
EPS ( SEK)12,04,726,9414,617,420,0
Dividend per Share ( SEK)4,001,752,254,835,986,90
Yield2,34%1,02%1,31%2,82%3,49%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 7252 88998,2
Finance------
Operating income (EBITDA)6 2905 1035 8828 8829 88310 632
Leverage
(Debt/EBITDA)
0,90x1,70x1,41x0,64x0,29x0,01x
Capital Expenditure4 1514 9543 4824 4444 0493 612
Book Value Per Share (BVPS)83,9  SEK84,3  SEK87,6  SEK102  SEK116  SEK127  SEK
Cash Flow per Share20,2  SEK12,8  SEK21,2  SEK25,7  SEK30,0  SEK32,9  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 46 825 M SEK -
Entreprise Value (EV) 52 550 M SEK 49 714 M SEK
Valuation 2015e 2016e
PER (Price / EPS) 11,8x 9,86x
Capitalization / Revenue 1,11x 1,04x
EV / Revenue 1,25x 1,11x
EV / EBITDA 5,92x 5,03x
Yield (DPS / Price) 2,82% 3,49%
Price to book (Price / BVPS) 1,68x 1,47x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 12,7% 13,9%
operating Leverage (Delta EBIT / Delta Sales) 7,44x 2,52x
Net Margin (Net Profit / Revenue) 9,58% 10,8%
ROA (Net Profit / Asset) 10,2% 12,2%
ROE (Net Profit / Equities) 15,2% 15,9%
Rate of Dividend 33,2% 34,4%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   10,5% 9,00%
Cash Flow / Sales (Taux d'autofinancement) 16,7% 18,2%
Capital Intensity (Assets / Sales) 0,94x 0,89x
Financial Leverage (Net Debt / EBITDA) 0,64x 0,29x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF