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

4-Traders Homepage  >  Equities  >  BUDAPEST STOCK EXCHANGE  >  Magyar Telekom Tavkozlesi Nyrt    MTEL   HU0000073507

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201220132014201520162017
Sales607 128637 521626 447638 260612 921605 374
Operating income (EBITDA)194 818179 462181 224182 615185 841187 328
Operating profit (EBIT)87 92174 72180 57474 38678 68782 679
Pre-Tax Profit (EBT)59 32343 16152 17247 82456 05961 723
Net income36 85923 46028 61129 52036 43040 559
P/E ratio---14,412,511,2
EPS ( HUF )35,422,527,527,231,334,9
Dividend per Share ( HUF )50,0--13,321,926,4
Yield---3,41%5,59%6,76%
Reference price ( HUF )391391391
Announcement Date02/28/2013
06:25am
02/27/2014
04:41pm
02/25/2015
08:08am
---
Finances - Leverage
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201220132014201520162017
Debt273 132381 230465 857426 298395 592364 577
Finance------
Operating income (EBITDA)194 818179 462181 224182 615185 841187 328
Leverage
(Debt/EBITDA)
1,40x2,12x2,57x2,33x2,13x1,95x
Capital Expenditure96 614146 122184 364104 59791 81581 537
Book Value Per Share (BVPS)444  HUF420  HUF455  HUF492  HUF506  HUF519  HUF
Cash Flow per Share147  HUF126  HUF140  HUF138  HUF142  HUF136  HUF
Announcement Date02/28/2013
06:25am
02/27/2014
04:41pm
02/25/2015
08:08am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 407 712 M HUF -
Entreprise Value (EV) 834 010 M HUF 803 304 M HUF
Valuation 2015e 2016e
P/E ratio (Price / EPS) 14,4x 12,5x
Capitalization / Revenue 0,64x 0,67x
EV / Revenue 1,31x 1,31x
EV / EBITDA 4,57x 4,32x
Yield (DPS / Price) 3,41% 5,59%
Price to book (Price / BVPS) 0,80x 0,77x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 11,7% 12,8%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 4,63% 5,94%
ROA (Net Profit / Asset) 2,40% 3,40%
ROE (Net Profit / Equities) 5,88% 6,59%
Rate of Dividend 49,1% 69,9%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   16,4% 15,0%
Cash Flow / Sales 22,5% 24,2%
Capital Intensity (Assets / Sales) 1,93x 1,75x
Financial Leverage (Net Debt / EBITDA) 2,33x 2,13x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend