Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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 201320142015201620172018
Sales637 521626 447656 342597 973583 638585 564
Operating income (EBITDA)179 462181 224187 301194 898188 342189 168
Operating profit (EBIT)74 72180 57473 51780 27276 23081 398
Pre-Tax Profit (EBT)43 16152 17245 34155 62351 45957 185
Net income23 46028 61127 71541 94633 97638 379
P/E ratio---13,416,013,9
EPS ( HUF )22,527,527,038,832,637,6
Dividend per Share ( HUF )--15,024,132,038,4
Yield---4,62%6,14%7,37%
Reference price ( HUF )521521521
Announcement Date02/27/2014
04:41pm
02/25/2015
08:08am
02/24/2016
05:02pm
---
Finances - Leverage
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201320142015201620172018
Debt381 230465 857409 393383 121348 324318 197
Finance------
Operating income (EBITDA)179 462181 224187 301194 898188 342189 168
Leverage
(Debt/EBITDA)
2,12x2,57x2,19x1,97x1,85x1,68x
Capital Expenditure146 122184 364109 84799 22686 25088 525
Book Value Per Share (BVPS)420  HUF455  HUF480  HUF509  HUF512  HUF517  HUF
Cash Flow per Share126  HUF140  HUF152  HUF154  HUF139  HUF139  HUF
Announcement Date02/27/2014
04:41pm
02/25/2015
08:08am
02/24/2016
05:02pm
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 543 269 M HUF -
Entreprise Value (EV) 926 390 M HUF 891 593 M HUF
Valuation 2016e 2017e
P/E ratio (Price / EPS) 13,4x 16,0x
Capitalization / Revenue 0,91x 0,93x
EV / Revenue 1,55x 1,53x
EV / EBITDA 4,75x 4,73x
Yield (DPS / Price) 4,62% 6,14%
Price to book (Price / BVPS) 1,02x 1,02x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,4% 13,1%
operating Leverage (Delta EBIT / Delta Sales) - -2,10x
Net Margin (Net Profit / Revenue) 7,01% 5,82%
ROA (Net Profit / Asset) 4,95% 3,90%
ROE (Net Profit / Equities) 7,64% 6,23%
Rate of Dividend 62,1% 98,2%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   16,6% 14,8%
Cash Flow / Sales 26,9% 24,8%
Capital Intensity (Assets / Sales) 1,42x 1,49x
Financial Leverage (Net Debt / EBITDA) 1,97x 1,85x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend