Log in
E-mail
Password
Remember
Forgot 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 201320142015201620172018
Sales637 521626 447656 342596 347596 691599 683
Operating income (EBITDA)179 462181 224187 301192 980191 442192 653
Operating profit (EBIT)74 72180 57473 51780 58079 28081 048
Pre-Tax Profit (EBT)43 16152 17245 34154 83454 66356 959
Net income23 46028 61127 71533 95033 12333 762
P/E ratio---13,514,112,9
EPS ( HUF )22,527,527,032,330,933,9
Dividend per Share ( HUF )--15,023,030,536,1
Yield---5,26%6,98%8,25%
Reference price ( HUF )437437437
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 393385 767358 957326 209
Finance------
Operating income (EBITDA)179 462181 224187 301192 980191 442192 653
Leverage
(Debt/EBITDA)
2,12x2,57x2,19x2,00x1,88x1,69x
Capital Expenditure146 122184 364109 84799 02089 10883 544
Book Value Per Share (BVPS)420  HUF455  HUF480  HUF503  HUF507  HUF514  HUF
Cash Flow per Share126  HUF140  HUF152  HUF141  HUF141  HUF144  HUF
Announcement Date02/27/2014
04:41pm
02/25/2015
08:08am
02/24/2016
05:02pm
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 455 678 M HUF -
Entreprise Value (EV) 841 445 M HUF 814 636 M HUF
Valuation 2016e 2017e
P/E ratio (Price / EPS) 13,5x 14,1x
Capitalization / Revenue 0,76x 0,76x
EV / Revenue 1,41x 1,37x
EV / EBITDA 4,36x 4,26x
Yield (DPS / Price) 5,26% 6,98%
Price to book (Price / BVPS) 0,87x 0,86x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,5% 13,3%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 5,69% 5,55%
ROA (Net Profit / Asset) 3,17% 3,23%
ROE (Net Profit / Equities) 6,42% 6,43%
Rate of Dividend 71,2% 98,6%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   16,6% 14,9%
Cash Flow / Sales 24,6% 24,6%
Capital Intensity (Assets / Sales) 1,80x 1,72x
Financial Leverage (Net Debt / EBITDA) 2,00x 1,88x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend