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 201420152016201720182019
Sales626 447656 342602 651591 053581 781580 556
EBITDA181 224187 301197 039182 491182 596182 559
Operating profit (EBIT)80 57473 51779 56372 79074 99176 249
Pre-Tax Profit (EBT)52 17245 34152 82649 20354 74153 460
Net income28 61127 71554 27936 88539 34034 624
P/E ratio---13,412,712,8
EPS ( HUF )27,527,052,134,736,836,6
Dividend per Share ( HUF )-15,025,025,031,433,3
Yield---5,35%6,72%7,14%
Reference price ( HUF )467467467
Announcement Date02/25/2015
08:08am
02/24/2016
05:02pm
02/22/2017
05:34pm
---
Finances - Leverage
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201420152016201720182019
Debt465 857409 393376 557323 556293 842304 508
Finance------
Operating income (EBITDA)181 224187 301197 039182 491182 596182 559
Leverage
(Debt/EBITDA)
2,57x2,19x1,91x1,77x1,61x1,67x
Capital Expenditure184 364109 847113 25585 00586 261118 546
Book Value Per Share (BVPS)455  HUF480  HUF517  HUF512  HUF519  HUF527  HUF
Cash Flow per Share140  HUF152  HUF148  HUF131  HUF144  HUF146  HUF
Announcement Date02/25/2015
08:08am
02/24/2016
05:02pm
02/22/2017
05:34pm
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 486 961 M HUF -
Entreprise Value (EV) 810 516 M HUF 780 803 M HUF
Valuation 2017e 2018e
P/E ratio (Price / EPS) 13,4x 12,7x
Capitalization / Revenue 0,82x 0,84x
EV / Revenue 1,37x 1,34x
EV / EBITDA 4,44x 4,28x
Yield (DPS / Price) 5,35% 6,72%
Price to book (Price / BVPS) 0,91x 0,90x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,3% 12,9%
operating Leverage (Delta EBIT / Delta Sales) -4,42x -
Net Margin (Net Profit / Revenue) 6,24% 6,76%
ROA (Net Profit / Asset) 3,26% 4,01%
ROE (Net Profit / Equities) 6,41% 6,97%
Rate of Dividend 72,0% 85,4%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   14,4% 14,8%
Cash Flow / Sales 23,0% 25,7%
Capital Intensity (Assets / Sales) 1,91x 1,69x
Financial Leverage (Net Debt / EBITDA) 1,77x 1,61x
EPS & Dividend