Log in
Login
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 342595 512596 984598 922
Operating income (EBITDA)179 462181 224187 301189 753190 957191 965
Operating profit (EBIT)74 72180 57473 51775 95478 83480 766
Pre-Tax Profit (EBT)43 16152 17245 34149 89251 32138 994
Net income23 46028 61127 71528 74229 94919 753
P/E ratio---15,916,515,1
EPS ( HUF )22,527,527,029,128,030,5
Dividend per Share ( HUF )---22,829,433,9
Yield---4,93%6,36%7,34%
Reference price ( HUF )462462462
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 393386 842356 575326 319
Finance------
Operating income (EBITDA)179 462181 224187 301189 753190 957191 965
Leverage
(Debt/EBITDA)
2,12x2,57x2,19x2,04x1,87x1,70x
Capital Expenditure146 122184 364109 84799 39590 04383 312
Book Value Per Share (BVPS)420  HUF455  HUF480  HUF496  HUF496  HUF499  HUF
Cash Flow per Share126  HUF140  HUF152  HUF142  HUF142  HUF145  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 481 747 M HUF -
Entreprise Value (EV) 868 589 M HUF 838 322 M HUF
Valuation 2016e 2017e
P/E ratio (Price / EPS) 15,9x 16,5x
Capitalization / Revenue 0,81x 0,81x
EV / Revenue 1,46x 1,40x
EV / EBITDA 4,58x 4,39x
Yield (DPS / Price) 4,93% 6,36%
Price to book (Price / BVPS) 0,93x 0,93x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 12,8% 13,2%
operating Leverage (Delta EBIT / Delta Sales) - 15,3x
Net Margin (Net Profit / Revenue) 4,83% 5,02%
ROA (Net Profit / Asset) 3,07% 3,20%
ROE (Net Profit / Equities) 5,85% 6,38%
Rate of Dividend 78,3% 105%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   16,7% 15,1%
Cash Flow / Sales 24,9% 24,7%
Capital Intensity (Assets / Sales) 1,57x 1,57x
Financial Leverage (Net Debt / EBITDA) 2,04x 1,87x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend