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 651582 909576 379583 117
EBITDA181 224187 301197 039181 965185 094187 775
Operating profit (EBIT)80 57473 51779 56371 32478 65984 913
Pre-Tax Profit (EBT)52 17245 34152 82653 68862 82365 697
Net income28 61127 71554 27939 72946 15944 833
P/E ratio---13,611,29,91
EPS ( HUF )27,527,052,134,942,347,8
Dividend per Share ( HUF )-15,025,026,633,538,0
Yield---5,61%7,07%8,02%
Reference price ( HUF )474474474
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 557314 163280 296263 670
Finance------
Operating income (EBITDA)181 224187 301197 039181 965185 094187 775
Leverage
(Debt/EBITDA)
2,57x2,19x1,91x1,73x1,51x1,40x
Capital Expenditure184 364109 847113 25585 85785 281102 885
Book Value Per Share (BVPS)455  HUF480  HUF517  HUF522  HUF539  HUF552  HUF
Cash Flow per Share140  HUF152  HUF148  HUF134  HUF144  HUF149  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 494 260 M HUF -
Entreprise Value (EV) 808 423 M HUF 774 556 M HUF
Valuation 2017e 2018e
P/E ratio (Price / EPS) 13,6x 11,2x
Capitalization / Revenue 0,85x 0,86x
EV / Revenue 1,39x 1,34x
EV / EBITDA 4,44x 4,18x
Yield (DPS / Price) 5,61% 7,07%
Price to book (Price / BVPS) 0,91x 0,88x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,2% 13,6%
operating Leverage (Delta EBIT / Delta Sales) -3,16x -
Net Margin (Net Profit / Revenue) 6,82% 8,01%
ROA (Net Profit / Asset) 3,60% 4,20%
ROE (Net Profit / Equities) 6,43% 7,72%
Rate of Dividend 76,1% 79,3%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   14,7% 14,8%
Cash Flow / Sales 23,9% 26,0%
Capital Intensity (Assets / Sales) 1,89x 1,91x
Financial Leverage (Net Debt / EBITDA) 1,73x 1,51x
EPS & Dividend