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 651577 419575 932579 785
EBITDA181 224187 301197 039184 407185 620186 786
Operating profit (EBIT)80 57473 51779 56372 71677 51983 883
Pre-Tax Profit (EBT)52 17245 34152 82650 50757 03763 303
Net income28 61127 71554 27935 23839 82742 516
P/E ratio---14,012,410,6
EPS ( HUF )27,527,052,133,638,044,1
Dividend per Share ( HUF )-15,025,028,135,437,0
Yield---5,98%7,53%7,87%
Reference price ( HUF )470470470
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 557316 689281 766261 622
Finance------
Operating income (EBITDA)181 224187 301197 039184 407185 620186 786
Leverage
(Debt/EBITDA)
2,57x2,19x1,91x1,72x1,52x1,40x
Capital Expenditure184 364109 847113 25587 08783 634100 308
Book Value Per Share (BVPS)455  HUF480  HUF517  HUF529  HUF537  HUF558  HUF
Cash Flow per Share140  HUF152  HUF148  HUF138  HUF142  HUF147  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
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 490 089 M HUF -
Entreprise Value (EV) 806 778 M HUF 771 855 M HUF
Valuation 2017e 2018e
P/E ratio (Price / EPS) 14,0x 12,4x
Capitalization / Revenue 0,85x 0,85x
EV / Revenue 1,40x 1,34x
EV / EBITDA 4,37x 4,16x
Yield (DPS / Price) 5,98% 7,53%
Price to book (Price / BVPS) 0,89x 0,87x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,6% 13,5%
operating Leverage (Delta EBIT / Delta Sales) -2,06x -
Net Margin (Net Profit / Revenue) 6,10% 6,92%
ROA (Net Profit / Asset) 3,80% 4,27%
ROE (Net Profit / Equities) 6,35% 7,10%
Rate of Dividend 83,6% 93,1%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   15,1% 14,5%
Cash Flow / Sales 24,8% 25,7%
Capital Intensity (Assets / Sales) 1,61x 1,62x
Financial Leverage (Net Debt / EBITDA) 1,72x 1,52x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend