Member access

4-Traders Homepage  >  Shares  >  BUDAPEST STOCK EXCHANGE  >  Magyar Telekom Tavkozlesi Nyrt    MTEL   HU0000073507

SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Magyar Telekom Tavkozlesi  : Income Statement Evolution
Annual Income Statement Data
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201120122013201420152016
Sales-607 128637 521629 750626 202625 187
Operating income (EBITDA)-194 818179 462176 385170 691170 043
Operating profit (EBIT)-87 92174 72167 51766 40068 772
Pre-Tax Profit (EBT)-59 32343 16132 94637 23817 322
Net income-36 85923 46017 13520 6178 497
EPS ( HUF)-35,422,519,920,225,3
Dividend per Share ( HUF)50,050,0-12,222,530,0
Yield13,6%13,6%-3,32%6,11%8,15%
Announcement Date02/28/2013
06:25am
02/27/2014
04:41pm
---
Finances - Leverage
Magyar Telekom Tavkozlesi  : Finances - Leverage
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201120122013201420152016
Debt265 580273 132381 230374 407347 903331 310
Finance------
Operating income (EBITDA)-194 818179 462176 385170 691170 043
Leverage
(Debt/EBITDA)
-1,40x2,12x2,12x2,04x1,95x
Capital Expenditure83 79696 614146 122112 71085 42481 652
Book Value Per Share (BVPS)468  HUF444  HUF420  HUF441  HUF446  HUF446  HUF
Cash Flow per Share162  HUF147  HUF126  HUF123  HUF122  HUF122  HUF
Announcement Date02/28/2013
06:25am
02/27/2014
04:41pm
---
Balance Sheet Analysis
Magyar Telekom Tavkozlesi  : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 383 729 M HUF -
Entreprise Value (EV) 758 136 M HUF 731 632 M HUF
Valuation 2014e 2015e
PER (Price / EPS) 18,5x 18,2x
Capitalization / Revenue 0,61x 0,61x
EV / Revenue 1,20x 1,17x
EV / EBITDA 4,30x 4,29x
Yield (DPS / Price) 3,32% 6,11%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 10,7% 10,6%
operating Leverage (Delta EBIT / Delta Sales) -7,91x -2,94x
Net Margin (Net Profit / Revenue) 2,72% 3,29%
ROA (Net Profit / Asset) 2,81% 2,42%
ROE (Net Profit / Equities) 4,50% 4,41%
Rate of Dividend 61,3% 111%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,9% 13,6%
Cash Flow / Sales (Taux d'autofinancement) 20,4% 20,3%
Capital Intensity (Assets / Sales) 0,97x 1,36x
Financial Leverage (Net Debt / EBITDA) 2,12x 2,04x
Price Earning Ratio
Magyar Telekom Tavkozlesi  : Price Earning Ratio
EPS & Dividend
Magyar Telekom Tavkozlesi  : EPS Dividend
Dynamic quotes  
ON
| OFF