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 155578 792577 960
Operating income (EBITDA)181 224187 301197 039187 828187 580187 897
Operating profit (EBIT)80 57473 51779 56373 76578 01683 463
Pre-Tax Profit (EBT)52 17245 34152 82651 70257 18561 980
Net income28 61127 71554 27934 80538 37942 331
P/E ratio---14,613,311,6
EPS ( HUF )27,527,052,133,336,541,9
Dividend per Share ( HUF )-15,025,030,536,740,0
Yield---6,28%7,55%8,23%
Reference price ( HUF )486486486
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 557334 988311 356254 581
Finance------
Operating income (EBITDA)181 224187 301197 039187 828187 580187 897
Leverage
(Debt/EBITDA)
2,57x2,19x1,91x1,78x1,66x1,35x
Capital Expenditure184 364109 847113 25586 58489 00785 174
Book Value Per Share (BVPS)455  HUF480  HUF517  HUF523  HUF525  HUF546  HUF
Cash Flow per Share140  HUF152  HUF148  HUF145  HUF141  HUF143  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 506 773 M HUF -
Entreprise Value (EV) 841 760 M HUF 818 129 M HUF
Valuation 2017e 2018e
P/E ratio (Price / EPS) 14,6x 13,3x
Capitalization / Revenue 0,87x 0,88x
EV / Revenue 1,45x 1,41x
EV / EBITDA 4,48x 4,36x
Yield (DPS / Price) 6,28% 7,55%
Price to book (Price / BVPS) 0,93x 0,93x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,7% 13,5%
operating Leverage (Delta EBIT / Delta Sales) -2,14x -
Net Margin (Net Profit / Revenue) 5,98% 6,63%
ROA (Net Profit / Asset) 3,90% 4,30%
ROE (Net Profit / Equities) 6,23% 6,87%
Rate of Dividend 91,6% 101%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   14,9% 15,4%
Cash Flow / Sales 26,0% 25,4%
Capital Intensity (Assets / Sales) 1,53x 1,54x
Financial Leverage (Net Debt / EBITDA) 1,78x 1,66x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend