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 651580 309576 047573 176
Operating income (EBITDA)181 224187 301197 039187 378187 080187 313
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 27930 18533 51032 831
P/E ratio---14,513,211,5
EPS ( HUF )27,527,052,133,336,541,9
Dividend per Share ( HUF )-15,025,029,536,240,0
Yield---6,13%7,52%8,32%
Reference price ( HUF )481481481
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 557329 788303 156252 125
Finance------
Operating income (EBITDA)181 224187 301197 039187 378187 080187 313
Leverage
(Debt/EBITDA)
2,57x2,19x1,91x1,76x1,62x1,35x
Capital Expenditure184 364109 847113 25586 38488 44084 174
Book Value Per Share (BVPS)455  HUF480  HUF517  HUF525  HUF530  HUF552  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 501 559 M HUF -
Entreprise Value (EV) 831 347 M HUF 804 715 M HUF
Valuation 2017e 2018e
P/E ratio (Price / EPS) 14,5x 13,2x
Capitalization / Revenue 0,86x 0,87x
EV / Revenue 1,43x 1,40x
EV / EBITDA 4,44x 4,30x
Yield (DPS / Price) 6,13% 7,52%
Price to book (Price / BVPS) 0,92x 0,91x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,7% 13,5%
operating Leverage (Delta EBIT / Delta Sales) -1,97x -
Net Margin (Net Profit / Revenue) 5,20% 5,82%
ROA (Net Profit / Asset) 3,93% 4,50%
ROE (Net Profit / Equities) 6,30% 6,94%
Rate of Dividend 88,6% 99,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   14,9% 15,4%
Cash Flow / Sales 26,1% 25,5%
Capital Intensity (Assets / Sales) 1,32x 1,29x
Financial Leverage (Net Debt / EBITDA) 1,76x 1,62x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend