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 201320142015201620172018
Sales637 521626 447656 342597 868596 121600 815
Operating income (EBITDA)179 462181 224187 301194 300192 166193 804
Operating profit (EBIT)74 72180 57473 51779 83779 46383 682
Pre-Tax Profit (EBT)43 16152 17245 34155 38554 64360 270
Net income23 46028 61127 71536 48335 21239 234
P/E ratio---14,014,312,8
EPS ( HUF )22,527,527,034,934,138,0
Dividend per Share ( HUF )--15,024,131,536,5
Yield---4,94%6,45%7,48%
Reference price ( HUF )488488488
Announcement Date02/27/2014
04:41pm
02/25/2015
08:08am
02/24/2016
05:02pm
---
Finances - Leverage
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201320142015201620172018
Debt381 230465 857409 393383 042356 021325 805
Finance------
Operating income (EBITDA)179 462181 224187 301194 300192 166193 804
Leverage
(Debt/EBITDA)
2,12x2,57x2,19x1,97x1,85x1,68x
Capital Expenditure146 122184 364109 84797 87088 45992 744
Book Value Per Share (BVPS)420  HUF455  HUF480  HUF506  HUF512  HUF518  HUF
Cash Flow per Share126  HUF140  HUF152  HUF144  HUF144  HUF146  HUF
Announcement Date02/27/2014
04:41pm
02/25/2015
08:08am
02/24/2016
05:02pm
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 508 858 M HUF -
Entreprise Value (EV) 891 900 M HUF 864 880 M HUF
Valuation 2016e 2017e
P/E ratio (Price / EPS) 14,0x 14,3x
Capitalization / Revenue 0,85x 0,85x
EV / Revenue 1,49x 1,45x
EV / EBITDA 4,59x 4,50x
Yield (DPS / Price) 4,94% 6,45%
Price to book (Price / BVPS) 0,97x 0,95x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,4% 13,3%
operating Leverage (Delta EBIT / Delta Sales) - -1,60x
Net Margin (Net Profit / Revenue) 6,10% 5,91%
ROA (Net Profit / Asset) 3,59% 3,47%
ROE (Net Profit / Equities) 6,88% 6,65%
Rate of Dividend 69,1% 92,4%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   16,4% 14,8%
Cash Flow / Sales 25,1% 25,2%
Capital Intensity (Assets / Sales) 1,70x 1,70x
Financial Leverage (Net Debt / EBITDA) 1,97x 1,85x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend