Log in
Login
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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 342594 715596 464599 081
Operating income (EBITDA)179 462181 224187 301192 005191 898193 226
Operating profit (EBIT)74 72180 57473 51778 21479 54181 179
Pre-Tax Profit (EBT)43 16152 17245 34149 71353 55353 341
Net income23 46028 61127 71529 67831 95029 658
P/E ratio---15,215,114,0
EPS ( HUF )22,527,527,030,130,432,8
Dividend per Share ( HUF )---23,230,534,8
Yield---5,05%6,64%7,58%
Reference price ( HUF )459459459
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 393386 369356 075323 568
Finance------
Operating income (EBITDA)179 462181 224187 301192 005191 898193 226
Leverage
(Debt/EBITDA)
2,12x2,57x2,19x2,01x1,86x1,67x
Capital Expenditure146 122184 364109 84798 18489 19083 703
Book Value Per Share (BVPS)420  HUF455  HUF480  HUF503  HUF506  HUF505  HUF
Cash Flow per Share126  HUF140  HUF152  HUF142  HUF142  HUF145  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 478 619 M HUF -
Entreprise Value (EV) 864 988 M HUF 834 694 M HUF
Valuation 2016e 2017e
P/E ratio (Price / EPS) 15,2x 15,1x
Capitalization / Revenue 0,80x 0,80x
EV / Revenue 1,45x 1,40x
EV / EBITDA 4,51x 4,35x
Yield (DPS / Price) 5,05% 6,64%
Price to book (Price / BVPS) 0,91x 0,91x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,2% 13,3%
operating Leverage (Delta EBIT / Delta Sales) - 5,77x
Net Margin (Net Profit / Revenue) 4,99% 5,36%
ROA (Net Profit / Asset) 2,96% 3,08%
ROE (Net Profit / Equities) 6,14% 6,37%
Rate of Dividend 76,9% 100%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   16,5% 15,0%
Cash Flow / Sales 24,9% 24,8%
Capital Intensity (Assets / Sales) 1,69x 1,74x
Financial Leverage (Net Debt / EBITDA) 2,01x 1,86x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend