Log in
E-mail
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 342595 911597 072599 619
Operating income (EBITDA)179 462181 224187 301193 369191 953193 109
Operating profit (EBIT)74 72180 57473 51780 58079 69281 675
Pre-Tax Profit (EBT)43 16152 17245 34156 11254 86356 959
Net income23 46028 61127 71535 60133 12333 762
P/E ratio---13,114,313,0
EPS ( HUF )22,527,527,034,231,334,3
Dividend per Share ( HUF )--15,023,030,536,1
Yield---5,15%6,82%8,07%
Reference price ( HUF )447447447
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 393385 551354 709320 176
Finance------
Operating income (EBITDA)179 462181 224187 301193 369191 953193 109
Leverage
(Debt/EBITDA)
2,12x2,57x2,19x1,99x1,85x1,66x
Capital Expenditure146 122184 364109 84798 28189 15982 962
Book Value Per Share (BVPS)420  HUF455  HUF480  HUF502  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 466 106 M HUF -
Entreprise Value (EV) 851 657 M HUF 820 815 M HUF
Valuation 2016e 2017e
P/E ratio (Price / EPS) 13,1x 14,3x
Capitalization / Revenue 0,78x 0,78x
EV / Revenue 1,43x 1,37x
EV / EBITDA 4,40x 4,28x
Yield (DPS / Price) 5,15% 6,82%
Price to book (Price / BVPS) 0,89x 0,88x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,5% 13,3%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 5,97% 5,55%
ROA (Net Profit / Asset) 2,96% 3,08%
ROE (Net Profit / Equities) 6,31% 6,48%
Rate of Dividend 67,2% 97,3%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   16,5% 14,9%
Cash Flow / Sales 24,9% 24,8%
Capital Intensity (Assets / Sales) 2,02x 1,80x
Financial Leverage (Net Debt / EBITDA) 1,99x 1,85x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend