Member access

4-Traders Homepage  >  Shares  >  BUDAPEST STOCK EXCHANGE  >  Magyar Telekom Tavkozlesi Nyrt    MTEL   HU0000073507

SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Magyar Telekom Tavkozlesi  : Income Statement Evolution
Annual Income Statement Data
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201120122013201420152016
Sales-607 128637 521626 179622 166619 638
Operating income (EBITDA)-194 818179 462178 887173 115175 502
Operating profit (EBIT)-87 92174 72172 51871 12575 665
Pre-Tax Profit (EBT)-59 32343 16136 44637 73848 294
Net income-36 85923 46022 63523 61731 978
EPS ( HUF)-35,422,523,023,028,5
Dividend per Share ( HUF)50,050,0-15,022,529,4
Yield13,5%13,5%-4,04%6,06%7,94%
Announcement Date02/28/2013
06:25am
02/27/2014
04:41pm
---
Finances - Leverage
Magyar Telekom Tavkozlesi  : Finances - Leverage
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201120122013201420152016
Debt265 580273 132381 230382 992355 588334 553
Finance------
Operating income (EBITDA)-194 818179 462178 887173 115175 502
Leverage
(Debt/EBITDA)
-1,40x2,12x2,14x2,05x1,91x
Capital Expenditure83 79696 614146 122119 09486 40581 723
Book Value Per Share (BVPS)468  HUF444  HUF420  HUF450  HUF464  HUF467  HUF
Cash Flow per Share162  HUF147  HUF126  HUF125  HUF124  HUF127  HUF
Announcement Date02/28/2013
06:25am
02/27/2014
04:41pm
---
Balance Sheet Analysis
Magyar Telekom Tavkozlesi  : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 386 857 M HUF -
Entreprise Value (EV) 769 849 M HUF 742 445 M HUF
Valuation 2014e 2015e
PER (Price / EPS) 16,1x 16,1x
Capitalization / Revenue 0,62x 0,62x
EV / Revenue 1,23x 1,19x
EV / EBITDA 4,30x 4,29x
Yield (DPS / Price) 4,04% 6,06%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 11,6% 11,4%
operating Leverage (Delta EBIT / Delta Sales) -1,66x -3,00x
Net Margin (Net Profit / Revenue) 3,61% 3,80%
ROA (Net Profit / Asset) 3,21% 2,67%
ROE (Net Profit / Equities) 5,62% 5,44%
Rate of Dividend 65,1% 97,8%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   19,0% 13,9%
Cash Flow / Sales (Taux d'autofinancement) 20,9% 20,9%
Capital Intensity (Assets / Sales) 1,13x 1,42x
Financial Leverage (Net Debt / EBITDA) 2,14x 2,05x
Price Earning Ratio
Magyar Telekom Tavkozlesi  : Price Earning Ratio
EPS & Dividend
Magyar Telekom Tavkozlesi  : EPS Dividend
Dynamic quotes  
ON
| OFF