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

4-Traders Homepage  >  Shares  >  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 201220132014201520162017
Sales607 128637 521626 447625 017614 257613 151
Operating income (EBITDA)194 818179 462181 224176 981182 423183 616
Operating profit (EBIT)87 92174 72180 57473 07879 09282 838
Pre-Tax Profit (EBT)59 32343 16152 17245 49954 20959 040
Net income36 85923 46028 61125 25530 32832 408
EPS ( HUF)35,422,527,522,928,531,7
Dividend per Share ( HUF)50,0--11,722,827,1
Yield12,5%--2,92%5,71%6,80%
Announcement Date02/28/2013
06:25am
02/27/2014
04:41pm
02/25/2015
08:08am
---
Finances - Leverage
Actuals in M HUF Estimates in M HUF
Fiscal Period December 201220132014201520162017
Debt273 132381 230465 857415 941393 271390 004
Finance------
Operating income (EBITDA)194 818179 462181 224176 981182 423183 616
Leverage
(Debt/EBITDA)
1,40x2,12x2,57x2,35x2,16x2,12x
Capital Expenditure96 614146 122184 364101 17487 47862 644
Book Value Per Share (BVPS)444  HUF420  HUF455  HUF485  HUF498  HUF508  HUF
Cash Flow per Share147  HUF126  HUF140  HUF129  HUF132  HUF132  HUF
Announcement Date02/28/2013
06:25am
02/27/2014
04:41pm
02/25/2015
08:08am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 416 054 M HUF -
Entreprise Value (EV) 831 995 M HUF 809 325 M HUF
Valuation 2015e 2016e
PER (Price / EPS) 17,4x 14,0x
Capitalization / Revenue 0,67x 0,68x
EV / Revenue 1,33x 1,32x
EV / EBITDA 4,70x 4,44x
Yield (DPS / Price) 2,92% 5,71%
Price to book (Price / BVPS) 0,82x 0,80x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 11,7% 12,9%
operating Leverage (Delta EBIT / Delta Sales) -40,8x -
Net Margin (Net Profit / Revenue) 4,04% 4,94%
ROA (Net Profit / Asset) 2,80% 3,39%
ROE (Net Profit / Equities) 5,32% 6,07%
Rate of Dividend 51,0% 79,9%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   16,2% 14,2%
Cash Flow / Sales (Taux d'autofinancement) 21,5% 22,4%
Capital Intensity (Assets / Sales) 1,44x 1,46x
Financial Leverage (Net Debt / EBITDA) 2,35x 2,16x
Price Earning Ratio
EPS & Dividend