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 528589 801593 220
Operating income (EBITDA)179 462181 224187 301194 414190 482191 829
Operating profit (EBIT)74 72180 57473 51779 97877 67383 269
Pre-Tax Profit (EBT)43 16152 17245 34156 19953 41859 817
Net income23 46028 61127 71537 52234 34839 343
P/E ratio---14,315,513,3
EPS ( HUF )22,527,527,035,532,838,4
Dividend per Share ( HUF )--15,024,132,038,2
Yield---4,73%6,29%7,50%
Reference price ( HUF )509509509
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 393384 554350 139320 682
Finance------
Operating income (EBITDA)179 462181 224187 301194 414190 482191 829
Leverage
(Debt/EBITDA)
2,12x2,57x2,19x1,98x1,84x1,67x
Capital Expenditure146 122184 364109 84799 22686 96589 358
Book Value Per Share (BVPS)420  HUF455  HUF480  HUF505  HUF509  HUF514  HUF
Cash Flow per Share126  HUF140  HUF152  HUF144  HUF141  HUF143  HUF
Announcement Date02/27/2014
04:41pm
02/25/2015
08:08am
02/24/2016
05:02pm
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 530 756 M HUF -
Entreprise Value (EV) 915 309 M HUF 880 895 M HUF
Valuation 2016e 2017e
P/E ratio (Price / EPS) 14,3x 15,5x
Capitalization / Revenue 0,89x 0,90x
EV / Revenue 1,53x 1,49x
EV / EBITDA 4,71x 4,62x
Yield (DPS / Price) 4,73% 6,29%
Price to book (Price / BVPS) 1,01x 1,00x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,4% 13,2%
operating Leverage (Delta EBIT / Delta Sales) - -2,23x
Net Margin (Net Profit / Revenue) 6,28% 5,82%
ROA (Net Profit / Asset) 3,53% 3,47%
ROE (Net Profit / Equities) 6,83% 6,35%
Rate of Dividend 67,8% 97,4%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   16,6% 14,7%
Cash Flow / Sales 25,1% 25,0%
Capital Intensity (Assets / Sales) 1,78x 1,68x
Financial Leverage (Net Debt / EBITDA) 1,98x 1,84x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend