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 521632 639632 721635 188
Operating income (EBITDA)-194 818179 462174 650170 283170 973
Operating profit (EBIT)-87 92174 72165 85464 91069 296
Pre-Tax Profit (EBT)-59 32343 16134 95136 74117 322
Net income-36 85923 46019 31720 9878 497
EPS ( HUF)-35,422,520,120,026,6
Dividend per Share ( HUF)50,050,0-15,530,032,9
Yield16,2%16,2%-5,00%9,71%10,6%
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 230361 362337 213327 540
Finance------
Operating income (EBITDA)-194 818179 462174 650170 283170 973
Leverage
(Debt/EBITDA)
-1,40x2,12x2,07x1,98x1,92x
Capital Expenditure83 79696 614146 122113 97185 42582 724
Book Value Per Share (BVPS)468  HUF444  HUF-439  HUF439  HUF437  HUF
Cash Flow per Share162  HUF147  HUF126  HUF123  HUF122  HUF123  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 322 120 M HUF -
Company Value 683 483 M HUF 659 333 M HUF
Valuation 2014e 2015e
PER (Price / EPS) 15,4x 15,5x
Capitalization / Revenue 0,51x 0,51x
EV / Revenue 1,08x 1,04x
EV / EBITDA 3,91x 3,87x
Yield (DPS / Price) 5,00% 9,71%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 10,4% 10,3%
operating Leverage (Delta EBIT / Delta Sales) -15,5x -
Net Margin (Net Profit / Revenue) 3,05% 3,32%
ROA (Net Profit / Asset) 4,03% 4,22%
ROE (Net Profit / Equities) 4,44% 4,45%
Rate of Dividend 77,1% 150%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   18,0% 13,5%
Cash Flow / Sales (Taux d'autofinancement) 20,2% 20,2%
Capital Intensity (Assets / Sales) 0,76x 0,79x
Financial Leverage (Net Debt / EBITDA) 2,07x 1,98x
Price Earning Ratio
Magyar Telekom Tavkozlesi  : Price Earning Ratio
EPS & Dividend
Magyar Telekom Tavkozlesi  : EPS Dividend
Dynamic quotes  
ON
| OFF