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 521624 545619 805618 088
Operating income (EBITDA)-194 818179 462179 812173 770177 220
Operating profit (EBIT)-87 92174 72174 01072 20078 989
Pre-Tax Profit (EBT)-59 32343 16142 00045 00062 000
Net income-36 85923 46032 00034 00047 000
EPS ( HUF)-35,422,525,625,631,6
Dividend per Share ( HUF)50,050,0-15,022,530,0
Yield13,4%13,4%-4,01%6,02%8,02%
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 230386 652357 864336 550
Finance------
Operating income (EBITDA)-194 818179 462179 812173 770177 220
Leverage
(Debt/EBITDA)
-1,40x2,12x2,15x2,06x1,90x
Capital Expenditure83 79696 614146 122198 044159 577147 235
Book Value Per Share (BVPS)468  HUF444  HUF420  HUF452  HUF466  HUF467  HUF
Cash Flow per Share162  HUF147  HUF126  HUF127  HUF126  HUF129  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 389 986 M HUF -
Entreprise Value (EV) 776 637 M HUF 747 850 M HUF
Valuation 2014e 2015e
PER (Price / EPS) 14,6x 14,6x
Capitalization / Revenue 0,62x 0,63x
EV / Revenue 1,24x 1,21x
EV / EBITDA 4,32x 4,30x
Yield (DPS / Price) 4,01% 6,02%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 11,9% 11,6%
operating Leverage (Delta EBIT / Delta Sales) -0,47x -3,22x
Net Margin (Net Profit / Revenue) 5,12% 5,49%
ROA (Net Profit / Asset) 3,20% 2,50%
ROE (Net Profit / Equities) 5,98% 5,81%
Rate of Dividend 58,5% 87,9%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   31,7% 25,7%
Cash Flow / Sales (Taux d'autofinancement) 21,3% 21,1%
Capital Intensity (Assets / Sales) 1,60x 2,19x
Financial Leverage (Net Debt / EBITDA) 2,15x 2,06x
Price Earning Ratio
Magyar Telekom Tavkozlesi  : Price Earning Ratio
EPS & Dividend
Magyar Telekom Tavkozlesi  : EPS Dividend
Dynamic quotes  
ON
| OFF