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 642623 277621 878
Operating income (EBITDA)-194 818179 462178 322172 159174 172
Operating profit (EBIT)-87 92174 72171 86769 89274 053
Pre-Tax Profit (EBT)-59 32343 16136 44637 73848 294
Net income-36 85923 46022 63523 61731 978
EPS ( HUF)-35,422,522,121,326,2
Dividend per Share ( HUF)50,050,0-15,022,529,4
Yield13,3%13,3%-4,00%6,00%7,85%
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 230383 979357 460337 644
Finance------
Operating income (EBITDA)-194 818179 462178 322172 159174 172
Leverage
(Debt/EBITDA)
-1,40x2,12x2,15x2,08x1,94x
Capital Expenditure83 79696 614146 122118 98586 62582 096
Book Value Per Share (BVPS)468  HUF444  HUF420  HUF449  HUF462  HUF463  HUF
Cash Flow per Share162  HUF147  HUF126  HUF125  HUF124  HUF125  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 391 028 M HUF -
Entreprise Value (EV) 775 007 M HUF 748 489 M HUF
Valuation 2014e 2015e
PER (Price / EPS) 17,0x 17,6x
Capitalization / Revenue 0,62x 0,63x
EV / Revenue 1,24x 1,20x
EV / EBITDA 4,35x 4,35x
Yield (DPS / Price) 4,00% 6,00%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 11,5% 11,2%
operating Leverage (Delta EBIT / Delta Sales) -2,24x -5,12x
Net Margin (Net Profit / Revenue) 3,61% 3,79%
ROA (Net Profit / Asset) 3,21% 2,67%
ROE (Net Profit / Equities) 5,44% 5,06%
Rate of Dividend 67,9% 106%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   19,0% 13,9%
Cash Flow / Sales (Taux d'autofinancement) 20,8% 20,7%
Capital Intensity (Assets / Sales) 1,13x 1,42x
Financial Leverage (Net Debt / EBITDA) 2,15x 2,08x
Price Earning Ratio
Magyar Telekom Tavkozlesi  : Price Earning Ratio
EPS & Dividend
Magyar Telekom Tavkozlesi  : EPS Dividend
Dynamic quotes  
ON
| OFF