Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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 342596 603596 880599 428
Operating income (EBITDA)179 462181 224187 301193 268191 790192 375
Operating profit (EBIT)74 72180 57473 51781 18980 67983 654
Pre-Tax Profit (EBT)43 16152 17245 34156 72158 30565 942
Net income23 46028 61127 71535 00136 21440 767
P/E ratio---13,613,611,9
EPS ( HUF )22,527,527,033,033,137,6
Dividend per Share ( HUF )--15,023,831,937,6
Yield---5,29%7,10%8,38%
Reference price ( HUF )449449449
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 393386 615361 355329 553
Finance------
Operating income (EBITDA)179 462181 224187 301193 268191 790192 375
Leverage
(Debt/EBITDA)
2,12x2,57x2,19x2,00x1,88x1,71x
Capital Expenditure146 122184 364109 84798 85788 96083 180
Book Value Per Share (BVPS)420  HUF455  HUF480  HUF510  HUF515  HUF524  HUF
Cash Flow per Share126  HUF140  HUF152  HUF133  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 :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 468 191 M HUF -
Entreprise Value (EV) 854 806 M HUF 829 546 M HUF
Valuation 2016e 2017e
P/E ratio (Price / EPS) 13,6x 13,6x
Capitalization / Revenue 0,78x 0,78x
EV / Revenue 1,43x 1,39x
EV / EBITDA 4,42x 4,33x
Yield (DPS / Price) 5,29% 7,10%
Price to book (Price / BVPS) 0,88x 0,87x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,6% 13,5%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 5,87% 6,07%
ROA (Net Profit / Asset) 2,99% 3,07%
ROE (Net Profit / Equities) 6,80% 6,76%
Rate of Dividend 72,0% 96,2%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   16,6% 14,9%
Cash Flow / Sales 23,3% 24,6%
Capital Intensity (Assets / Sales) 1,96x 1,98x
Financial Leverage (Net Debt / EBITDA) 2,00x 1,88x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend