Member access

4-Traders Homepage  >  Shares  >  Xetra  >  SCHIBSTED    XPG   NO0003028904

SCHIBSTED (XPG)

0
SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
SCHIBSTED : Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales14 37814 76315 23215 58116 42017 316
Operating income (EBITDA)2 1231 7711 6722 0032 5473 070
Operating profit (EBIT)1 6181 2921 1821 4972 0462 573
Pre-Tax Profit (EBT)1 3316832 0151 2931 8492 388
Net income7421851 5367281 1071 433
EPS ( NOK)6,991,7314,36,9710,514,1
Dividend per Share ( NOK)3,503,503,503,714,535,44
Yield1,07%1,07%1,07%1,14%1,39%1,67%
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Finances - Leverage
SCHIBSTED : Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt1 6521 4371 131997249-
Finance-----335
Operating income (EBITDA)2 1231 7711 6722 0032 5473 070
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,50x0,10x-
Capital Expenditure354366531556474502
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK73,1  NOK79,8  NOK90,5  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK10,7  NOK14,0  NOK14,8  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
SCHIBSTED : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 35 209 M NOK -
Company Value 36 206 M NOK 35 458 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 46,8x 31,2x
Capitalization / Revenue 2,26x 2,14x
EV / Revenue 2,32x 2,16x
EV / EBITDA 18,1x 13,9x
Yield (DPS / Price) 1,14% 1,39%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 9,61% 12,5%
operating Leverage (Delta EBIT / Delta Sales) 11,6x 6,82x
Net Margin (Net Profit / Revenue) 4,67% 6,74%
ROA (Net Profit / Asset) 3,50% 5,10%
ROE (Net Profit / Equities) 9,91% 22,4%
Rate of Dividend 53,2% 43,3%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   3,57% 2,89%
Cash Flow / Sales (Taux d'autofinancement) 7,35% 9,17%
Capital Intensity (Assets / Sales) 1,33x 1,32x
Financial Leverage (Net Debt / EBITDA) 0,50x 0,10x
Price Earning Ratio
SCHIBSTED : Price Earning Ratio
EPS & Dividend
SCHIBSTED : EPS Dividend
Dynamic quotes  
ON
| OFF