Member access

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

SCHIBSTED (XPG)

0
SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales14 37814 76315 23215 13815 85916 710
Operating income (EBITDA)2 1231 7711 6722 0142 4802 961
Operating profit (EBIT)1 6181 2921 1829921 5162 084
Pre-Tax Profit (EBT)1 3316832 0156981 2171 806
Net income7421851 536106531953
EPS ( NOK)6,991,7314,31,465,618,91
Dividend per Share ( NOK)3,503,503,503,704,194,73
Yield1,08%1,08%1,08%1,14%1,29%1,46%
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt1 6521 4371 1311 6461 357792
Finance------
Operating income (EBITDA)2 1231 7711 6722 0142 4802 961
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,82x0,55x0,27x
Capital Expenditure354366531588526589
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK68,2  NOK70,3  NOK74,1  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK6,47  NOK10,1  NOK11,1  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 34 972 M NOK -
Entreprise Value (EV) 36 617 M NOK 36 328 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 222x 57,7x
Capitalization / Revenue 2,31x 2,21x
EV / Revenue 2,42x 2,29x
EV / EBITDA 18,2x 14,6x
Yield (DPS / Price) 1,14% 1,29%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 6,55% 9,56%
operating Leverage (Delta EBIT / Delta Sales) -26,2x 11,1x
Net Margin (Net Profit / Revenue) 0,70% 3,35%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 1,93% 10,8%
Rate of Dividend 253% 74,7%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   3,88% 3,32%
Cash Flow / Sales (Taux d'autofinancement) 4,59% 6,85%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 0,82x 0,55x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF