Member access

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

SCHIBSTED (XPG)

0
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales14 76315 23214 97515 76416 72817 710
Operating income (EBITDA)1 7711 6721 1002 2472 8393 453
Operating profit (EBIT)1 2921 1826331 5852 1852 855
Pre-Tax Profit (EBT)6832 0153821 4412 0012 554
Net income1851 536-1807891 1151 612
EPS ( NOK)1,7314,3-1,677,3811,115,4
Dividend per Share ( NOK)3,503,503,503,824,545,41
Yield0,76%0,76%0,76%0,82%0,98%1,17%
Announcement Date02/13/2013
06:23am
02/13/2014
06:01am
02/13/2015
07:08am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Debt1 4371 1312 0831 594775-
Finance-----14,1
Operating income (EBITDA)1 7711 6721 1002 2472 8393 453
Leverage
(Debt/EBITDA)
0,81x0,68x1,89x0,71x0,27x-
Capital Expenditure366531-615598642
Book Value Per Share (BVPS)51,3  NOK75,6  NOK61,1  NOK68,3  NOK74,1  NOK82,1  NOK
Cash Flow per Share11,9  NOK5,92  NOK11,5  NOK12,5  NOK14,5  NOK17,4  NOK
Announcement Date02/13/2013
06:23am
02/13/2014
06:01am
02/13/2015
07:08am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 50 006 M NOK -
Entreprise Value (EV) 51 600 M NOK 50 780 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 62,7x 41,6x
Capitalization / Revenue 3,17x 2,99x
EV / Revenue 3,27x 3,04x
EV / EBITDA 23,0x 17,9x
Yield (DPS / Price) 0,82% 0,98%
Price to book (Price / BVPS) 6,78x 6,25x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 10,1% 13,1%
operating Leverage (Delta EBIT / Delta Sales) 28,5x 6,19x
Net Margin (Net Profit / Revenue) 5,01% 6,66%
ROA (Net Profit / Asset) 4,25% 5,20%
ROE (Net Profit / Equities) 25,0% 30,2%
Rate of Dividend 51,7% 40,8%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   3,90% 3,57%
Cash Flow / Sales (Taux d'autofinancement) 8,55% 9,32%
Capital Intensity (Assets / Sales) 1,18x 1,28x
Financial Leverage (Net Debt / EBITDA) 0,71x 0,27x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF