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

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

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Sales14 97515 11715 85416 62917 69918 719
EBITDA1 1002 0691 9602 5383 3063 922
Operating profit (EBIT)6331 5701 4312 1202 7453 381
Pre-Tax Profit (EBT)3821 9661 2582 0352 6313 301
Net income-1801 2634659511 6552 235
P/E ratio-28650,696,641,629,021,8
EPS ( NOK )-0,845,782,054,967,139,47
Dividend per Share ( NOK )1,751,751,751,912,122,40
Yield0,73%0,60%0,88%0,93%1,03%1,16%
Reference price ( NOK )238.9296292.2198.1206.5206.5206.5
Announcement Date02/13/2015
07:08am
02/19/2016
09:05am
02/08/2017
06:51am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Debt2 0837921 0742 3211 136937
Finance------
Operating income (EBITDA)1 1002 0691 9602 5383 3063 922
Leverage
(Debt/EBITDA)
1,89x0,38x0,55x0,91x0,34x0,24x
Capital Expenditure630460698690732623
Book Value Per Share (BVPS)30,5  NOK47,7  NOK47,4  NOK48,3  NOK53,5  NOK60,5  NOK
Cash Flow per Share5,73  NOK4,55  NOK6,64  NOK7,28  NOK10,1  NOK12,4  NOK
Announcement Date02/13/2015
07:08am
02/19/2016
09:05am
02/08/2017
06:51am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 45 113 M NOK -
Entreprise Value (EV) 47 434 M NOK 46 249 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 41,6x 29,0x
Capitalization / Revenue 2,71x 2,55x
EV / Revenue 2,85x 2,61x
EV / EBITDA 18,7x 14,0x
Yield (DPS / Price) 0,93% 1,03%
Price to book (Price / BVPS) 4,28x 3,86x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,7% 15,5%
operating Leverage (Delta EBIT / Delta Sales) 9,84x 4,58x
Net Margin (Net Profit / Revenue) 5,72% 9,35%
ROA (Net Profit / Asset) 4,37% 6,83%
ROE (Net Profit / Equities) 9,37% 14,7%
Rate of Dividend 38,6% 29,7%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,15% 4,13%
Cash Flow / Sales 9,90% 12,9%
Capital Intensity (Assets / Sales) 1,31x 1,37x
Financial Leverage (Net Debt / EBITDA) 0,91x 0,34x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend