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  >  Xetra  >  SCHIBSTED    XPG   NO0003028904

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Sales15 23214 97515 11715 95816 74217 769
Operating income (EBITDA)1 6721 1002 0692 1742 8033 509
Operating profit (EBIT)1 1826331 5701 5242 2422 603
Pre-Tax Profit (EBT)2 0153821 9661 3762 1162 819
Net income1 536-1801 2636151 2661 734
P/E ratio28,3-28650,689,642,929,6
EPS ( NOK )7,16-0,845,782,665,548,05
Dividend per Share ( NOK )1,751,751,751,882,202,80
Yield0,86%0,73%0,60%0,79%0,92%1,17%
Reference price ( NOK )202.3613238.9296292.2238238238
Announcement Date02/13/2014
06:01am
02/13/2015
07:08am
02/19/2016
09:05am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Debt1 1312 083792657--
Finance----172950
Operating income (EBITDA)1 6721 1002 0692 1742 8033 509
Leverage
(Debt/EBITDA)
0,68x1,89x0,38x0,30x--
Capital Expenditure531630460646595599
Book Value Per Share (BVPS)37,8  NOK30,5  NOK47,7  NOK47,3  NOK50,3  NOK55,2  NOK
Cash Flow per Share2,96  NOK5,73  NOK4,55  NOK6,24  NOK8,22  NOK10,2  NOK
Announcement Date02/13/2014
06:01am
02/13/2015
07:08am
02/19/2016
09:05am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 51 426 M NOK -
Entreprise Value (EV) 52 083 M NOK 51 254 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 89,6x 42,9x
Capitalization / Revenue 3,22x 3,07x
EV / Revenue 3,26x 3,06x
EV / EBITDA 24,0x 18,3x
Yield (DPS / Price) 0,79% 0,92%
Price to book (Price / BVPS) 5,03x 4,73x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 9,55% 13,4%
operating Leverage (Delta EBIT / Delta Sales) - 9,59x
Net Margin (Net Profit / Revenue) 3,85% 7,56%
ROA (Net Profit / Asset) 3,13% 5,80%
ROE (Net Profit / Equities) 6,32% 11,3%
Rate of Dividend 70,7% 39,7%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   4,05% 3,56%
Cash Flow / Sales 8,84% 11,1%
Capital Intensity (Assets / Sales) 1,23x 1,30x
Financial Leverage (Net Debt / EBITDA) 0,30x -0,06x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend