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 50517 53818 406
Operating income (EBITDA)1 1002 0691 9602 6203 2893 840
Operating profit (EBIT)6331 5701 4312 0452 7663 289
Pre-Tax Profit (EBT)3821 9661 2581 9312 6933 187
Net income-1801 2634651 1271 7292 117
P/E ratio-28650,696,645,429,824,2
EPS ( NOK )-0,845,782,054,887,449,15
Dividend per Share ( NOK )1,751,751,751,922,142,44
Yield0,73%0,60%0,88%0,86%0,97%1,10%
Reference price ( NOK )238.9296292.2198.1221.5221.5221.5
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 074468--
Finance----5231 992
Operating income (EBITDA)1 1002 0691 9602 6203 2893 840
Leverage
(Debt/EBITDA)
1,89x0,38x0,55x0,18x--
Capital Expenditure630460698718705640
Book Value Per Share (BVPS)30,5  NOK47,7  NOK47,4  NOK49,2  NOK54,8  NOK60,0  NOK
Cash Flow per Share5,73  NOK4,55  NOK6,64  NOK7,99  NOK10,4  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 47 921 M NOK -
Entreprise Value (EV) 48 389 M NOK 47 398 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 45,4x 29,8x
Capitalization / Revenue 2,90x 2,73x
EV / Revenue 2,93x 2,70x
EV / EBITDA 18,5x 14,4x
Yield (DPS / Price) 0,86% 0,97%
Price to book (Price / BVPS) 4,50x 4,04x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,4% 15,8%
operating Leverage (Delta EBIT / Delta Sales) 10,5x 5,63x
Net Margin (Net Profit / Revenue) 6,83% 9,86%
ROA (Net Profit / Asset) 4,60% 6,97%
ROE (Net Profit / Equities) 10,5% 14,8%
Rate of Dividend 39,2% 28,8%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,35% 4,02%
Cash Flow / Sales 10,9% 13,4%
Capital Intensity (Assets / Sales) 1,48x 1,42x
Financial Leverage (Net Debt / EBITDA) 0,18x -0,16x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend