Log in
Login
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 91116 71917 789
Operating income (EBITDA)1 6721 1002 0692 2362 8863 602
Operating profit (EBIT)1 1826331 5701 6182 3203 090
Pre-Tax Profit (EBT)2 0153821 9661 4762 2032 876
Net income1 536-1801 2637051 3121 890
P/E ratio28,3-28750,685,246,331,8
EPS ( NOK )7,16-0,845,783,085,668,25
Dividend per Share ( NOK )1,751,751,751,862,222,67
Yield0,86%0,73%0,60%0,71%0,85%1,02%
Reference price ( NOK )202.81239.459292.2262.1262.1262.1
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 083792523--
Finance----4581 459
Operating income (EBITDA)1 6721 1002 0692 2362 8863 602
Leverage
(Debt/EBITDA)
0,68x1,89x0,38x0,23x--
Capital Expenditure531630460708576515
Book Value Per Share (BVPS)37,8  NOK30,5  NOK47,7  NOK47,6  NOK50,8  NOK56,9  NOK
Cash Flow per Share2,96  NOK5,73  NOK4,55  NOK6,28  NOK8,19  NOK10,5  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 57 866 M NOK -
Entreprise Value (EV) 58 389 M NOK 57 408 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 85,2x 46,3x
Capitalization / Revenue 3,64x 3,46x
EV / Revenue 3,67x 3,43x
EV / EBITDA 26,1x 19,9x
Yield (DPS / Price) 0,71% 0,85%
Price to book (Price / BVPS) 5,51x 5,16x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 10,2% 13,9%
operating Leverage (Delta EBIT / Delta Sales) 0,58x 8,54x
Net Margin (Net Profit / Revenue) 4,43% 7,85%
ROA (Net Profit / Asset) 3,37% 5,60%
ROE (Net Profit / Equities) 6,75% 11,7%
Rate of Dividend 60,6% 39,2%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   4,45% 3,44%
Cash Flow / Sales 8,93% 11,1%
Capital Intensity (Assets / Sales) 1,32x 1,40x
Financial Leverage (Net Debt / EBITDA) 0,23x -0,16x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend