Member access

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

SCHIBSTED (XPG)

0
SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales14 37814 76315 23215 13215 85416 688
Operating income (EBITDA)2 1231 7711 6721 9072 3832 866
Operating profit (EBIT)1 6181 2921 1829681 4942 077
Pre-Tax Profit (EBT)1 3316832 0156881 1981 858
Net income7421851 53698,0515992
EPS ( NOK)6,991,7314,31,375,459,21
Dividend per Share ( NOK)3,503,503,503,684,144,64
Yield1,02%1,02%1,02%1,08%1,21%1,36%
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt1 6521 4371 1311 6841 420878
Finance------
Operating income (EBITDA)2 1231 7711 6721 9072 3832 866
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,88x0,60x0,31x
Capital Expenditure354366531645581580
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK67,5  NOK69,5  NOK73,9  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK6,11  NOK9,77  NOK11,1  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 36 937 M NOK -
Entreprise Value (EV) 38 622 M NOK 38 358 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 249x 62,8x
Capitalization / Revenue 2,44x 2,33x
EV / Revenue 2,55x 2,42x
EV / EBITDA 20,3x 16,1x
Yield (DPS / Price) 1,08% 1,21%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 6,40% 9,42%
operating Leverage (Delta EBIT / Delta Sales) -27,5x 11,4x
Net Margin (Net Profit / Revenue) 0,65% 3,25%
ROA (Net Profit / Asset) -0,20% 2,70%
ROE (Net Profit / Equities) 1,70% 10,3%
Rate of Dividend 268% 76,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   4,26% 3,67%
Cash Flow / Sales (Taux d'autofinancement) 4,34% 6,62%
Capital Intensity (Assets / Sales) -3,24x 1,20x
Financial Leverage (Net Debt / EBITDA) 0,88x 0,60x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF