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

SCHIBSTED (XPG)
Mes dernières consult.
Most popular
Report
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Sales14 97515 11715 85416 83617 87718 940
EBITDA1 1002 0691 9602 5733 3443 962
Operating profit (EBIT)6331 5701 4312 7502 7333 395
Pre-Tax Profit (EBT)3821 9661 2583 0612 6283 263
Net income-1801 2634652 1111 6282 188
P/E ratio-28650,696,625,334,225,4
EPS ( NOK )-0,845,782,059,667,149,63
Dividend per Share ( NOK )1,751,751,752,002,172,38
Yield0,73%0,60%0,88%0,82%0,89%0,97%
Reference price ( NOK )238.9296292.2198.1244.6244.6244.6
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 0744 7133 3831 892
Finance------
Operating income (EBITDA)1 1002 0691 9602 5733 3443 962
Leverage
(Debt/EBITDA)
1,89x0,38x0,55x1,83x1,01x0,48x
Capital Expenditure630460698738714741
Book Value Per Share (BVPS)30,5  NOK47,7  NOK47,4  NOK51,4  NOK56,6  NOK63,8  NOK
Cash Flow per Share5,73  NOK4,55  NOK6,64  NOK7,03  NOK10,2  NOK12,2  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
Financial Ratios

Size 2017e 2018e
Capitalization 53 030 M NOK -
Entreprise Value (EV) 57 743 M NOK 56 413 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 25,3x 34,2x
Capitalization / Revenue 3,15x 2,97x
EV / Revenue 3,43x 3,16x
EV / EBITDA 22,4x 16,9x
Yield (DPS / Price) 0,82% 0,89%
Price to book (Price / BVPS) 4,76x 4,32x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 16,3% 15,3%
operating Leverage (Delta EBIT / Delta Sales) 14,9x -
Net Margin (Net Profit / Revenue) 12,5% 9,10%
ROA (Net Profit / Asset) 7,60% 8,53%
ROE (Net Profit / Equities) 15,4% 13,4%
Rate of Dividend 20,7% 30,4%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,39% 3,99%
Cash Flow / Sales 9,44% 13,0%
Capital Intensity (Assets / Sales) 1,65x 1,07x
Financial Leverage (Net Debt / EBITDA) 1,83x 1,01x
EPS & Dividend