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
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Sales14 97515 11715 85416 72317 71018 773
EBITDA1 1002 0691 9602 4813 2843 863
Operating profit (EBIT)6331 5701 4312 5112 7033 334
Pre-Tax Profit (EBT)3821 9661 2582 8292 5893 266
Net income-1801 2634651 7811 6152 184
P/E ratio-28650,696,622,528,020,9
EPS ( NOK )-0,845,782,058,737,009,37
Dividend per Share ( NOK )1,751,751,751,952,112,41
Yield0,73%0,60%0,88%1,00%1,08%1,23%
Reference price ( NOK )238.9296292.2198.1196.1196.1196.1
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 4803 2051 572
Finance------
Operating income (EBITDA)1 1002 0691 9602 4813 2843 863
Leverage
(Debt/EBITDA)
1,89x0,38x0,55x1,81x0,98x0,41x
Capital Expenditure630460698742747666
Book Value Per Share (BVPS)30,5  NOK47,7  NOK47,4  NOK53,4  NOK58,4  NOK66,0  NOK
Cash Flow per Share5,73  NOK4,55  NOK6,64  NOK7,15  NOK9,96  NOK12,0  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 42 505 M NOK -
Entreprise Value (EV) 46 985 M NOK 45 709 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 22,5x 28,0x
Capitalization / Revenue 2,54x 2,40x
EV / Revenue 2,81x 2,58x
EV / EBITDA 18,9x 13,9x
Yield (DPS / Price) 1,00% 1,08%
Price to book (Price / BVPS) 3,67x 3,36x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 15,0% 15,3%
operating Leverage (Delta EBIT / Delta Sales) 13,8x 1,29x
Net Margin (Net Profit / Revenue) 10,6% 9,12%
ROA (Net Profit / Asset) 6,20% 6,97%
ROE (Net Profit / Equities) 11,9% 13,0%
Rate of Dividend 22,4% 30,2%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   4,44% 4,22%
Cash Flow / Sales 9,66% 12,7%
Capital Intensity (Assets / Sales) 1,72x 1,31x
Financial Leverage (Net Debt / EBITDA) 1,81x 0,98x
EPS & Dividend