Member access

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

SCHIBSTED (XPG)

0
SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
SCHIBSTED : Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales14 37814 76315 23215 23716 02716 905
Operating income (EBITDA)2 1231 7711 6722 0732 5813 061
Operating profit (EBIT)1 6181 2921 1821 1401 7022 204
Pre-Tax Profit (EBT)1 3316832 0157901 3921 996
Net income7421851 5361636511 083
EPS ( NOK)6,991,7314,31,706,1610,0
Dividend per Share ( NOK)3,503,503,503,694,345,08
Yield1,09%1,09%1,09%1,15%1,36%1,59%
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Finances - Leverage
SCHIBSTED : Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt1 6521 4371 1311 6561 263698
Finance------
Operating income (EBITDA)2 1231 7711 6722 0732 5813 061
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,80x0,49x0,23x
Capital Expenditure354366531591529497
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK68,5  NOK71,2  NOK75,3  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK7,38  NOK11,8  NOK13,0  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
SCHIBSTED : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 34 561 M NOK -
Entreprise Value (EV) 36 217 M NOK 35 824 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 189x 51,9x
Capitalization / Revenue 2,27x 2,16x
EV / Revenue 2,38x 2,24x
EV / EBITDA 17,5x 13,9x
Yield (DPS / Price) 1,15% 1,36%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 7,48% 10,6%
operating Leverage (Delta EBIT / Delta Sales) - 9,51x
Net Margin (Net Profit / Revenue) 1,07% 4,06%
ROA (Net Profit / Asset) 3,50% 5,10%
ROE (Net Profit / Equities) 3,29% 8,14%
Rate of Dividend 218% 70,5%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   3,88% 3,30%
Cash Flow / Sales (Taux d'autofinancement) 5,20% 7,90%
Capital Intensity (Assets / Sales) 0,31x 0,80x
Financial Leverage (Net Debt / EBITDA) 0,80x 0,49x
Price Earning Ratio
SCHIBSTED : Price Earning Ratio
EPS & Dividend
SCHIBSTED : EPS Dividend
Dynamic quotes  
ON
| OFF