Member access

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

SCHIBSTED (XPG)

0
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales14 76315 23214 97515 25816 04516 996
Operating income (EBITDA)1 7711 6721 1002 0662 6713 246
Operating profit (EBIT)1 2921 1826331 6892 0572 664
Pre-Tax Profit (EBT)6832 0153821 6421 9192 554
Net income1851 536-1809751 0721 615
EPS ( NOK)1,7314,3-1,679,3010,215,0
Dividend per Share ( NOK)3,503,503,503,964,245,15
Yield1,35%1,35%1,35%1,53%1,64%1,99%
Announcement Date02/13/2013
06:23am
02/13/2014
06:01am
02/13/2015
07:08am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Debt1 4371 1312 0831 829949598
Finance------
Operating income (EBITDA)1 7711 6721 1002 0662 6713 246
Leverage
(Debt/EBITDA)
0,81x0,68x1,89x0,89x0,36x0,18x
Capital Expenditure366531630590585604
Book Value Per Share (BVPS)51,3  NOK75,6  NOK61,1  NOK69,3  NOK76,0  NOK82,1  NOK
Cash Flow per Share11,9  NOK5,92  NOK11,5  NOK14,9  NOK16,2  NOK18,4  NOK
Announcement Date02/13/2013
06:23am
02/13/2014
06:01am
02/13/2015
07:08am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 55 352 M NOK -
Entreprise Value (EV) 57 181 M NOK 56 301 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 27,8x 25,3x
Capitalization / Revenue 3,63x 3,45x
EV / Revenue 3,75x 3,51x
EV / EBITDA 27,7x 21,1x
Yield (DPS / Price) 1,53% 1,64%
Price to book (Price / BVPS) 3,73x 3,40x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 11,1% 12,8%
operating Leverage (Delta EBIT / Delta Sales) # 4,23x
Net Margin (Net Profit / Revenue) 6,39% 6,68%
ROA (Net Profit / Asset) 5,65% 5,60%
ROE (Net Profit / Equities) 22,8% 25,4%
Rate of Dividend 42,6% 41,6%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   3,86% 3,65%
Cash Flow / Sales (Taux d'autofinancement) 10,5% 10,8%
Capital Intensity (Assets / Sales) 1,13x 1,19x
Financial Leverage (Net Debt / EBITDA) 0,89x 0,36x
Price Earning Ratio
EPS & Dividend