Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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 16915 92116 861
Operating income (EBITDA)1 7711 6721 1002 0132 6223 195
Operating profit (EBIT)1 2921 1826331 7222 0252 674
Pre-Tax Profit (EBT)6832 0153821 6261 9012 537
Net income1851 536-1801 0271 0851 602
EPS ( NOK)0,877,16-0,845,435,237,85
Dividend per Share ( NOK)1,751,751,751,862,052,48
Yield0,69%0,69%0,69%0,74%0,81%0,98%
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 0832 2111 218817
Finance------
Operating income (EBITDA)1 7711 6721 1002 0132 6223 195
Leverage
(Debt/EBITDA)
0,81x0,68x1,89x1,10x0,46x0,26x
Capital Expenditure366531630551517534
Book Value Per Share (BVPS)25,6  NOK37,8  NOK30,5  NOK34,1  NOK37,4  NOK40,2  NOK
Cash Flow per Share5,96  NOK2,96  NOK5,73  NOK7,74  NOK8,63  NOK9,91  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 53 051 M NOK -
Entreprise Value (EV) 55 262 M NOK 54 270 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 46,6x 48,3x
Capitalization / Revenue 3,50x 3,33x
EV / Revenue 3,64x 3,41x
EV / EBITDA 27,4x 20,7x
Yield (DPS / Price) 0,74% 0,81%
Price to book (Price / BVPS) 7,41x 6,75x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 11,4% 12,7%
operating Leverage (Delta EBIT / Delta Sales) # 3,54x
Net Margin (Net Profit / Revenue) 6,77% 6,81%
ROA (Net Profit / Asset) 5,87% 5,51%
ROE (Net Profit / Equities) 23,6% 26,2%
Rate of Dividend 34,3% 39,1%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   3,63% 3,25%
Cash Flow / Sales (Taux d'autofinancement) 5,48% 5,82%
Capital Intensity (Assets / Sales) 1,15x 1,24x
Financial Leverage (Net Debt / EBITDA) 1,10x 0,46x
Price Earning Ratio
EPS & Dividend