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 75316 72317 644
Operating income (EBITDA)1 7711 6721 1002 2502 8393 441
Operating profit (EBIT)1 2921 1826331 6002 2252 833
Pre-Tax Profit (EBT)6832 0153821 4632 0262 575
Net income1851 536-1808111 1351 627
EPS ( NOK)1,7314,3-1,677,3711,315,2
Dividend per Share ( NOK)3,503,503,503,814,545,14
Yield0,79%0,79%0,79%0,86%1,02%1,16%
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 48063610,1
Finance------
Operating income (EBITDA)1 7711 6721 1002 2502 8393 441
Leverage
(Debt/EBITDA)
0,81x0,68x1,89x0,66x0,22x0,00x
Capital Expenditure366531-567565644
Book Value Per Share (BVPS)51,3  NOK75,6  NOK61,1  NOK68,6  NOK74,7  NOK78,6  NOK
Cash Flow per Share11,9  NOK5,92  NOK11,5  NOK12,4  NOK14,3  NOK17,1  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 47 921 M NOK -
Entreprise Value (EV) 49 402 M NOK 48 557 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 60,2x 39,3x
Capitalization / Revenue 3,04x 2,87x
EV / Revenue 3,14x 2,90x
EV / EBITDA 22,0x 17,1x
Yield (DPS / Price) 0,86% 1,02%
Price to book (Price / BVPS) 6,47x 5,94x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 10,2% 13,3%
operating Leverage (Delta EBIT / Delta Sales) 29,4x 6,34x
Net Margin (Net Profit / Revenue) 5,15% 6,78%
ROA (Net Profit / Asset) 4,25% 5,20%
ROE (Net Profit / Equities) 17,5% 15,2%
Rate of Dividend 51,8% 40,3%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   3,60% 3,38%
Cash Flow / Sales (Taux d'autofinancement) 8,49% 9,18%
Capital Intensity (Assets / Sales) 1,21x 1,30x
Financial Leverage (Net Debt / EBITDA) 0,66x 0,22x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF