Member access

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

SCHIBSTED (XPG)

0
SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales14 37814 76315 23214 99715 75816 743
Operating income (EBITDA)2 1231 7711 6722 0072 4052 950
Operating profit (EBIT)1 6181 2921 1828841 5202 191
Pre-Tax Profit (EBT)1 3316832 0156181 3522 017
Net income7421851 53646,96661 115
EPS ( NOK)6,991,7314,30,295,9910,5
Dividend per Share ( NOK)3,503,503,503,644,134,84
Yield0,74%0,74%0,74%0,77%0,87%1,02%
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt1 6521 4371 1311 232746287
Finance------
Operating income (EBITDA)2 1231 7711 6722 0072 4052 950
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,61x0,31x0,10x
Capital Expenditure354366531598520518
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK65,1  NOK68,5  NOK76,4  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK4,65  NOK8,98  NOK12,2  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 51 129 M NOK -
Entreprise Value (EV) 52 361 M NOK 51 875 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 1 658x 79,0x
Capitalization / Revenue 3,41x 3,24x
EV / Revenue 3,49x 3,29x
EV / EBITDA 26,1x 21,6x
Yield (DPS / Price) 0,77% 0,87%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 5,90% 9,65%
operating Leverage (Delta EBIT / Delta Sales) -16,3x 14,2x
Net Margin (Net Profit / Revenue) 0,31% 4,23%
ROA (Net Profit / Asset) -0,30% 2,40%
ROE (Net Profit / Equities) 0,34% 9,26%
Rate of Dividend 1 275% 69,0%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   3,99% 3,30%
Cash Flow / Sales (Taux d'autofinancement) 3,33% 6,12%
Capital Intensity (Assets / Sales) -1,04x 1,76x
Financial Leverage (Net Debt / EBITDA) 0,61x 0,31x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF