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

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales14 76315 23214 97515 04415 76616 719
Operating income (EBITDA)1 7711 6721 1002 0922 6823 234
Operating profit (EBIT)1 2921 1826331 7962 0892 819
Pre-Tax Profit (EBT)6832 0153821 7341 8692 584
Net income1851 536-1801 0451 0971 555
PER---46,857,935,1
EPS ( NOK)0,877,16-0,845,844,727,78
Dividend per Share ( NOK)1,751,751,751,982,082,70
Yield0,64%0,64%0,64%0,72%0,76%0,99%
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 0832 4501 838844
Finance------
Operating income (EBITDA)1 7711 6721 1002 0922 6823 234
Leverage
(Debt/EBITDA)
0,81x0,68x1,89x1,17x0,69x0,26x
Capital Expenditure366531630627541549
Book Value Per Share (BVPS)25,6  NOK37,8  NOK30,5  NOK34,0  NOK37,1  NOK39,5  NOK
Cash Flow per Share5,96  NOK2,96  NOK5,73  NOK7,45  NOK8,69  NOK10,2  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 57 706 M NOK -
Entreprise Value (EV) 60 156 M NOK 59 544 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 46,8x 57,9x
Capitalization / Revenue 3,84x 3,66x
EV / Revenue 4,00x 3,78x
EV / EBITDA 28,8x 22,2x
Yield (DPS / Price) 0,72% 0,76%
Price to book (Price / BVPS) 8,03x 7,37x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 11,9% 13,3%
operating Leverage (Delta EBIT / Delta Sales) # 3,40x
Net Margin (Net Profit / Revenue) 6,94% 6,96%
ROA (Net Profit / Asset) 6,03% 5,83%
ROE (Net Profit / Equities) 13,1% 13,5%
Rate of Dividend 33,9% 44,0%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   4,17% 3,43%
Cash Flow / Sales (Taux d'autofinancement) 10,6% 11,8%
Capital Intensity (Assets / Sales) 1,15x 1,19x
Financial Leverage (Net Debt / EBITDA) 1,17x 0,69x
Price Earning Ratio
EPS & Dividend