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

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

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Sales15 23214 97515 11715 98916 80417 804
Operating income (EBITDA)1 6721 1002 0692 2192 8483 635
Operating profit (EBIT)1 1826331 5701 5902 2823 045
Pre-Tax Profit (EBT)2 0153821 9661 4282 1472 706
Net income1 536-1801 2637161 3041 796
P/E ratio28,3-28750,674,641,629,6
EPS ( NOK )7,16-0,845,783,135,627,90
Dividend per Share ( NOK )1,751,751,751,792,172,84
Yield0,86%0,73%0,60%0,76%0,93%1,22%
Reference price ( NOK )202.81239.459292.2233.7233.7233.7
Announcement Date02/13/2014
06:01am
02/13/2015
07:08am
02/19/2016
09:05am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Debt1 1312 083792382--
Finance----344931
Operating income (EBITDA)1 6721 1002 0692 2192 8483 635
Leverage
(Debt/EBITDA)
0,68x1,89x0,38x0,17x--
Capital Expenditure531630460696568521
Book Value Per Share (BVPS)37,8  NOK30,5  NOK47,7  NOK47,8  NOK51,1  NOK56,9  NOK
Cash Flow per Share2,96  NOK5,73  NOK4,55  NOK6,99  NOK8,27  NOK10,5  NOK
Announcement Date02/13/2014
06:01am
02/13/2015
07:08am
02/19/2016
09:05am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 52 340 M NOK -
Entreprise Value (EV) 52 722 M NOK 51 995 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 74,6x 41,6x
Capitalization / Revenue 3,27x 3,11x
EV / Revenue 3,30x 3,09x
EV / EBITDA 23,8x 18,3x
Yield (DPS / Price) 0,76% 0,93%
Price to book (Price / BVPS) 4,89x 4,57x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 9,95% 13,6%
operating Leverage (Delta EBIT / Delta Sales) 0,22x 8,53x
Net Margin (Net Profit / Revenue) 4,48% 7,76%
ROA (Net Profit / Asset) 3,20% 5,23%
ROE (Net Profit / Equities) 6,78% 10,4%
Rate of Dividend 57,0% 38,5%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   4,35% 3,38%
Cash Flow / Sales 9,88% 11,1%
Capital Intensity (Assets / Sales) 1,40x 1,48x
Financial Leverage (Net Debt / EBITDA) 0,17x -0,12x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend