Member access

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

SCHIBSTED (XPG)

0
SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
SCHIBSTED : Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales14 37814 76315 23215 58916 45217 395
Operating income (EBITDA)2 1231 7711 6721 9992 5603 117
Operating profit (EBIT)1 6181 2921 1821 4902 0552 604
Pre-Tax Profit (EBT)1 3316832 0151 2761 8552 417
Net income7421851 5367241 1101 442
EPS ( NOK)6,991,7314,36,9410,514,2
Dividend per Share ( NOK)3,503,503,503,694,535,44
Yield1,02%1,02%1,02%1,08%1,32%1,58%
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Finances - Leverage
SCHIBSTED : Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt1 6521 4371 1311 036261-
Finance-----230
Operating income (EBITDA)2 1231 7711 6721 9992 5603 117
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,52x0,10x-
Capital Expenditure354366531557475502
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK73,1  NOK79,8  NOK90,6  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK10,7  NOK14,3  NOK15,4  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
SCHIBSTED : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 37 099 M NOK -
Company Value 38 135 M NOK 37 360 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 49,5x 32,8x
Capitalization / Revenue 2,38x 2,25x
EV / Revenue 2,45x 2,27x
EV / EBITDA 19,1x 14,6x
Yield (DPS / Price) 1,08% 1,32%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 9,56% 12,5%
operating Leverage (Delta EBIT / Delta Sales) 11,1x 6,84x
Net Margin (Net Profit / Revenue) 4,64% 6,75%
ROA (Net Profit / Asset) 3,50% 5,10%
ROE (Net Profit / Equities) 9,86% 22,4%
Rate of Dividend 53,2% 43,2%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   3,57% 2,89%
Cash Flow / Sales (Taux d'autofinancement) 7,37% 9,33%
Capital Intensity (Assets / Sales) 1,33x 1,32x
Financial Leverage (Net Debt / EBITDA) 0,52x 0,10x
Price Earning Ratio
SCHIBSTED : Price Earning Ratio
EPS & Dividend
SCHIBSTED : EPS Dividend
Dynamic quotes  
ON
| OFF