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

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales14 76315 23214 97515 03415 73816 688
Operating income (EBITDA)1 7711 6721 1002 1062 7083 295
Operating profit (EBIT)1 2921 1826331 7622 0842 812
Pre-Tax Profit (EBT)6832 0153821 7321 8622 574
Net income1851 536-1801 0731 0961 669
EPS ( NOK)0,877,16-0,845,344,707,27
Dividend per Share ( NOK)1,751,751,752,012,092,41
Yield0,60%0,60%0,60%0,69%0,72%0,83%
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 5132 0811 296
Finance------
Operating income (EBITDA)1 7711 6721 1002 1062 7083 295
Leverage
(Debt/EBITDA)
0,81x0,68x1,89x1,19x0,77x0,39x
Capital Expenditure366531630626540549
Book Value Per Share (BVPS)25,6  NOK37,8  NOK30,5  NOK34,0  NOK37,1  NOK39,4  NOK
Cash Flow per Share5,96  NOK2,96  NOK5,73  NOK7,84  NOK8,59  NOK10,1  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 60 212 M NOK -
Entreprise Value (EV) 62 725 M NOK 62 293 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 54,2x 61,5x
Capitalization / Revenue 4,01x 3,83x
EV / Revenue 4,17x 3,96x
EV / EBITDA 29,8x 23,0x
Yield (DPS / Price) 0,69% 0,72%
Price to book (Price / BVPS) 8,52x 7,80x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 11,7% 13,2%
operating Leverage (Delta EBIT / Delta Sales) # 3,91x
Net Margin (Net Profit / Revenue) 7,13% 6,96%
ROA (Net Profit / Asset) 5,97% 5,58%
ROE (Net Profit / Equities) 13,6% 13,6%
Rate of Dividend 37,6% 44,4%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   4,17% 3,43%
Cash Flow / Sales (Taux d'autofinancement) 11,2% 11,7%
Capital Intensity (Assets / Sales) 1,20x 1,25x
Financial Leverage (Net Debt / EBITDA) 1,19x 0,77x
Price Earning Ratio
EPS & Dividend