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 95416 71017 721
Operating income (EBITDA)1 6721 1002 0692 1692 7913 493
Operating profit (EBIT)1 1826331 5701 5272 2302 595
Pre-Tax Profit (EBT)2 0153821 9661 3762 1182 879
Net income1 536-1801 2636391 2681 838
P/E ratio28,3-28650,696,848,933,4
EPS ( NOK )7,16-0,845,782,785,498,03
Dividend per Share ( NOK )1,751,751,751,862,202,79
Yield0,86%0,73%0,60%0,69%0,82%1,04%
Reference price ( NOK )202.3613238.9296292.2268.6268.6268.6
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 083792445--
Finance----2561 048
Operating income (EBITDA)1 6721 1002 0692 1692 7913 493
Leverage
(Debt/EBITDA)
0,68x1,89x0,38x0,21x--
Capital Expenditure531630460599575583
Book Value Per Share (BVPS)37,8  NOK30,5  NOK47,7  NOK47,5  NOK50,5  NOK55,5  NOK
Cash Flow per Share2,96  NOK5,73  NOK4,55  NOK6,24  NOK8,12  NOK10,1  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 59 305 M NOK -
Entreprise Value (EV) 59 750 M NOK 59 049 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 96,8x 48,9x
Capitalization / Revenue 3,72x 3,55x
EV / Revenue 3,75x 3,53x
EV / EBITDA 27,6x 21,2x
Yield (DPS / Price) 0,69% 0,82%
Price to book (Price / BVPS) 5,65x 5,32x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 9,57% 13,3%
operating Leverage (Delta EBIT / Delta Sales) - 9,72x
Net Margin (Net Profit / Revenue) 4,01% 7,59%
ROA (Net Profit / Asset) 3,03% 5,53%
ROE (Net Profit / Equities) 6,42% 11,4%
Rate of Dividend 67,1% 40,0%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   3,76% 3,44%
Cash Flow / Sales 8,84% 11,0%
Capital Intensity (Assets / Sales) 1,32x 1,37x
Financial Leverage (Net Debt / EBITDA) 0,21x -0,09x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend