Member access

4-Traders Homepage  >  Shares  >  Xetra (Allemagne)  >  SCHIBSTED    XPG   NO0003028904

SCHIBSTED

 (XPG)
0
SummaryNewsCalendarCompanyFinancialsConsensusRevisionsForum 
Income Statement Evolution
SCHIBSTED : Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201020112012201320142015
Sales13 76814 37814 76315 25115 91616 697
Operating income (EBITDA)2 1992 1231 7711 8782 4252 781
Operating profit (EBIT)1 6111 6181 2921 4381 9322 290
Pre-Tax Profit (EBT)3 3991 3316831 1381 7342 178
Net income2 7947421857161 0671 425
EPS ( NOK)27,06,991,736,6710,513,4
Dividend per Share ( NOK)3,003,503,503,714,135,00
Yield1,18%1,38%1,38%1,46%1,62%1,97%
Announcement Date02/18/2011
06:00am		02/16/2012
06:00am		02/13/2013
06:23am		---
Finances - Leverage
SCHIBSTED : Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201020112012201320142015
Debt1 8201 6521 4371 212361-
Finance-----619
Operating income (EBITDA)2 1992 1231 7711 8782 4252 781
Leverage
(Debt/EBITDA)		0,83x0,78x0,81x0,65x0,15x-
Capital Expenditure427354366458461479
Book Value Per Share (BVPS)64,3  NOK60,8  NOK51,3  NOK58,5  NOK64,2  NOK73,2  NOK
Cash Flow per Share18,8  NOK15,2  NOK11,9  NOK8,57  NOK13,2  NOK15,8  NOK
Announcement Date02/18/2011
06:00am		02/16/2012
06:00am		02/13/2013
06:23am		---
Balance Sheet Analysis
SCHIBSTED : Balance Sheet Analysis
Assessed data source :
© 2013 Thomson Reuters
Advertisement
Financial Ratios

Size 2013e 2014e
Capitalization 27 221 M NOK -
Company Value 28 433 M NOK 27 583 M NOK
Valuation 2013e 2014e
PER (Price / EPS) 38,1x 24,1x
Capitalization / Revenue 1,78x 1,71x
EV / Revenue 1,86x 1,73x
EV / EBITDA 15,1x 11,4x
Yield (DPS / Price) 1,46% 1,62%
Profitability 2013e 2014e
Operating Margin (EBIT / Sales) 9,43% 12,1%
operating laverage (Delta EBIT / Delta Sales) 3,43x 7,86x
Net Margin (Net Profit / Revenue) 4,69% 6,71%
ROA (Net Profit / Asset) 4,20% 7,10%
ROE (Net Profit / Equities) 11,5% 15,4%
Rate of Dividend 55,7% 39,1%
Balance Sheet Analysis 2013e 2014e
CAPEX / Sales   3,00% 2,90%
Cash Flow / Sales (Taux d'autofinancement) 6,02% 8,91%
Capital Intensity (Assets / Sales) 1,12x 0,94x
Financial Leverage (Net Debt / EBITDA) 0,65x 0,15x
Price Earning Ratio
SCHIBSTED : Price Earning Ratio
EPS & Dividend
SCHIBSTED : EPS Dividend
Dynamic quotes  
ON
| OFF
My Watchlist|My Portfolio
4-traders.com :
About :
Copyright © 2013 Surperformance. All rights reserved.