Member access

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

SCHIBSTED (XPG)

0
SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales14 37814 76315 23215 03115 75516 700
Operating income (EBITDA)2 1231 7711 6721 9662 3522 865
Operating profit (EBIT)1 6181 2921 1829281 5822 189
Pre-Tax Profit (EBT)1 3316832 0157371 4512 042
Net income7421851 5361307291 137
EPS ( NOK)6,991,7314,30,856,7511,0
Dividend per Share ( NOK)3,503,503,503,634,134,90
Yield0,73%0,73%0,73%0,75%0,86%1,02%
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt1 6521 4371 1311 200704222
Finance------
Operating income (EBITDA)2 1231 7711 6721 9662 3522 865
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,61x0,30x0,08x
Capital Expenditure354366531590521520
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK66,0  NOK69,4  NOK77,2  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK8,29  NOK11,3  NOK15,0  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 52 058 M NOK -
Entreprise Value (EV) 53 257 M NOK 52 761 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 570x 71,4x
Capitalization / Revenue 3,46x 3,30x
EV / Revenue 3,54x 3,35x
EV / EBITDA 27,1x 22,4x
Yield (DPS / Price) 0,75% 0,86%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 6,17% 10,0%
operating Leverage (Delta EBIT / Delta Sales) -16,2x 14,6x
Net Margin (Net Profit / Revenue) 0,86% 4,63%
ROA (Net Profit / Asset) 0,20% 2,90%
ROE (Net Profit / Equities) 0,43% 10,4%
Rate of Dividend 430% 61,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   3,92% 3,31%
Cash Flow / Sales (Taux d'autofinancement) 5,93% 7,67%
Capital Intensity (Assets / Sales) 4,32x 1,60x
Financial Leverage (Net Debt / EBITDA) 0,61x 0,30x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF