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 09515 94116 860
Operating income (EBITDA)2 1231 7711 6722 0472 4222 951
Operating profit (EBIT)1 6181 2921 1829581 7642 326
Pre-Tax Profit (EBT)1 3316832 0156691 6342 207
Net income7421851 53672,18791 205
EPS ( NOK)6,991,7314,31,328,3312,1
Dividend per Share ( NOK)3,503,503,503,634,125,02
Yield0,69%0,69%0,69%0,72%0,82%0,99%
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 180519202
Finance------
Operating income (EBITDA)2 1231 7711 6722 0472 4222 951
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,58x0,21x0,07x
Capital Expenditure354366531573496492
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK66,2  NOK71,5  NOK78,4  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK8,57  NOK13,5  NOK15,4  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 54 596 M NOK -
Entreprise Value (EV) 55 776 M NOK 55 115 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 383x 60,7x
Capitalization / Revenue 3,62x 3,42x
EV / Revenue 3,70x 3,46x
EV / EBITDA 27,2x 22,8x
Yield (DPS / Price) 0,72% 0,82%
Price to book (Price / BVPS) 7,64x 7,07x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 6,35% 11,1%
operating Leverage (Delta EBIT / Delta Sales) -21,0x 15,0x
Net Margin (Net Profit / Revenue) 0,48% 5,52%
ROA (Net Profit / Asset) 0,45% 4,25%
ROE (Net Profit / Equities) 2,19% 12,3%
Rate of Dividend 275% 49,5%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   3,80% 3,11%
Cash Flow / Sales (Taux d'autofinancement) 6,10% 9,06%
Capital Intensity (Assets / Sales) 1,06x 1,30x
Financial Leverage (Net Debt / EBITDA) 0,58x 0,21x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF