Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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 80916 40217 400
Operating income (EBITDA)1 6721 1002 0692 1422 6383 296
Operating profit (EBIT)1 1826331 5701 4762 1312 841
Pre-Tax Profit (EBT)2 0153821 9661 3241 9752 673
Net income1 536-1801 2635271 1821 755
P/E ratio28,3-28650,671,533,722,7
EPS ( NOK )7,16-0,845,782,465,227,74
Dividend per Share ( NOK )1,751,751,751,791,962,45
Yield0,86%0,73%0,60%1,01%1,11%1,39%
Reference price ( NOK )202.3613238.9296292.2176.1176.1176.1
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 083792779203-
Finance-----1 094
Operating income (EBITDA)1 6721 1002 0692 1422 6383 296
Leverage
(Debt/EBITDA)
0,68x1,89x0,38x0,36x0,08x-
Capital Expenditure531630460666598603
Book Value Per Share (BVPS)37,8  NOK30,5  NOK47,7  NOK47,2  NOK50,1  NOK54,9  NOK
Cash Flow per Share2,96  NOK5,73  NOK4,55  NOK6,35  NOK7,75  NOK9,74  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 38 990 M NOK -
Entreprise Value (EV) 39 769 M NOK 39 193 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 71,5x 33,7x
Capitalization / Revenue 2,47x 2,38x
EV / Revenue 2,52x 2,39x
EV / EBITDA 18,6x 14,9x
Yield (DPS / Price) 1,01% 1,11%
Price to book (Price / BVPS) 3,73x 3,51x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 9,34% 13,0%
operating Leverage (Delta EBIT / Delta Sales) - 11,8x
Net Margin (Net Profit / Revenue) 3,34% 7,21%
ROA (Net Profit / Asset) 2,83% 5,47%
ROE (Net Profit / Equities) 5,70% 10,8%
Rate of Dividend 72,6% 37,5%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   4,22% 3,64%
Cash Flow / Sales 9,08% 10,7%
Capital Intensity (Assets / Sales) 1,18x 1,32x
Financial Leverage (Net Debt / EBITDA) 0,36x 0,08x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend