Member access

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

SCHIBSTED (XPG)

0
SummaryNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
SCHIBSTED : Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales14 37814 76315 23215 19915 96916 824
Operating income (EBITDA)2 1231 7711 6721 9722 4893 008
Operating profit (EBIT)1 6181 2921 1821 0111 5802 171
Pre-Tax Profit (EBT)1 3316832 0157681 3491 959
Net income7421851 5361636471 083
EPS ( NOK)6,991,7314,31,676,009,81
Dividend per Share ( NOK)3,503,503,503,684,305,06
Yield0,97%0,97%0,97%1,02%1,20%1,40%
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Finances - Leverage
SCHIBSTED : Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt1 6521 4371 1311 7031 343730
Finance------
Operating income (EBITDA)2 1231 7711 6721 9722 4893 008
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,86x0,54x0,24x
Capital Expenditure354366531647585583
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK68,2  NOK70,5  NOK74,6  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK6,51  NOK10,3  NOK11,2  NOK
Announcement Date02/16/2012
06:00am
02/13/2013
06:23am
02/13/2014
06:01am
---
Balance Sheet Analysis
SCHIBSTED : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 38 892 M NOK -
Entreprise Value (EV) 40 595 M NOK 40 236 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 215x 60,0x
Capitalization / Revenue 2,56x 2,44x
EV / Revenue 2,67x 2,52x
EV / EBITDA 20,6x 16,2x
Yield (DPS / Price) 1,02% 1,20%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 6,65% 9,89%
operating Leverage (Delta EBIT / Delta Sales) # 11,1x
Net Margin (Net Profit / Revenue) 1,08% 4,05%
ROA (Net Profit / Asset) 3,50% 5,10%
ROE (Net Profit / Equities) 3,35% 12,7%
Rate of Dividend 220% 71,7%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   4,25% 3,66%
Cash Flow / Sales (Taux d'autofinancement) 4,60% 6,95%
Capital Intensity (Assets / Sales) 0,31x 0,79x
Financial Leverage (Net Debt / EBITDA) 0,86x 0,54x
Price Earning Ratio
SCHIBSTED : Price Earning Ratio
EPS & Dividend
SCHIBSTED : EPS Dividend
Dynamic quotes  
ON
| OFF