Log in
Login
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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 91116 72017 795
Operating income (EBITDA)1 6721 1002 0692 2292 8813 599
Operating profit (EBIT)1 1826331 5701 6122 3153 087
Pre-Tax Profit (EBT)2 0153821 9661 4682 1962 871
Net income1 536-1801 2637031 3071 887
P/E ratio28,3-28750,679,343,129,6
EPS ( NOK )7,16-0,845,783,075,658,23
Dividend per Share ( NOK )1,751,751,751,862,222,67
Yield0,86%0,73%0,60%0,77%0,91%1,10%
Reference price ( NOK )202.81239.459292.2243.4243.4243.4
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 083792451--
Finance----4551 456
Operating income (EBITDA)1 6721 1002 0692 2292 8813 599
Leverage
(Debt/EBITDA)
0,68x1,89x0,38x0,20x--
Capital Expenditure531630460708576515
Book Value Per Share (BVPS)37,8  NOK30,5  NOK47,7  NOK47,6  NOK50,8  NOK56,9  NOK
Cash Flow per Share2,96  NOK5,73  NOK4,55  NOK6,30  NOK8,19  NOK10,5  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 53 851 M NOK -
Entreprise Value (EV) 54 301 M NOK 53 396 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 79,3x 43,1x
Capitalization / Revenue 3,38x 3,22x
EV / Revenue 3,41x 3,19x
EV / EBITDA 24,4x 18,5x
Yield (DPS / Price) 0,77% 0,91%
Price to book (Price / BVPS) 5,12x 4,79x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 10,1% 13,8%
operating Leverage (Delta EBIT / Delta Sales) 0,50x 8,59x
Net Margin (Net Profit / Revenue) 4,42% 7,82%
ROA (Net Profit / Asset) 3,37% 5,60%
ROE (Net Profit / Equities) 6,73% 11,7%
Rate of Dividend 60,7% 39,3%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   4,45% 3,44%
Cash Flow / Sales 8,95% 11,1%
Capital Intensity (Assets / Sales) 1,31x 1,40x
Financial Leverage (Net Debt / EBITDA) 0,20x -0,16x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend