Log in
Login
Password
Remember
Lost 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 201220132014201520162017
Sales14 76315 23214 97515 11416 04116 938
Operating income (EBITDA)1 7711 6721 1002 0862 5303 080
Operating profit (EBIT)1 2921 1826331 7811 7792 535
Pre-Tax Profit (EBT)6832 0153822 1581 6172 282
Net income1851 536-1801 7279361 497
P/E ratio13828,3-28728,255,934,7
EPS ( NOK )0,877,16-0,848,044,066,55
Dividend per Share ( NOK )1,751,751,751,851,982,24
Yield1,47%0,86%0,73%0,81%0,87%0,99%
Reference price ( NOK )119.047202.81239.459226.9226.9226.9
Announcement Date02/13/2013
06:23am
02/13/2014
06:01am
02/13/2015
07:08am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Debt1 4371 1312 0831 055434-
Finance-----160
Operating income (EBITDA)1 7711 6721 1002 0862 5303 080
Leverage
(Debt/EBITDA)
0,81x0,68x1,89x0,51x0,17x-
Capital Expenditure366531630973928848
Book Value Per Share (BVPS)25,6  NOK37,8  NOK30,5  NOK46,4  NOK48,4  NOK52,8  NOK
Cash Flow per Share5,96  NOK2,96  NOK5,73  NOK7,86  NOK7,85  NOK9,87  NOK
Announcement Date02/13/2013
06:23am
02/13/2014
06:01am
02/13/2015
07:08am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 49 871 M NOK -
Entreprise Value (EV) 50 926 M NOK 50 305 M NOK
Valuation 2015e 2016e
P/E ratio (Price / EPS) 28,2x 55,9x
Capitalization / Revenue 3,30x 3,11x
EV / Revenue 3,37x 3,14x
EV / EBITDA 24,4x 19,9x
Yield (DPS / Price) 0,81% 0,87%
Price to book (Price / BVPS) 4,89x 4,68x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 11,8% 11,1%
operating Leverage (Delta EBIT / Delta Sales) # -
Net Margin (Net Profit / Revenue) 11,4% 5,84%
ROA (Net Profit / Asset) 5,48% 5,70%
ROE (Net Profit / Equities) 12,0% 9,00%
Rate of Dividend 23,0% 48,7%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   6,44% 5,78%
Cash Flow / Sales 11,7% 11,1%
Capital Intensity (Assets / Sales) 2,09x 1,02x
Financial Leverage (Net Debt / EBITDA) 0,51x 0,17x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend