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 24816 03716 915
Operating income (EBITDA)2 1231 7711 6722 0322 5533 068
Operating profit (EBIT)1 6181 2921 1821 0681 6682 311
Pre-Tax Profit (EBT)1 3316832 0158621 4732 067
Net income7421851 5362217011 121
EPS ( NOK)6,991,7314,32,296,6510,4
Dividend per Share ( NOK)3,503,503,503,724,355,17
Yield1,14%1,14%1,14%1,21%1,42%1,68%
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 6451 244638
Finance------
Operating income (EBITDA)2 1231 7711 6722 0322 5533 068
Leverage
(Debt/EBITDA)
0,78x0,81x0,68x0,81x0,49x0,21x
Capital Expenditure354366531592529497
Book Value Per Share (BVPS)60,8  NOK51,3  NOK75,6  NOK68,5  NOK71,6  NOK76,6  NOK
Cash Flow per Share15,2  NOK11,9  NOK5,92  NOK7,92  NOK12,2  NOK13,5  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 33 211 M NOK -
Entreprise Value (EV) 34 856 M NOK 34 455 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 134x 46,2x
Capitalization / Revenue 2,18x 2,07x
EV / Revenue 2,29x 2,15x
EV / EBITDA 17,2x 13,5x
Yield (DPS / Price) 1,21% 1,42%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 7,01% 10,4%
operating Leverage (Delta EBIT / Delta Sales) - 10,9x
Net Margin (Net Profit / Revenue) 1,45% 4,37%
ROA (Net Profit / Asset) 3,50% 5,10%
ROE (Net Profit / Equities) 4,31% 9,06%
Rate of Dividend 163% 65,5%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   3,88% 3,30%
Cash Flow / Sales (Taux d'autofinancement) 5,58% 8,14%
Capital Intensity (Assets / Sales) 0,41x 0,86x
Financial Leverage (Net Debt / EBITDA) 0,81x 0,49x
Price Earning Ratio
SCHIBSTED : Price Earning Ratio
EPS & Dividend
SCHIBSTED : EPS Dividend
Dynamic quotes  
ON
| OFF