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 81016 38217 373
Operating income (EBITDA)1 6721 1002 0692 1392 6293 292
Operating profit (EBIT)1 1826331 5701 5492 0992 790
Pre-Tax Profit (EBT)2 0153821 9661 3281 9792 718
Net income1 536-1801 2635541 1781 771
P/E ratio28,3-28650,689,042,028,1
EPS ( NOK )7,16-0,845,782,425,137,67
Dividend per Share ( NOK )1,751,751,751,811,922,49
Yield0,86%0,73%0,60%0,84%0,89%1,16%
Reference price ( NOK )202.3613238.9296292.2215.4215.4215.4
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 083792746212-
Finance-----718
Operating income (EBITDA)1 6721 1002 0692 1392 6293 292
Leverage
(Debt/EBITDA)
0,68x1,89x0,38x0,35x0,08x-
Capital Expenditure531630460703594601
Book Value Per Share (BVPS)37,8  NOK30,5  NOK47,7  NOK46,8  NOK49,7  NOK54,5  NOK
Cash Flow per Share2,96  NOK5,73  NOK4,55  NOK6,22  NOK7,79  NOK10,1  NOK
Announcement Date02/13/2014
06:01am
02/13/2015
07:08am
02/19/2016
09:05am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 46 965 M NOK -
Entreprise Value (EV) 47 712 M NOK 47 177 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 89,0x 42,0x
Capitalization / Revenue 2,97x 2,87x
EV / Revenue 3,02x 2,88x
EV / EBITDA 22,3x 17,9x
Yield (DPS / Price) 0,84% 0,89%
Price to book (Price / BVPS) 4,61x 4,34x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 9,80% 12,8%
operating Leverage (Delta EBIT / Delta Sales) - 9,81x
Net Margin (Net Profit / Revenue) 3,50% 7,19%
ROA (Net Profit / Asset) 2,80% 5,33%
ROE (Net Profit / Equities) 5,71% 10,9%
Rate of Dividend 74,9% 37,4%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   4,45% 3,63%
Cash Flow / Sales 8,90% 10,7%
Capital Intensity (Assets / Sales) 1,25x 1,35x
Financial Leverage (Net Debt / EBITDA) 0,35x 0,08x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend