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  >  Oslo Bors  >  Telenor    TEL   NO0010063308

TELENOR (TEL)
Mes dernières consult.
Most popular
Report
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Sales106 540128 175131 427125 181126 284127 840
EBITDA37 68144 19846 48348 02948 78250 487
Operating profit (EBIT)22 92625 81426 43327 44428 92630 867
Pre-Tax Profit (EBT)20 74213 02011 73123 16826 56028 632
Net income10 3463 4142 83212 87215 11916 531
P/E ratio22,165,368,320,516,915,8
EPS ( NOK )6,872,271,898,7910,711,4
Dividend per Share ( NOK )7,307,507,508,068,388,74
Yield4,82%5,06%5,81%4,48%4,65%4,86%
Reference price ( NOK )151.5148.3129180180180
Announcement Date02/11/2015
06:32am
02/10/2016
06:08am
02/02/2017
06:09am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Debt47 12662 47260 78753 82457 03352 519
Finance------
Operating income (EBITDA)37 68144 19846 48348 02948 78250 487
Leverage
(Debt/EBITDA)
1,25x1,41x1,31x1,12x1,17x1,04x
Capital Expenditure20 69321 16823 72721 42324 71020 806
Book Value Per Share (BVPS)43,5  NOK38,9  NOK33,9  NOK34,6  NOK36,6  NOK39,0  NOK
Cash Flow per Share22,5  NOK24,7  NOK26,5  NOK26,0  NOK25,9  NOK26,5  NOK
Announcement Date02/11/2015
06:32am
02/10/2016
06:08am
02/02/2017
06:09am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 270 262 M NOK -
Entreprise Value (EV) 324 086 M NOK 327 295 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 20,5x 16,9x
Capitalization / Revenue 2,16x 2,14x
EV / Revenue 2,59x 2,59x
EV / EBITDA 6,75x 6,71x
Yield (DPS / Price) 4,48% 4,65%
Price to book (Price / BVPS) 5,20x 4,92x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 21,9% 22,9%
operating Leverage (Delta EBIT / Delta Sales) - 6,12x
Net Margin (Net Profit / Revenue) 10,3% 12,0%
ROA (Net Profit / Asset) 8,45% 9,26%
ROE (Net Profit / Equities) 26,2% 28,6%
Rate of Dividend 91,7% 78,5%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   17,1% 19,6%
Cash Flow / Sales 31,2% 30,8%
Capital Intensity (Assets / Sales) 1,22x 1,29x
Financial Leverage (Net Debt / EBITDA) 1,12x 1,17x
EPS & Dividend