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)

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Sales106 540128 175131 427126 721129 443130 090
EBITDA37 68144 19846 48346 93747 89249 339
Operating profit (EBIT)22 92625 81426 43326 71727 94129 457
Pre-Tax Profit (EBT)20 74213 02011 73122 84026 32628 269
Net income10 3463 4142 83212 58815 73416 282
P/E ratio22,165,368,316,513,312,5
EPS ( NOK )6,872,271,898,3810,411,1
Dividend per Share ( NOK )7,307,507,508,068,358,64
Yield4,82%5,06%5,81%5,84%6,05%6,26%
Reference price ( NOK )151.5148.3129138138138
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 78747 35050 12744 230
Finance------
Operating income (EBITDA)37 68144 19846 48346 93747 89249 339
Leverage
(Debt/EBITDA)
1,25x1,41x1,31x1,01x1,05x0,90x
Capital Expenditure20 69321 16823 72722 67627 89520 332
Book Value Per Share (BVPS)43,5  NOK38,9  NOK33,9  NOK35,4  NOK37,9  NOK40,1  NOK
Cash Flow per Share22,5  NOK24,7  NOK26,5  NOK25,5  NOK24,8  NOK25,5  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
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 207 201 M NOK -
Entreprise Value (EV) 254 552 M NOK 257 328 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 16,5x 13,3x
Capitalization / Revenue 1,64x 1,60x
EV / Revenue 2,01x 1,99x
EV / EBITDA 5,42x 5,37x
Yield (DPS / Price) 5,84% 6,05%
Price to book (Price / BVPS) 3,90x 3,64x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 21,1% 21,6%
operating Leverage (Delta EBIT / Delta Sales) - 2,13x
Net Margin (Net Profit / Revenue) 9,93% 12,2%
ROA (Net Profit / Asset) 8,03% 9,55%
ROE (Net Profit / Equities) 23,7% 29,7%
Rate of Dividend 96,2% 80,6%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   17,9% 21,6%
Cash Flow / Sales 30,2% 28,7%
Capital Intensity (Assets / Sales) 1,24x 1,27x
Financial Leverage (Net Debt / EBITDA) 1,01x 1,05x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend