Member access

4-Traders Homepage  >  Shares  >  Oslo Bors  >  Telenor ASA    TEL   NO0010063308

TELENOR ASA (TEL)

50
Delayed Quote. Delayed BATS EUROPE - 10/31 05:28:45 pm
151.4500 NOK   +0.97%
3d ago TELENOR ASA : Presentation of Telenor's third quarter results 2014
3d agoDJTELENOR ASA : Sees Revenue Boost From 4G, Maintains Guidance
3d ago TELENOR ASA : All-time high revenues and EBITDA
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027109 552113 176116 827
Operating income (EBITDA)30 04132 75535 89238 79540 58042 613
Operating profit (EBIT)14 73318 35322 16125 04526 03028 082
Pre-Tax Profit (EBT)13 35511 44522 27422 78725 79128 577
Net income7 9379 4903 37513 24116 08017 882
EPS ( NOK)4,886,058,658,6310,311,4
Dividend per Share ( NOK)5,006,007,007,558,228,96
Yield3,33%4,00%4,67%5,03%5,48%5,97%
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt18 22233 08239 39545 38746 71343 958
Finance------
Operating income (EBITDA)30 04132 75535 89238 79540 58042 613
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,17x1,15x1,03x
Capital Expenditure11 90716 89215 61218 76216 96515 058
Book Value Per Share (BVPS)52,7  NOK47,6  NOK51,4  NOK50,9  NOK52,8  NOK55,5  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK18,1  NOK19,0  NOK19,8  NOK
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 225 219 M NOK -
Entreprise Value (EV) 270 605 M NOK 271 932 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 17,4x 14,6x
Capitalization / Revenue 2,06x 1,99x
EV / Revenue 2,47x 2,40x
EV / EBITDA 6,98x 6,70x
Yield (DPS / Price) 5,03% 5,48%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 22,9% 23,0%
operating Leverage (Delta EBIT / Delta Sales) 2,45x 1,19x
Net Margin (Net Profit / Revenue) 12,1% 14,2%
ROA (Net Profit / Asset) 6,15% 6,75%
ROE (Net Profit / Equities) 17,2% 19,7%
Rate of Dividend 87,5% 80,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,1% 15,0%
Cash Flow / Sales (Taux d'autofinancement) 24,7% 25,1%
Capital Intensity (Assets / Sales) 1,97x 2,10x
Financial Leverage (Net Debt / EBITDA) 1,17x 1,15x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF