Member access

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

TELENOR ASA (TEL)

54
Delayed Quote. Delayed BATS EUROPE - 01/30 05:29:40 pm
166.0000 NOK   -0.18%
01/28 TELENOR ASA : Mahama's $498 Million MCA Giveaway
01/28DJIndia Sets Prices for 3G Frequency Auctions
01/26 TELENOR ASA : Presentation of Telenor's fourth quarter 2014 results ..
SummaryChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027108 890116 928120 751
Operating income (EBITDA)30 04132 75535 89239 28942 17544 213
Operating profit (EBIT)14 73318 35322 16124 77026 80028 980
Pre-Tax Profit (EBT)13 35511 44522 27422 30026 30029 481
Net income7 9379 4903 37512 10615 49717 383
EPS ( NOK)4,886,058,658,1510,311,5
Dividend per Share ( NOK)5,006,007,007,708,449,16
Yield3,01%3,61%4,21%4,63%5,08%5,51%
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 39547 09746 85343 586
Finance------
Operating income (EBITDA)30 04132 75535 89239 28942 17544 213
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,20x1,11x0,99x
Capital Expenditure11 90716 89215 61219 27018 16515 638
Book Value Per Share (BVPS)52,7  NOK47,6  NOK51,4  NOK48,3  NOK50,6  NOK53,5  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK18,7  NOK19,1  NOK19,6  NOK
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 249 692 M NOK -
Entreprise Value (EV) 296 789 M NOK 296 545 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 20,4x 16,2x
Capitalization / Revenue 2,29x 2,14x
EV / Revenue 2,73x 2,54x
EV / EBITDA 7,55x 7,03x
Yield (DPS / Price) 4,63% 5,08%
Price to book (Price / BVPS) 3,44x 3,29x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 22,7% 22,9%
operating Leverage (Delta EBIT / Delta Sales) 2,52x 1,11x
Net Margin (Net Profit / Revenue) 11,1% 13,3%
ROA (Net Profit / Asset) 5,76% 7,34%
ROE (Net Profit / Equities) 16,8% 21,3%
Rate of Dividend 94,4% 82,0%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,7% 15,5%
Cash Flow / Sales (Taux d'autofinancement) 25,7% 24,5%
Capital Intensity (Assets / Sales) 1,93x 1,81x
Financial Leverage (Net Debt / EBITDA) 1,20x 1,11x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF