Member access

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

TELENOR ASA (TEL)

59
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales101 718104 027106 540118 589122 985128 791
Operating income (EBITDA)32 75535 89237 68141 61143 87146 382
Operating profit (EBIT)18 35322 16122 92626 33128 48730 180
Pre-Tax Profit (EBT)11 44522 27420 74225 36528 80831 103
Net income9 4903 37510 34614 81216 96519 231
EPS ( NOK)6,058,656,879,6011,111,9
Dividend per Share ( NOK)6,007,007,308,038,659,30
Yield3,68%4,29%4,48%4,93%5,31%5,70%
Announcement Date02/13/2013
06:12am
02/12/2014
06:00am
02/11/2015
06:32am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Debt33 08239 39547 12652 66849 91245 071
Finance------
Operating income (EBITDA)32 75535 89237 68141 61143 87146 382
Leverage
(Debt/EBITDA)
1,01x1,10x1,25x1,27x1,14x0,97x
Capital Expenditure16 89215 61220 69320 13317 04016 760
Book Value Per Share (BVPS)47,6  NOK51,4  NOK43,5  NOK47,6  NOK50,1  NOK51,9  NOK
Cash Flow per Share15,3  NOK94,8  NOK22,5  NOK19,0  NOK19,6  NOK20,0  NOK
Announcement Date02/13/2013
06:12am
02/12/2014
06:00am
02/11/2015
06:32am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 244 738 M NOK -
Entreprise Value (EV) 297 405 M NOK 294 650 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 17,0x 14,7x
Capitalization / Revenue 2,06x 1,99x
EV / Revenue 2,51x 2,40x
EV / EBITDA 7,15x 6,72x
Yield (DPS / Price) 4,93% 5,31%
Price to book (Price / BVPS) 3,43x 3,26x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 22,2% 23,2%
operating Leverage (Delta EBIT / Delta Sales) 1,31x 2,21x
Net Margin (Net Profit / Revenue) 12,5% 13,8%
ROA (Net Profit / Asset) 6,90% 6,47%
ROE (Net Profit / Equities) 21,2% 23,1%
Rate of Dividend 83,7% 78,1%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   17,0% 13,9%
Cash Flow / Sales (Taux d'autofinancement) 24,0% 24,0%
Capital Intensity (Assets / Sales) 1,81x 2,13x
Financial Leverage (Net Debt / EBITDA) 1,27x 1,14x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF