Member access

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

TELENOR ASA (TEL)

63
Delayed Quote. Delayed BATS EUROPE - 05/29 05:29:51 pm
174.8500 NOK   -0.77%
05/21 TELENOR ASA : renews global agreement with UNI Global Union
05/21 TELENOR ASA : Ex dividend NOK 3.80 today
05/21 PROCTER & GAMBL : New Board of Directors of Telenor ASA
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales101 718104 027106 540120 952125 263130 227
Operating income (EBITDA)32 75535 89237 68142 85044 98647 119
Operating profit (EBIT)18 35322 16122 92626 96628 74930 371
Pre-Tax Profit (EBT)11 44522 27420 74226 15528 86531 558
Net income9 4903 37510 34615 39317 02618 843
EPS ( NOK)6,058,656,8710,111,312,6
Dividend per Share ( NOK)6,007,007,307,688,349,48
Yield3,41%3,97%4,14%4,36%4,73%5,38%
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 64750 03647 268
Finance------
Operating income (EBITDA)32 75535 89237 68142 85044 98647 119
Leverage
(Debt/EBITDA)
1,01x1,10x1,25x1,23x1,11x1,00x
Capital Expenditure16 89215 61220 69321 14017 92417 472
Book Value Per Share (BVPS)47,6  NOK51,4  NOK43,5  NOK46,9  NOK49,9  NOK53,3  NOK
Cash Flow per Share15,3  NOK94,8  NOK22,5  NOK19,4  NOK20,5  NOK21,4  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 264 557 M NOK -
Entreprise Value (EV) 317 204 M NOK 314 593 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 17,5x 15,5x
Capitalization / Revenue 2,19x 2,11x
EV / Revenue 2,62x 2,51x
EV / EBITDA 7,40x 6,99x
Yield (DPS / Price) 4,36% 4,73%
Price to book (Price / BVPS) 3,76x 3,53x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 22,3% 23,0%
operating Leverage (Delta EBIT / Delta Sales) 1,30x 1,86x
Net Margin (Net Profit / Revenue) 12,7% 13,6%
ROA (Net Profit / Asset) 7,04% 6,90%
ROE (Net Profit / Equities) 22,2% 23,5%
Rate of Dividend 76,4% 73,5%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   17,5% 14,3%
Cash Flow / Sales (Taux d'autofinancement) 24,1% 24,6%
Capital Intensity (Assets / Sales) 1,81x 1,97x
Financial Leverage (Net Debt / EBITDA) 1,23x 1,11x
Price Earning Ratio
EPS & Dividend