Member access

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

TELENOR ASA (TEL)

45
Delayed Quote. Delayed CHI-X EUROPE LIMITED. - 09/19 05:30:00 pm
144.5500 NOK   -0.10%
11h ago Bulgarian consumer watchdog to sue local telecom operators
3d ago TELENOR ASA : Myanmar suffering from tower shortage
3d ago DIGI : Telenor banks on Asia
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Telenor ASA : Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027108 920112 352116 049
Operating income (EBITDA)30 04132 75535 89238 77440 24242 452
Operating profit (EBIT)14 73318 35322 16125 24825 88728 027
Pre-Tax Profit (EBT)13 35511 44522 27423 39026 18729 122
Net income7 9379 4903 37513 52316 31418 099
EPS ( NOK)4,886,058,659,1510,611,7
Dividend per Share ( NOK)5,006,007,007,658,318,96
Yield3,46%4,15%4,84%5,29%5,74%6,19%
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Finances - Leverage
Telenor ASA : Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt18 22233 08239 39544 72245 64042 954
Finance------
Operating income (EBITDA)30 04132 75535 89238 77440 24242 452
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,15x1,13x1,01x
Capital Expenditure11 90716 89215 61218 82516 59814 929
Book Value Per Share (BVPS)52,7  NOK47,6  NOK51,4  NOK51,7  NOK53,7  NOK56,5  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK18,5  NOK19,1  NOK20,0  NOK
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Balance Sheet Analysis
Telenor ASA : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 217 261 M NOK -
Entreprise Value (EV) 261 983 M NOK 262 901 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 15,8x 13,7x
Capitalization / Revenue 1,99x 1,93x
EV / Revenue 2,41x 2,34x
EV / EBITDA 6,76x 6,53x
Yield (DPS / Price) 5,29% 5,74%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 23,2% 23,0%
operating Leverage (Delta EBIT / Delta Sales) 2,96x 0,80x
Net Margin (Net Profit / Revenue) 12,4% 14,5%
ROA (Net Profit / Asset) 4,55% 4,84%
ROE (Net Profit / Equities) 17,8% 19,9%
Rate of Dividend 83,6% 78,8%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,3% 14,8%
Cash Flow / Sales (Taux d'autofinancement) 25,6% 25,7%
Capital Intensity (Assets / Sales) 2,73x 3,00x
Financial Leverage (Net Debt / EBITDA) 1,15x 1,13x
Price Earning Ratio
Telenor ASA : Price Earning Ratio
EPS & Dividend
Telenor ASA : EPS Dividend
Dynamic quotes  
ON
| OFF