Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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

Delayed Quote. Delayed BATS Europe - 02/08 07:12:45 am
134 NOK   -1.98%
01:01a GRAMEENPHONE : Q4 2015 results
02/05 TELENOR ASA : to offer the affordable and powerful LG K10 smartphone
02/05 Digi Q4 2015 results
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales101 718104 027106 540127 695134 779138 701
Operating income (EBITDA)32 75535 89237 68144 03847 09446 746
Operating profit (EBIT)18 35322 16122 92625 93528 74327 976
Pre-Tax Profit (EBT)11 44522 27420 74219 41527 71630 382
Net income9 4903 37510 3469 87117 36619 150
P/E ratio18,516,722,123,412,311,0
EPS ( NOK )6,058,656,875,8411,112,4
Dividend per Share ( NOK )6,007,007,307,448,168,74
Yield5,35%4,84%4,82%5,44%5,97%6,40%
Reference price ( NOK )112.2144.6151.5136.7136.7136.7
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 12653 76553 80751 306
Finance------
Operating income (EBITDA)32 75535 89237 68144 03847 09446 746
Leverage
(Debt/EBITDA)
1,01x1,10x1,25x1,22x1,14x1,10x
Capital Expenditure16 89215 61220 69323 08223 91720 440
Book Value Per Share (BVPS)47,6  NOK51,4  NOK43,5  NOK41,7  NOK44,4  NOK48,7  NOK
Cash Flow per Share15,3  NOK94,8  NOK22,5  NOK23,5  NOK22,8  NOK24,0  NOK
Announcement Date02/13/2013
06:12am
02/12/2014
06:00am
02/11/2015
06:32am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 205 249 M NOK -
Entreprise Value (EV) 259 014 M NOK 259 057 M NOK
Valuation 2015e 2016e
P/E ratio (Price / EPS) 23,4x 12,3x
Capitalization / Revenue 1,61x 1,52x
EV / Revenue 2,03x 1,92x
EV / EBITDA 5,88x 5,50x
Yield (DPS / Price) 5,44% 5,97%
Price to book (Price / BVPS) 3,28x 3,08x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 20,3% 21,3%
operating Leverage (Delta EBIT / Delta Sales) 0,66x 1,95x
Net Margin (Net Profit / Revenue) 7,73% 12,9%
ROA (Net Profit / Asset) 7,45% 10,1%
ROE (Net Profit / Equities) 16,0% 25,7%
Rate of Dividend 127% 73,4%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   18,1% 17,7%
Cash Flow / Sales 27,7% 25,4%
Capital Intensity (Assets / Sales) 1,04x 1,28x
Financial Leverage (Net Debt / EBITDA) 1,22x 1,14x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend