Member access

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

TELENOR ASA (TEL)

39
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 447111 299115 036
Operating income (EBITDA)30 04132 75535 89237 82039 81742 110
Operating profit (EBIT)14 73318 35322 16123 40025 24227 252
Pre-Tax Profit (EBT)13 35511 44522 27424 49227 01329 948
Net income7 9379 4903 37515 41917 21018 599
EPS ( NOK)4,886,058,6510,211,412,0
Dividend per Share ( NOK)5,006,007,007,648,439,03
Yield3,74%4,49%5,24%5,72%6,31%6,76%
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 39547 59447 70043 398
Finance------
Operating income (EBITDA)30 04132 75535 89237 82039 81742 110
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,26x1,20x1,03x
Capital Expenditure11 90716 89215 61219 20915 00214 224
Book Value Per Share (BVPS)52,7  NOK47,6  NOK-54,0  NOK56,8  NOK61,3  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK18,4  NOK19,3  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 202 621 M NOK -
Company Value 250 215 M NOK 250 321 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 13,0x 11,7x
Capitalization / Revenue 1,87x 1,82x
EV / Revenue 2,31x 2,25x
EV / EBITDA 6,62x 6,29x
Yield (DPS / Price) 5,72% 6,31%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 21,6% 22,7%
operating Leverage (Delta EBIT / Delta Sales) 1,32x 2,99x
Net Margin (Net Profit / Revenue) 14,2% 15,5%
ROA (Net Profit / Asset) 9,85% 11,1%
ROE (Net Profit / Equities) 19,6% 20,5%
Rate of Dividend 74,6% 73,9%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,7% 13,5%
Cash Flow / Sales (Taux d'autofinancement) 26,2% 26,8%
Capital Intensity (Assets / Sales) 1,44x 1,40x
Financial Leverage (Net Debt / EBITDA) 1,26x 1,20x
Price Earning Ratio
Telenor ASA : Price Earning Ratio
EPS & Dividend
Telenor ASA : EPS Dividend
Dynamic quotes  
ON
| OFF