Log in
E-mail
Password
Remember
Forgot 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  - 07/28 04:25:13 pm
145.5 NOK   -1.02%
07/28 MOBILE BROADBAN : Anusha
07/28 TELENOR ASA : 850 MHz License formally handed over to successful bid..
07/27 TELENOR ASA : and CAREEM Collaborates to Offer Discounted and Wifi-E..
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Sales104 027106 540128 175133 239135 949138 909
Operating income (EBITDA)35 89237 68144 19846 05347 68149 381
Operating profit (EBIT)22 16122 92625 81425 33127 83529 842
Pre-Tax Profit (EBT)22 27420 74213 02024 23426 68929 041
Net income3 37510 3463 41414 32516 14917 598
P/E ratio16,722,165,315,713,512,3
EPS ( NOK )8,656,872,279,3610,911,9
Dividend per Share ( NOK )7,007,307,507,788,118,58
Yield4,84%4,82%5,06%5,29%5,51%5,83%
Reference price ( NOK )144.6151.5148.3147147147
Announcement Date02/12/2014
06:00am
02/11/2015
06:32am
02/10/2016
06:08am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Debt39 39547 12662 47264 91763 99566 486
Finance------
Operating income (EBITDA)35 89237 68144 19846 05347 68149 381
Leverage
(Debt/EBITDA)
1,10x1,25x1,41x1,41x1,34x1,35x
Capital Expenditure15 61220 69321 16828 00323 95527 158
Book Value Per Share (BVPS)51,4  NOK43,5  NOK38,9  NOK39,9  NOK43,1  NOK47,0  NOK
Cash Flow per Share94,8  NOK22,5  NOK24,7  NOK25,4  NOK24,8  NOK25,8  NOK
Announcement Date02/12/2014
06:00am
02/11/2015
06:32am
02/10/2016
06:08am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 220 714 M NOK -
Entreprise Value (EV) 285 632 M NOK 284 710 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 15,7x 13,5x
Capitalization / Revenue 1,66x 1,62x
EV / Revenue 2,14x 2,09x
EV / EBITDA 6,20x 5,97x
Yield (DPS / Price) 5,29% 5,51%
Price to book (Price / BVPS) 3,68x 3,41x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 19,0% 20,5%
operating Leverage (Delta EBIT / Delta Sales) - 4,86x
Net Margin (Net Profit / Revenue) 10,8% 11,9%
ROA (Net Profit / Asset) 9,06% 9,93%
ROE (Net Profit / Equities) 25,6% 27,4%
Rate of Dividend 83,1% 74,5%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   21,0% 17,6%
Cash Flow / Sales 28,7% 27,3%
Capital Intensity (Assets / Sales) 1,19x 1,20x
Financial Leverage (Net Debt / EBITDA) 1,41x 1,34x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend