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  - 09/29 04:25:25 pm
137.4 NOK   +0.81%
09/26 TELENOR : Four Young Indian Social Innovators Shortlisted for Teleno..
09/24 VIMPELCOM : Closing of offering of 142.5m ADSs by selling Telenor
09/23 VIMPELCOM : Accounting effects in third quarter 2016 from sale of Vi..
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Sales104 027106 540128 175132 871135 284137 997
Operating income (EBITDA)35 89237 68144 19846 08747 63849 107
Operating profit (EBIT)22 16122 92625 81424 97227 56229 314
Pre-Tax Profit (EBT)22 27420 74213 02023 87726 38728 492
Net income3 37510 3463 41413 57916 06117 345
P/E ratio16,722,165,315,112,611,7
EPS ( NOK )8,656,872,279,0110,811,7
Dividend per Share ( NOK )7,007,307,507,758,008,39
Yield4,84%4,82%5,06%5,69%5,87%6,15%
Reference price ( NOK )144.6151.5148.3136.3136.3136.3
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 47265 59165 11668 335
Finance------
Operating income (EBITDA)35 89237 68144 19846 08747 63849 107
Leverage
(Debt/EBITDA)
1,10x1,25x1,41x1,42x1,37x1,39x
Capital Expenditure15 61220 69321 16827 81724 05827 474
Book Value Per Share (BVPS)51,4  NOK43,5  NOK38,9  NOK39,5  NOK42,7  NOK46,6  NOK
Cash Flow per Share94,8  NOK22,5  NOK24,7  NOK24,8  NOK24,3  NOK25,2  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 204 649 M NOK -
Entreprise Value (EV) 270 240 M NOK 269 765 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 15,1x 12,6x
Capitalization / Revenue 1,54x 1,51x
EV / Revenue 2,03x 1,99x
EV / EBITDA 5,86x 5,66x
Yield (DPS / Price) 5,69% 5,87%
Price to book (Price / BVPS) 3,45x 3,19x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 18,8% 20,4%
operating Leverage (Delta EBIT / Delta Sales) - 5,71x
Net Margin (Net Profit / Revenue) 10,2% 11,9%
ROA (Net Profit / Asset) 8,91% 9,90%
ROE (Net Profit / Equities) 26,7% 27,0%
Rate of Dividend 86,1% 74,1%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   20,9% 17,8%
Cash Flow / Sales 28,1% 27,0%
Capital Intensity (Assets / Sales) 1,15x 1,20x
Financial Leverage (Net Debt / EBITDA) 1,42x 1,37x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend