Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Sales106 540128 175131 427131 214132 889134 978
Operating income (EBITDA)37 68144 19846 48346 88148 03749 821
Operating profit (EBIT)22 92625 81426 43326 75228 05930 155
Pre-Tax Profit (EBT)20 74213 02011 73125 18826 73328 869
Net income10 3463 4142 83215 41516 29916 509
P/E ratio22,165,368,314,313,413,1
EPS ( NOK )6,872,271,8910,210,811,0
Dividend per Share ( NOK )7,307,507,508,048,338,73
Yield4,82%5,06%5,81%5,54%5,74%6,02%
Reference price ( NOK )151.5148.3129145145145
Announcement Date02/11/2015
06:32am
02/10/2016
06:08am
02/02/2017
06:09am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Debt47 12662 47260 78760 26765 86264 637
Finance------
Operating income (EBITDA)37 68144 19846 48346 88148 03749 821
Leverage
(Debt/EBITDA)
1,25x1,41x1,31x1,29x1,37x1,30x
Capital Expenditure20 69321 16823 72724 10828 87321 876
Book Value Per Share (BVPS)43,5  NOK38,9  NOK33,9  NOK36,0  NOK38,6  NOK41,5  NOK
Cash Flow per Share22,5  NOK24,7  NOK26,5  NOK23,9  NOK24,5  NOK25,2  NOK
Announcement Date02/11/2015
06:32am
02/10/2016
06:08am
02/02/2017
06:09am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 217 711 M NOK -
Entreprise Value (EV) 277 978 M NOK 283 573 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 14,3x 13,4x
Capitalization / Revenue 1,66x 1,64x
EV / Revenue 2,12x 2,13x
EV / EBITDA 5,93x 5,90x
Yield (DPS / Price) 5,54% 5,74%
Price to book (Price / BVPS) 4,03x 3,76x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 20,4% 21,1%
operating Leverage (Delta EBIT / Delta Sales) - 3,83x
Net Margin (Net Profit / Revenue) 11,7% 12,3%
ROA (Net Profit / Asset) 9,45% 10,0%
ROE (Net Profit / Equities) 28,4% 27,6%
Rate of Dividend 79,2% 77,2%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   18,4% 21,7%
Cash Flow / Sales 27,3% 27,7%
Capital Intensity (Assets / Sales) 1,24x 1,22x
Financial Leverage (Net Debt / EBITDA) 1,29x 1,37x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend