Member access

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

TELENOR ASA (TEL)

49
Delayed Quote. Delayed BATS EUROPE - 10/21 05:30:00 pm
137.8500 NOK   +0.25%
1d agoDJHungary Plans to Tax Internet Use with Levy on Service Providers
1d agoTELENOR ASA : quaterly earnings release
2d ago TELENOR ASA : Group completes 100% ownership of Telewings
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027108 952112 423116 078
Operating income (EBITDA)30 04132 75535 89238 67340 24142 438
Operating profit (EBIT)14 73318 35322 16125 17725 84627 966
Pre-Tax Profit (EBT)13 35511 44522 27423 07426 05028 910
Net income7 9379 4903 37513 09216 14917 902
EPS ( NOK)4,886,058,658,9010,411,6
Dividend per Share ( NOK)5,006,007,007,658,318,96
Yield3,73%4,47%5,22%5,71%6,20%6,68%
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt18 22233 08239 39545 29746 42443 801
Finance------
Operating income (EBITDA)30 04132 75535 89238 67340 24142 438
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,17x1,15x1,03x
Capital Expenditure11 90716 89215 61218 76616 75314 946
Book Value Per Share (BVPS)52,7  NOK47,6  NOK51,4  NOK51,4  NOK53,3  NOK56,0  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK18,4  NOK18,9  NOK19,9  NOK
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 201 346 M NOK -
Entreprise Value (EV) 246 643 M NOK 247 769 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 15,1x 12,9x
Capitalization / Revenue 1,85x 1,79x
EV / Revenue 2,26x 2,20x
EV / EBITDA 6,38x 6,16x
Yield (DPS / Price) 5,71% 6,20%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 23,1% 23,0%
operating Leverage (Delta EBIT / Delta Sales) 2,87x 0,83x
Net Margin (Net Profit / Revenue) 12,0% 14,4%
ROA (Net Profit / Asset) 4,55% 4,82%
ROE (Net Profit / Equities) 17,6% 19,7%
Rate of Dividend 86,0% 79,8%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,2% 14,9%
Cash Flow / Sales (Taux d'autofinancement) 25,5% 25,4%
Capital Intensity (Assets / Sales) 2,64x 2,98x
Financial Leverage (Net Debt / EBITDA) 1,17x 1,15x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF