Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales101 718104 027106 540123 172128 166131 931
Operating income (EBITDA)32 75535 89237 68143 32845 74747 764
Operating profit (EBIT)18 35322 16122 92627 04928 99230 711
Pre-Tax Profit (EBT)11 44522 27420 74226 69829 06031 741
Net income9 4903 37510 34615 94817 24518 991
EPS ( NOK)6,058,656,8710,411,512,9
Dividend per Share ( NOK)6,007,007,307,808,509,46
Yield3,35%3,91%4,07%4,35%4,74%5,28%
Announcement Date02/13/2013
06:12am
02/12/2014
06:00am
02/11/2015
06:32am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Debt33 08239 39547 12653 53551 67748 334
Finance------
Operating income (EBITDA)32 75535 89237 68143 32845 74747 764
Leverage
(Debt/EBITDA)
1,01x1,10x1,25x1,24x1,13x1,01x
Capital Expenditure16 89215 61220 69322 33519 36717 315
Book Value Per Share (BVPS)47,6  NOK51,4  NOK43,5  NOK46,6  NOK49,8  NOK53,3  NOK
Cash Flow per Share15,3  NOK94,8  NOK22,5  NOK20,0  NOK21,5  NOK22,1  NOK
Announcement Date02/13/2013
06:12am
02/12/2014
06:00am
02/11/2015
06:32am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 269 061 M NOK -
Entreprise Value (EV) 322 596 M NOK 320 738 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 17,3x 15,5x
Capitalization / Revenue 2,18x 2,10x
EV / Revenue 2,62x 2,50x
EV / EBITDA 7,45x 7,01x
Yield (DPS / Price) 4,35% 4,74%
Price to book (Price / BVPS) 3,85x 3,60x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 22,0% 22,6%
operating Leverage (Delta EBIT / Delta Sales) 1,15x 1,77x
Net Margin (Net Profit / Revenue) 12,9% 13,5%
ROA (Net Profit / Asset) 8,17% 8,68%
ROE (Net Profit / Equities) 23,3% 24,3%
Rate of Dividend 75,3% 73,7%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   18,1% 15,1%
Cash Flow / Sales (Taux d'autofinancement) 24,4% 25,2%
Capital Intensity (Assets / Sales) 1,59x 1,55x
Financial Leverage (Net Debt / EBITDA) 1,24x 1,13x
Price Earning Ratio
EPS & Dividend