Member access

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

TELENOR ASA (TEL)

38
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Telenor ASA : Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027108 456111 263115 015
Operating income (EBITDA)30 04132 75535 89237 91939 86841 992
Operating profit (EBIT)14 73318 35322 16123 36525 17927 248
Pre-Tax Profit (EBT)13 35511 44522 27424 49227 01329 948
Net income7 9379 4903 37515 41917 21018 599
EPS ( NOK)4,886,058,6510,411,712,2
Dividend per Share ( NOK)5,006,007,007,678,479,06
Yield3,91%4,69%5,47%6,00%6,63%7,08%
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Finances - Leverage
Telenor ASA : Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt18 22233 08239 39546 80746 82443 777
Finance------
Operating income (EBITDA)30 04132 75535 89237 91939 86841 992
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,23x1,17x1,04x
Capital Expenditure11 90716 89215 61218 98714 97914 319
Book Value Per Share (BVPS)52,7  NOK47,6  NOK-54,5  NOK57,7  NOK61,1  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK18,4  NOK19,3  NOK20,0  NOK
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Balance Sheet Analysis
Telenor ASA : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 193 976 M NOK -
Company Value 240 783 M NOK 240 801 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 12,3x 11,0x
Capitalization / Revenue 1,79x 1,74x
EV / Revenue 2,22x 2,16x
EV / EBITDA 6,35x 6,04x
Yield (DPS / Price) 6,00% 6,63%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 21,5% 22,6%
operating Leverage (Delta EBIT / Delta Sales) 1,28x 3,00x
Net Margin (Net Profit / Revenue) 14,2% 15,5%
ROA (Net Profit / Asset) 9,85% 11,1%
ROE (Net Profit / Equities) 19,8% 20,7%
Rate of Dividend 73,5% 72,7%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,5% 13,5%
Cash Flow / Sales (Taux d'autofinancement) 26,2% 26,8%
Capital Intensity (Assets / Sales) 1,44x 1,40x
Financial Leverage (Net Debt / EBITDA) 1,23x 1,17x
Price Earning Ratio
Telenor ASA : Price Earning Ratio
EPS & Dividend
Telenor ASA : EPS Dividend
Dynamic quotes  
ON
| OFF