Member access

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

TELENOR ASA (TEL)

52
Delayed Quote. Delayed CHI-X - 11/24 04:11:57 am
153.55 NOK   -0.68%
3d ago European telecom firms see brighter 2015 after years of pain
5d ago TELENOR ASA : New CEOs in Grameenphone and Uninor
5d ago TELENOR ASA : New CEOs in Grameenphone and Uninor
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027109 615113 736117 276
Operating income (EBITDA)30 04132 75535 89238 94440 60342 601
Operating profit (EBIT)14 73318 35322 16125 19426 30827 994
Pre-Tax Profit (EBT)13 35511 44522 27422 56925 68728 772
Net income7 9379 4903 37512 71915 71917 534
EPS ( NOK)4,886,058,658,5510,211,4
Dividend per Share ( NOK)5,006,007,007,688,349,01
Yield3,23%3,88%4,53%4,97%5,39%5,83%
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 06446 29343 437
Finance------
Operating income (EBITDA)30 04132 75535 89238 94440 60342 601
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,16x1,14x1,02x
Capital Expenditure11 90716 89215 61218 82416 99315 087
Book Value Per Share (BVPS)52,7  NOK47,6  NOK51,4  NOK50,7  NOK52,4  NOK54,9  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK17,4  NOK18,5  NOK19,4  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 232 125 M NOK -
Entreprise Value (EV) 277 189 M NOK 278 419 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 18,1x 15,1x
Capitalization / Revenue 2,12x 2,04x
EV / Revenue 2,53x 2,45x
EV / EBITDA 7,12x 6,86x
Yield (DPS / Price) 4,97% 5,39%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 23,0% 23,1%
operating Leverage (Delta EBIT / Delta Sales) 2,55x 1,18x
Net Margin (Net Profit / Revenue) 11,6% 13,8%
ROA (Net Profit / Asset) 6,15% 6,75%
ROE (Net Profit / Equities) 17,1% 19,7%
Rate of Dividend 89,8% 81,4%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,2% 14,9%
Cash Flow / Sales (Taux d'autofinancement) 23,7% 24,3%
Capital Intensity (Assets / Sales) 1,89x 2,05x
Financial Leverage (Net Debt / EBITDA) 1,16x 1,14x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF