Member access

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

TELENOR ASA (TEL)

58
Delayed Quote. Delayed BATS EUROPE - 03/05 04:42:45 pm
153.2000 NOK   +0.66%
03/04DJIndia Telecom Frequency Auction Begins -- Sources
03/04DJIndia Telecom Frequency Auction Begins - Sources
03/03 TELENOR ASA : › Telenor offers affordable data roaming while ..
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales101 718104 027106 540117 947122 138128 010
Operating income (EBITDA)32 75535 89237 68141 56443 76546 183
Operating profit (EBIT)18 35322 16122 92626 26028 36130 016
Pre-Tax Profit (EBT)11 44522 27420 74225 36028 75331 032
Net income9 4903 37510 34614 71416 78919 021
EPS ( NOK)6,058,656,879,7211,111,9
Dividend per Share ( NOK)6,007,007,308,128,769,39
Yield3,94%4,60%4,80%5,33%5,76%6,17%
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 12650 77547 91142 913
Finance------
Operating income (EBITDA)32 75535 89237 68141 56443 76546 183
Leverage
(Debt/EBITDA)
1,01x1,10x1,25x1,22x1,09x0,93x
Capital Expenditure16 89215 61220 69319 81516 72016 721
Book Value Per Share (BVPS)47,6  NOK51,4  NOK43,5  NOK48,7  NOK51,5  NOK53,2  NOK
Cash Flow per Share15,3  NOK94,8  NOK22,5  NOK18,9  NOK19,6  NOK19,6  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 228 522 M NOK -
Entreprise Value (EV) 279 297 M NOK 276 433 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 15,7x 13,7x
Capitalization / Revenue 1,94x 1,87x
EV / Revenue 2,37x 2,26x
EV / EBITDA 6,72x 6,32x
Yield (DPS / Price) 5,33% 5,76%
Price to book (Price / BVPS) 3,12x 2,96x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 22,3% 23,2%
operating Leverage (Delta EBIT / Delta Sales) 1,36x 2,25x
Net Margin (Net Profit / Revenue) 12,5% 13,7%
ROA (Net Profit / Asset) 6,90% 6,47%
ROE (Net Profit / Equities) 21,1% 22,7%
Rate of Dividend 83,5% 79,0%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   16,8% 13,7%
Cash Flow / Sales (Taux d'autofinancement) 24,1% 24,2%
Capital Intensity (Assets / Sales) 1,81x 2,13x
Financial Leverage (Net Debt / EBITDA) 1,22x 1,09x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF