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

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

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Sales104 027106 540128 175134 274137 686140 878
Operating income (EBITDA)35 89237 68144 19846 07147 90249 699
Operating profit (EBIT)22 16122 92625 81425 04528 31430 212
Pre-Tax Profit (EBT)22 27420 74213 02025 38127 26229 320
Net income3 37510 3463 41415 37316 28017 733
P/E ratio16,722,165,314,113,011,9
EPS ( NOK )8,656,872,2710,0010,911,8
Dividend per Share ( NOK )7,007,307,507,788,218,77
Yield4,84%4,82%5,06%5,52%5,83%6,23%
Reference price ( NOK )144.6151.5148.3140.8140.8140.8
Announcement Date02/12/2014
06:00am
02/11/2015
06:32am
02/10/2016
06:08am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Debt39 39547 12662 47262 04561 13461 904
Finance------
Operating income (EBITDA)35 89237 68144 19846 07147 90249 699
Leverage
(Debt/EBITDA)
1,10x1,25x1,41x1,35x1,28x1,25x
Capital Expenditure15 61220 69321 16826 03721 81023 770
Book Value Per Share (BVPS)51,4  NOK43,5  NOK38,9  NOK41,3  NOK44,6  NOK48,2  NOK
Cash Flow per Share94,8  NOK22,5  NOK24,7  NOK22,8  NOK23,6  NOK26,0  NOK
Announcement Date02/12/2014
06:00am
02/11/2015
06:32am
02/10/2016
06:08am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 211 405 M NOK -
Entreprise Value (EV) 273 451 M NOK 272 539 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 14,1x 13,0x
Capitalization / Revenue 1,57x 1,54x
EV / Revenue 2,04x 1,98x
EV / EBITDA 5,94x 5,69x
Yield (DPS / Price) 5,52% 5,83%
Price to book (Price / BVPS) 3,41x 3,16x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 18,7% 20,6%
operating Leverage (Delta EBIT / Delta Sales) - 5,14x
Net Margin (Net Profit / Revenue) 11,4% 11,8%
ROA (Net Profit / Asset) 9,52% 10,1%
ROE (Net Profit / Equities) 26,0% 26,9%
Rate of Dividend 77,8% 75,5%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   19,4% 15,8%
Cash Flow / Sales 25,5% 25,7%
Capital Intensity (Assets / Sales) 1,20x 1,17x
Financial Leverage (Net Debt / EBITDA) 1,35x 1,28x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend