Log in
E-mail
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

Delayed Quote. Delayed  - 08/25 04:25:12 pm
146 NOK   +0.07%
08/24 TELENOR : India pilots 4G in Dehradun
08/23 TELENOR : launches new tariff pack at Rs 28 in UP East
08/23 TELENOR : opens new positions for people with disabilities as part o..
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Sales104 027106 540128 175133 120135 744138 656
Operating income (EBITDA)35 89237 68144 19846 11747 72749 289
Operating profit (EBIT)22 16122 92625 81425 34027 75229 620
Pre-Tax Profit (EBT)22 27420 74213 02024 11326 60628 742
Net income3 37510 3463 41414 05416 13817 470
P/E ratio16,722,165,315,813,412,3
EPS ( NOK )8,656,872,279,2210,911,8
Dividend per Share ( NOK )7,007,307,507,778,058,48
Yield4,84%4,82%5,06%5,32%5,52%5,82%
Reference price ( NOK )144.6151.5148.3145.9145.9145.9
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 47265 21064 38366 991
Finance------
Operating income (EBITDA)35 89237 68144 19846 11747 72749 289
Leverage
(Debt/EBITDA)
1,10x1,25x1,41x1,41x1,35x1,36x
Capital Expenditure15 61220 69321 16827 91223 89627 145
Book Value Per Share (BVPS)51,4  NOK43,5  NOK38,9  NOK39,7  NOK42,9  NOK46,8  NOK
Cash Flow per Share94,8  NOK22,5  NOK24,7  NOK25,5  NOK24,7  NOK25,7  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 219 063 M NOK -
Entreprise Value (EV) 284 273 M NOK 283 445 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 15,8x 13,4x
Capitalization / Revenue 1,65x 1,61x
EV / Revenue 2,14x 2,09x
EV / EBITDA 6,16x 5,94x
Yield (DPS / Price) 5,32% 5,52%
Price to book (Price / BVPS) 3,68x 3,40x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 19,0% 20,4%
operating Leverage (Delta EBIT / Delta Sales) - 4,83x
Net Margin (Net Profit / Revenue) 10,6% 11,9%
ROA (Net Profit / Asset) 8,92% 9,79%
ROE (Net Profit / Equities) 25,0% 27,0%
Rate of Dividend 84,2% 74,0%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   21,0% 17,6%
Cash Flow / Sales 28,7% 27,3%
Capital Intensity (Assets / Sales) 1,18x 1,21x
Financial Leverage (Net Debt / EBITDA) 1,41x 1,35x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend