Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Sales106 540128 175131 427131 339133 093135 948
Operating income (EBITDA)37 68144 19846 48346 86548 06749 850
Operating profit (EBIT)22 92625 81426 43326 75128 05330 066
Pre-Tax Profit (EBT)20 74213 02011 73124 98926 94728 559
Net income10 3463 4142 83215 07116 31116 141
P/E ratio22,165,368,313,612,612,3
EPS ( NOK )6,872,271,8910,010,811,0
Dividend per Share ( NOK )7,307,507,508,038,308,71
Yield4,82%5,06%5,81%5,91%6,12%6,42%
Reference price ( NOK )151.5148.3129135.7135.7135.7
Announcement Date02/11/2015
06:32am
02/10/2016
06:08am
02/02/2017
06:09am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Debt47 12662 47260 78759 79065 25663 690
Finance------
Operating income (EBITDA)37 68144 19846 48346 86548 06749 850
Leverage
(Debt/EBITDA)
1,25x1,41x1,31x1,28x1,36x1,28x
Capital Expenditure20 69321 16823 72724 01129 42121 516
Book Value Per Share (BVPS)43,5  NOK38,9  NOK33,9  NOK36,4  NOK39,5  NOK41,4  NOK
Cash Flow per Share22,5  NOK24,7  NOK26,5  NOK23,8  NOK24,6  NOK25,2  NOK
Announcement Date02/11/2015
06:32am
02/10/2016
06:08am
02/02/2017
06:09am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 203 748 M NOK -
Entreprise Value (EV) 263 537 M NOK 269 003 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 13,6x 12,6x
Capitalization / Revenue 1,55x 1,53x
EV / Revenue 2,01x 2,02x
EV / EBITDA 5,62x 5,60x
Yield (DPS / Price) 5,91% 6,12%
Price to book (Price / BVPS) 3,73x 3,43x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 20,4% 21,1%
operating Leverage (Delta EBIT / Delta Sales) - 3,64x
Net Margin (Net Profit / Revenue) 11,5% 12,3%
ROA (Net Profit / Asset) 9,31% 10,0%
ROE (Net Profit / Equities) 27,5% 27,1%
Rate of Dividend 80,2% 77,1%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   18,3% 22,1%
Cash Flow / Sales 27,2% 27,7%
Capital Intensity (Assets / Sales) 1,23x 1,22x
Financial Leverage (Net Debt / EBITDA) 1,28x 1,36x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend