Member access

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

TELENOR ASA (TEL)

62
Delayed Quote. Delayed BATS EUROPE - 04/24 04:29:59 pm
173.6500 NOK   -0.03%
04/24 TELENOR ASA : Vigyel Haza Foundation and Telenor install microchip r..
04/24 TELENOR ASA : dtac Q1 2015 results
04/21 TELENOR ASA : MyTV offers new cult series and male-oriented TV chann..
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales101 718104 027106 540119 784124 077129 262
Operating income (EBITDA)32 75535 89237 68141 74443 98645 503
Operating profit (EBIT)18 35322 16122 92626 13528 25130 001
Pre-Tax Profit (EBT)11 44522 27420 74225 22728 36731 047
Net income9 4903 37510 34614 84916 74018 682
EPS ( NOK)6,058,656,879,3710,912,0
Dividend per Share ( NOK)6,007,007,307,898,529,35
Yield3,45%4,03%4,20%4,54%4,90%5,38%
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 12653 10450 47147 118
Finance------
Operating income (EBITDA)32 75535 89237 68141 74443 98645 503
Leverage
(Debt/EBITDA)
1,01x1,10x1,25x1,27x1,15x1,04x
Capital Expenditure16 89215 61220 69320 33317 26916 929
Book Value Per Share (BVPS)47,6  NOK51,4  NOK43,5  NOK46,3  NOK48,5  NOK51,3  NOK
Cash Flow per Share15,3  NOK94,8  NOK22,5  NOK19,1  NOK19,8  NOK20,1  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 260 953 M NOK -
Entreprise Value (EV) 314 058 M NOK 311 424 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 18,6x 15,9x
Capitalization / Revenue 2,18x 2,10x
EV / Revenue 2,62x 2,51x
EV / EBITDA 7,52x 7,08x
Yield (DPS / Price) 4,54% 4,90%
Price to book (Price / BVPS) 3,76x 3,59x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 21,8% 22,8%
operating Leverage (Delta EBIT / Delta Sales) 1,13x 2,26x
Net Margin (Net Profit / Revenue) 12,4% 13,5%
ROA (Net Profit / Asset) 6,66% 6,80%
ROE (Net Profit / Equities) 20,9% 23,0%
Rate of Dividend 84,3% 78,0%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   17,0% 13,9%
Cash Flow / Sales (Taux d'autofinancement) 23,9% 23,9%
Capital Intensity (Assets / Sales) 1,86x 1,98x
Financial Leverage (Net Debt / EBITDA) 1,27x 1,15x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF