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

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

Delayed Quote. Delayed BATS Europe - 09/02 04:19:54 am
162.9 NOK   +1.37%
09/01 ELTEL : Closing today of Eltel's buyout of Eltel Sønnico, Norway
08/20 TELENOR ASA : Hungary - Information
08/18 TELENOR ASA : Trade by primary insider
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales101 718104 027106 540123 082128 081131 897
Operating income (EBITDA)32 75535 89237 68143 27845 74147 735
Operating profit (EBIT)18 35322 16122 92627 08129 15130 866
Pre-Tax Profit (EBT)11 44522 27420 74226 67829 00831 802
Net income9 4903 37510 34615 96517 22719 009
PER---15,513,912,5
EPS ( NOK)6,058,656,8710,411,512,9
Dividend per Share ( NOK)6,007,007,307,808,499,41
Yield3,73%4,36%4,54%4,85%5,28%5,85%
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 21951 40047 441
Finance------
Operating income (EBITDA)32 75535 89237 68143 27845 74147 735
Leverage
(Debt/EBITDA)
1,01x1,10x1,25x1,23x1,12x0,99x
Capital Expenditure16 89215 61220 69322 25819 46018 088
Book Value Per Share (BVPS)47,6  NOK51,4  NOK43,5  NOK46,6  NOK49,8  NOK53,3  NOK
Cash Flow per Share15,3  NOK94,8  NOK22,5  NOK20,3  NOK21,6  NOK22,1  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 241 284 M NOK -
Entreprise Value (EV) 294 504 M NOK 292 684 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 15,5x 13,9x
Capitalization / Revenue 1,96x 1,88x
EV / Revenue 2,39x 2,29x
EV / EBITDA 6,80x 6,40x
Yield (DPS / Price) 4,85% 5,28%
Price to book (Price / BVPS) 3,45x 3,23x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 22,0% 22,8%
operating Leverage (Delta EBIT / Delta Sales) 1,17x 1,88x
Net Margin (Net Profit / Revenue) 13,0% 13,5%
ROA (Net Profit / Asset) 10,0% 10,6%
ROE (Net Profit / Equities) 23,3% 24,4%
Rate of Dividend 75,0% 73,6%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   18,1% 15,2%
Cash Flow / Sales (Taux d'autofinancement) 24,8% 25,3%
Capital Intensity (Assets / Sales) 1,30x 1,27x
Financial Leverage (Net Debt / EBITDA) 1,23x 1,12x
Price Earning Ratio
EPS & Dividend