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

TELENOR ASA (TEL)

63
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201220132014201520162017
Sales101 718104 027106 540122 002126 447130 918
Operating income (EBITDA)32 75535 89237 68143 30145 46947 430
Operating profit (EBIT)18 35322 16122 92627 32229 07430 854
Pre-Tax Profit (EBT)11 44522 27420 74226 44128 85831 684
Net income9 4903 37510 34615 63616 99318 948
EPS ( NOK)6,058,656,8710,111,312,6
Dividend per Share ( NOK)6,007,007,307,668,369,45
Yield3,42%3,99%4,16%4,36%4,76%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 12654 58552 38347 895
Finance------
Operating income (EBITDA)32 75535 89237 68143 30145 46947 430
Leverage
(Debt/EBITDA)
1,01x1,10x1,25x1,26x1,15x1,01x
Capital Expenditure16 89215 61220 69322 13118 37516 602
Book Value Per Share (BVPS)47,6  NOK51,4  NOK43,5  NOK46,4  NOK49,6  NOK53,6  NOK
Cash Flow per Share15,3  NOK94,8  NOK22,5  NOK20,5  NOK21,7  NOK22,0  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 263 506 M NOK -
Entreprise Value (EV) 318 091 M NOK 315 889 M NOK
Valuation 2015e 2016e
PER (Price / EPS) 17,3x 15,5x
Capitalization / Revenue 2,16x 2,08x
EV / Revenue 2,61x 2,50x
EV / EBITDA 7,35x 6,95x
Yield (DPS / Price) 4,36% 4,76%
Price to book (Price / BVPS) 3,78x 3,54x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 22,4% 23,0%
operating Leverage (Delta EBIT / Delta Sales) 1,32x 1,76x
Net Margin (Net Profit / Revenue) 12,8% 13,4%
ROA (Net Profit / Asset) 7,24% 7,34%
ROE (Net Profit / Equities) 22,7% 23,9%
Rate of Dividend 75,6% 73,8%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   18,1% 14,5%
Cash Flow / Sales (Taux d'autofinancement) 25,3% 25,8%
Capital Intensity (Assets / Sales) 1,77x 1,83x
Financial Leverage (Net Debt / EBITDA) 1,26x 1,15x
Price Earning Ratio
EPS & Dividend