Member access

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

TELENOR ASA (TEL)

44
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Telenor ASA : Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027108 941112 262116 029
Operating income (EBITDA)30 04132 75535 89238 75840 18042 475
Operating profit (EBIT)14 73318 35322 16125 14025 89327 997
Pre-Tax Profit (EBT)13 35511 44522 27423 38026 16329 076
Net income7 9379 4903 37513 51516 31418 099
EPS ( NOK)4,886,058,659,2510,711,7
Dividend per Share ( NOK)5,006,007,007,688,379,00
Yield3,52%4,23%4,93%5,41%5,90%6,34%
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Finances - Leverage
Telenor ASA : Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt18 22233 08239 39544 84445 96543 105
Finance------
Operating income (EBITDA)30 04132 75535 89238 75840 18042 475
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,16x1,14x1,01x
Capital Expenditure11 90716 89215 61218 82816 70414 930
Book Value Per Share (BVPS)52,7  NOK47,6  NOK51,4  NOK51,7  NOK53,7  NOK56,5  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK18,6  NOK19,2  NOK20,0  NOK
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Balance Sheet Analysis
Telenor ASA : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 213 207 M NOK -
Entreprise Value (EV) 258 051 M NOK 259 172 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 15,4x 13,3x
Capitalization / Revenue 1,96x 1,90x
EV / Revenue 2,37x 2,31x
EV / EBITDA 6,66x 6,45x
Yield (DPS / Price) 5,41% 5,90%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 23,1% 23,1%
operating Leverage (Delta EBIT / Delta Sales) 2,85x 0,98x
Net Margin (Net Profit / Revenue) 12,4% 14,5%
ROA (Net Profit / Asset) 4,52% 4,84%
ROE (Net Profit / Equities) 18,0% 19,9%
Rate of Dividend 83,1% 78,6%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,3% 14,9%
Cash Flow / Sales (Taux d'autofinancement) 25,8% 25,9%
Capital Intensity (Assets / Sales) 2,74x 3,00x
Financial Leverage (Net Debt / EBITDA) 1,16x 1,14x
Price Earning Ratio
Telenor ASA : Price Earning Ratio
EPS & Dividend
Telenor ASA : EPS Dividend
Dynamic quotes  
ON
| OFF