Member access

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

TELENOR ASA (TEL)

52
SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027109 658113 781117 293
Operating income (EBITDA)30 04132 75535 89238 99440 60742 597
Operating profit (EBIT)14 73318 35322 16125 18126 35628 021
Pre-Tax Profit (EBT)13 35511 44522 27422 56925 68728 772
Net income7 9379 4903 37512 72315 73717 546
EPS ( NOK)4,886,058,658,5110,211,4
Dividend per Share ( NOK)5,006,007,007,678,339,01
Yield3,32%3,98%4,64%5,09%5,53%5,98%
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Debt18 22233 08239 39545 06946 34743 377
Finance------
Operating income (EBITDA)30 04132 75535 89238 99440 60742 597
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,16x1,14x1,02x
Capital Expenditure11 90716 89215 61218 95717 08815 082
Book Value Per Share (BVPS)52,7  NOK47,6  NOK51,4  NOK50,7  NOK52,3  NOK54,8  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK17,5  NOK18,7  NOK19,5  NOK
Announcement Date02/08/2012
06:00am
02/13/2013
06:12am
02/12/2014
06:00am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 226 270 M NOK -
Entreprise Value (EV) 271 339 M NOK 272 617 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 17,7x 14,7x
Capitalization / Revenue 2,06x 1,99x
EV / Revenue 2,47x 2,40x
EV / EBITDA 6,96x 6,71x
Yield (DPS / Price) 5,09% 5,53%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 23,0% 23,2%
operating Leverage (Delta EBIT / Delta Sales) 2,52x 1,24x
Net Margin (Net Profit / Revenue) 11,6% 13,8%
ROA (Net Profit / Asset) 6,15% 6,75%
ROE (Net Profit / Equities) 17,1% 19,8%
Rate of Dividend 90,0% 81,3%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,3% 15,0%
Cash Flow / Sales (Taux d'autofinancement) 23,9% 24,5%
Capital Intensity (Assets / Sales) 1,89x 2,05x
Financial Leverage (Net Debt / EBITDA) 1,16x 1,14x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF