Member access

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

TELENOR ASA (TEL)

56
SummaryChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201120122013201420152016
Sales98 516101 718104 027109 750114 338117 982
Operating income (EBITDA)30 04132 75535 89239 23840 96742 925
Operating profit (EBIT)14 73318 35322 16124 83426 09627 760
Pre-Tax Profit (EBT)13 35511 44522 27422 56325 74228 839
Net income7 9379 4903 37512 35215 45517 276
EPS ( NOK)4,886,058,658,3610,211,4
Dividend per Share ( NOK)5,006,007,007,558,249,05
Yield3,20%3,84%4,48%4,84%5,28%5,80%
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 90345 65442 692
Finance------
Operating income (EBITDA)30 04132 75535 89239 23840 96742 925
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,17x1,11x0,99x
Capital Expenditure11 90716 89215 61219 01917 30815 151
Book Value Per Share (BVPS)52,7  NOK47,6  NOK51,4  NOK49,3  NOK51,5  NOK54,0  NOK
Cash Flow per Share17,2  NOK15,3  NOK94,8  NOK18,0  NOK18,8  NOK19,7  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 234 378 M NOK -
Entreprise Value (EV) 280 281 M NOK 280 031 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 18,7x 15,3x
Capitalization / Revenue 2,14x 2,05x
EV / Revenue 2,55x 2,45x
EV / EBITDA 7,14x 6,84x
Yield (DPS / Price) 4,84% 5,28%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 22,6% 22,8%
operating Leverage (Delta EBIT / Delta Sales) 2,19x 1,22x
Net Margin (Net Profit / Revenue) 11,3% 13,5%
ROA (Net Profit / Asset) 5,47% 6,17%
ROE (Net Profit / Equities) 17,1% 20,7%
Rate of Dividend 90,4% 80,6%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,3% 15,1%
Cash Flow / Sales (Taux d'autofinancement) 24,5% 24,6%
Capital Intensity (Assets / Sales) 2,06x 2,19x
Financial Leverage (Net Debt / EBITDA) 1,17x 1,11x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF