Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Sales106 540128 175131 427129 188131 256132 585
Operating income (EBITDA)37 68144 19846 48346 87548 03849 656
Operating profit (EBIT)22 92625 81426 43326 86228 05129 711
Pre-Tax Profit (EBT)20 74213 02011 73124 83726 78928 696
Net income10 3463 4142 83214 90416 28216 995
P/E ratio22,165,368,314,513,312,6
EPS ( NOK )6,872,271,899,7610,611,2
Dividend per Share ( NOK )7,307,507,508,058,348,65
Yield4,82%5,06%5,81%5,70%5,91%6,13%
Reference price ( NOK )151.5148.3129141.1141.1141.1
Announcement Date02/11/2015
06:32am
02/10/2016
06:08am
02/02/2017
06:09am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201420152016201720182019
Debt47 12662 47260 78759 38964 55360 265
Finance------
Operating income (EBITDA)37 68144 19846 48346 87548 03849 656
Leverage
(Debt/EBITDA)
1,25x1,41x1,31x1,27x1,34x1,21x
Capital Expenditure20 69321 16823 72723 73628 55920 567
Book Value Per Share (BVPS)43,5  NOK38,9  NOK33,9  NOK36,1  NOK38,6  NOK37,9  NOK
Cash Flow per Share22,5  NOK24,7  NOK26,5  NOK23,9  NOK24,7  NOK25,3  NOK
Announcement Date02/11/2015
06:32am
02/10/2016
06:08am
02/02/2017
06:09am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 211 856 M NOK -
Entreprise Value (EV) 271 244 M NOK 276 408 M NOK
Valuation 2017e 2018e
P/E ratio (Price / EPS) 14,5x 13,3x
Capitalization / Revenue 1,64x 1,61x
EV / Revenue 2,10x 2,11x
EV / EBITDA 5,79x 5,75x
Yield (DPS / Price) 5,70% 5,91%
Price to book (Price / BVPS) 3,91x 3,66x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 20,8% 21,4%
operating Leverage (Delta EBIT / Delta Sales) - 2,76x
Net Margin (Net Profit / Revenue) 11,5% 12,4%
ROA (Net Profit / Asset) 9,38% 9,99%
ROE (Net Profit / Equities) 26,7% 27,1%
Rate of Dividend 82,4% 78,9%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   18,4% 21,8%
Cash Flow / Sales 27,8% 28,2%
Capital Intensity (Assets / Sales) 1,23x 1,24x
Financial Leverage (Net Debt / EBITDA) 1,27x 1,34x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend