Member access

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

TELENOR ASA (TEL)

42
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 878112 185115 878
Operating income (EBITDA)30 04132 75535 89238 67140 15542 401
Operating profit (EBIT)14 73318 35322 16125 17925 86328 042
Pre-Tax Profit (EBT)13 35511 44522 27423 60326 25729 292
Net income7 9379 4903 37513 72516 30218 122
EPS ( NOK)4,886,058,659,2210,511,7
Dividend per Share ( NOK)5,006,007,007,678,359,03
Yield3,45%4,14%4,83%5,30%5,76%6,23%
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 91445 73342 636
Finance------
Operating income (EBITDA)30 04132 75535 89238 67140 15542 401
Leverage
(Debt/EBITDA)
0,61x1,01x1,10x1,16x1,14x1,01x
Capital Expenditure11 90716 89215 61219 03016 46814 879
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  NOK18,5  NOK19,1  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 217 561 M NOK -
Entreprise Value (EV) 262 476 M NOK 263 294 M NOK
Valuation 2014e 2015e
PER (Price / EPS) 15,7x 13,8x
Capitalization / Revenue 2,00x 1,94x
EV / Revenue 2,41x 2,35x
EV / EBITDA 6,79x 6,56x
Yield (DPS / Price) 5,30% 5,76%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 23,1% 23,1%
operating Leverage (Delta EBIT / Delta Sales) 2,92x 0,89x
Net Margin (Net Profit / Revenue) 12,6% 14,5%
ROA (Net Profit / Asset) 4,52% 4,84%
ROE (Net Profit / Equities) 17,8% 19,9%
Rate of Dividend 83,2% 79,5%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   17,5% 14,7%
Cash Flow / Sales (Taux d'autofinancement) 25,7% 25,7%
Capital Intensity (Assets / Sales) 2,79x 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