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 201320142015201620172018
Sales104 027106 540128 175131 587132 269134 139
Operating income (EBITDA)35 89237 68144 19846 81847 40448 159
Operating profit (EBIT)22 16122 92625 81423 14126 85828 224
Pre-Tax Profit (EBT)22 27420 74213 02016 87425 35227 488
Net income3 37510 3463 4145 51015 06515 988
P/E ratio16,722,165,332,412,912,0
EPS ( NOK )8,656,872,274,0410,210,9
Dividend per Share ( NOK )7,007,307,507,767,968,28
Yield4,84%4,82%5,06%5,92%6,08%6,32%
Reference price ( NOK )144.6151.5148.3131131131
Announcement Date02/12/2014
06:00am
02/11/2015
06:32am
02/10/2016
06:08am
---
Finances - Leverage
Actuals in M NOK Estimates in M NOK
Fiscal Period December 201320142015201620172018
Debt39 39547 12662 47259 86159 15263 320
Finance------
Operating income (EBITDA)35 89237 68144 19846 81847 40448 159
Leverage
(Debt/EBITDA)
1,10x1,25x1,41x1,28x1,25x1,31x
Capital Expenditure15 61220 69321 16825 84523 53029 034
Book Value Per Share (BVPS)51,4  NOK43,5  NOK38,9  NOK34,2  NOK37,1  NOK40,4  NOK
Cash Flow per Share94,8  NOK22,5  NOK24,7  NOK24,3  NOK24,0  NOK24,8  NOK
Announcement Date02/12/2014
06:00am
02/11/2015
06:32am
02/10/2016
06:08am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 196 691 M NOK -
Entreprise Value (EV) 256 552 M NOK 255 843 M NOK
Valuation 2016e 2017e
P/E ratio (Price / EPS) 32,4x 12,9x
Capitalization / Revenue 1,49x 1,49x
EV / Revenue 1,95x 1,93x
EV / EBITDA 5,48x 5,40x
Yield (DPS / Price) 5,92% 6,08%
Price to book (Price / BVPS) 3,83x 3,53x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 17,6% 20,3%
operating Leverage (Delta EBIT / Delta Sales) - 31,0x
Net Margin (Net Profit / Revenue) 4,19% 11,4%
ROA (Net Profit / Asset) 5,08% 9,23%
ROE (Net Profit / Equities) 18,2% 26,7%
Rate of Dividend 192% 78,4%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   19,6% 17,8%
Cash Flow / Sales 27,8% 27,2%
Capital Intensity (Assets / Sales) 0,82x 1,23x
Financial Leverage (Net Debt / EBITDA) 1,28x 1,25x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend