Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Norway
  4. Oslo Bors
  5. Telenor ASA
  6. Financials
    TEL   NO0010063308

TELENOR ASA

(TEL)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 241 997223 998201 293187 457--
Entreprise Value (EV)1 281 482307 098311 693288 895289 510291 975
P/E ratio 16,9x26,7x11,8x39,8x14,2x13,4x
Yield 5,01%5,53%6,17%6,92%7,18%7,46%
Capitalization / Revenue 2,19x1,97x1,64x1,69x1,66x1,66x
EV / Revenue 2,55x2,70x2,54x2,60x2,57x2,59x
EV / EBITDA 6,21x6,77x5,51x5,78x5,65x5,59x
Price to Book 5,00x5,85x5,33x6,00x6,50x7,97x
Nbr of stocks (in thousands) 1 444 7601 422 6631 379 6631 399 458--
Reference price (NOK) 168157146134134134
Announcement Date 01/30/201901/29/202002/02/2021---
1 NOK in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 110 396113 935122 811111 107112 814112 811
EBITDA1 45 31945 35856 52049 95451 21952 251
Operating profit (EBIT)1 21 95525 70727 46323 41626 06226 480
Operating Margin 19,9%22,6%22,4%21,1%23,1%23,5%
Pre-Tax Profit (EBT)1 18 71521 90625 64118 62323 32323 828
Net income1 14 6268 48917 3414 44713 00313 605
Net margin 13,2%7,45%14,1%4,00%11,5%12,1%
EPS2 9,935,8912,33,379,4210,00
Dividend per Share2 8,408,709,009,289,6210,00
Announcement Date 01/30/201901/29/202002/02/2021---
1 NOK in Million
2 NOK
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 28 87327 15827 41128 44027 65027 766
EBITDA1 13 01512 35312 85612 381--
Operating profit (EBIT)1 6 0415 9316 2396 160--
Operating Margin 20,9%21,8%22,8%21,7%--
Pre-Tax Profit (EBT)1 -1 3554 3814 4824 946--
Net income1 -3 8892 1882 6422 871--
Net margin -13,5%8,06%9,64%10,1%--
EPS2 -2,781,601,892,533,193,28
Dividend per Share ------
Announcement Date 05/04/202107/19/202110/27/2021---
1 NOK in Million
2 NOK
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 39 48583 100110 400101 438102 053104 518
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,87x1,83x1,95x2,03x1,99x2,00x
Free Cash Flow1 24 3087 94722 59619 58820 37420 890
ROE (Net Profit / Equities) 27,4%29,6%36,5%22,5%44,3%54,2%
Shareholders' equity1 53 47128 68347 48819 80529 35525 108
ROA (Net Profit / Asset) 7,44%6,31%5,52%1,42%5,19%5,91%
Assets1 196 518134 456314 171314 248250 601230 359
Book Value Per Share2 33,526,927,422,320,616,8
Cash Flow per Share2 24,720,731,321,125,725,3
Capex1 21 01118 07521 44019 53419 53218 873
Capex / Sales 19,0%15,9%17,5%17,6%17,3%16,7%
Announcement Date 01/30/201901/29/202002/02/2021---
1 NOK in Million
2 NOK
Analysis
Exclusive-D. Telekom, Vodafone, others want U.S. tech giants to help fund network costs
Key data
Capitalization (NOK) 187 457 368 291
Capitalization (USD) 20 429 094 190
Net sales (NOK) 122 811 000 000
Net sales (USD) 13 381 363 749
Number of employees 18 000
Sales / Employee (NOK) 6 822 833
Sales / Employee (USD) 743 409
Free-Float 46,0%
Free-Float capitalization (NOK) 86 287 336 212
Free-Float capitalization (USD) 9 403 589 387
Avg. Exchange 20 sessions (NOK) 221 509 652
Avg. Exchange 20 sessions (USD) 24 135 470
Average Daily Capital Traded 0,12%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA