Log in
E-mail
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 293215 726--
Entreprise Value (EV)1 281 482307 098311 693324 541316 004316 940
P/E ratio 16,9x26,7x11,8x33,0x15,7x15,5x
Yield 5,01%5,53%6,17%6,04%6,25%6,51%
Capitalization / Revenue 2,19x1,97x1,64x1,90x1,85x1,84x
EV / Revenue 2,55x2,70x2,54x2,87x2,70x2,71x
EV / EBITDA 6,21x6,77x5,51x6,36x5,94x5,81x
Price to Book 5,00x5,85x5,33x6,91x7,19x7,83x
Nbr of stocks (in thousands) 1 444 7601 422 6631 379 6631 399 458--
Reference price (NOK) 168157146154154154
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 811113 244116 825117 029
EBITDA1 45 31945 35856 52051 05453 19454 519
Operating profit (EBIT)1 21 95525 70727 46323 27927 31127 701
Operating Margin 19,9%22,6%22,4%20,6%23,4%23,7%
Pre-Tax Profit (EBT)1 18 71521 90625 64117 65424 04424 312
Net income1 14 6268 48917 3416 40913 77914 231
Net margin 13,2%7,45%14,1%5,66%11,8%12,2%
EPS2 9,935,8912,34,679,819,97
Dividend per Share2 8,408,709,009,319,6310,0
Announcement Date 01/30/201901/29/202002/02/2021---
1 NOK in Million
2 NOK
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4
Net sales1 30 00530 94928 87327 15827 58228 556
EBITDA1 14 57113 51213 01512 35313 21014 795
Operating profit (EBIT)1 7 4396 3186 0415 9316 2449 291
Operating Margin 24,8%20,4%20,9%21,8%22,6%32,5%
Pre-Tax Profit (EBT)1 7 62210 160-1 3554 3815 8905 026
Net income1 4 5277 689-3 8892 1883 3292 738
Net margin 15,1%24,8%-13,5%8,06%12,1%9,59%
EPS2 3,235,49-2,781,602,842,32
Dividend per Share ------
Announcement Date 10/21/202002/02/202105/04/202107/19/2021--
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 400108 814100 277101 214
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,87x1,83x1,95x2,13x1,89x1,86x
Free Cash Flow1 24 3087 94722 59618 46820 93020 548
ROE (Net Profit / Equities) 27,4%29,6%36,5%26,9%39,9%46,6%
Shareholders' equity1 53 47128 68347 48823 85934 53630 562
ROA (Net Profit / Asset) 7,44%6,31%5,52%1,78%5,54%6,15%
Assets1 196 518134 456314 171360 511248 630231 381
Book Value Per Share2 33,526,927,422,321,419,7
Cash Flow per Share2 24,720,731,321,528,027,9
Capex1 21 01118 07521 44019 84619 95019 074
Capex / Sales 19,0%15,9%17,5%17,5%17,1%16,3%
Announcement Date 01/30/201901/29/202002/02/2021---
1 NOK in Million
2 NOK
Key data
Capitalization (NOK) 215 726 455 786
Capitalization (USD) 24 342 945 845
Net sales (NOK) 122 811 000 000
Net sales (USD) 13 863 028 491
Number of employees 18 000
Sales / Employee (NOK) 6 822 833
Sales / Employee (USD) 770 168
Free-Float 46,0%
Free-Float capitalization (NOK) 99 299 704 194
Free-Float capitalization (USD) 11 205 150 118
Avg. Exchange 20 sessions (NOK) 209 432 260
Avg. Exchange 20 sessions (USD) 23 640 923
Average Daily Capital Traded 0,10%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA