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

MarketScreener Homepage  >  Equities  >  Euronext Bruxelles  >  Orange Belgium    OBEL   BE0003735496

ORANGE BELGIUM

(OBEL)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 1 242 1 251 1 280 1 314 1 372 1 424
EBITDA 316 302 286 298 315 328
Operating profit (EBIT) 107 82,3 50,8 55,6 72,8 86,6
Pre-Tax Profit (EBT) 101 59,5 38,3 47,1 65,0 79,4
Net income 76,6 41,0 32,4 36,4 51,3 60,6
P/E ratio 15,5x 25,7x 31,9x 32,7x 22,3x 18,7x
EPS ( € ) 1,28 0,68 0,54 0,61 0,90 1,07
Dividend per Share ( € ) 0,50 0,50 0,50 0,52 0,58 0,64
Yield 2,52% 2,86% 2,90% 2,60% 2,92% 3,21%
Reference price ( € ) 19,855 17,500 17,240 20,000 20,000 20,000
Announcement Date 02/09/2017
07:01am
02/07/2018
12:00am
02/13/2019
06:00am
- - -
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 338 313 264 243 286 290
Finance - - - - - -
Operating income (EBITDA) 316 302 286 298 315 328
Leverage
(Debt/EBITDA)
1,07x 1,04x 0,92x 0,82x 0,91x 0,88x
Capital Expenditure 168 188 179 184 205 198
Free Cash Flow (FCF) 131 78,4 82,0 94,4 105 109
Book Value Per Share (BVPS) ( € ) 8,87 9,03 9,78 9,81 10,3 10,7
Cash Flow per Share ( € ) 4,98 4,45 4,36 4,84 4,82 4,96
Announcement Date 02/09/2017
07:01am
02/07/2018
12:00am
02/13/2019
06:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 1 200 M € -
Entreprise Value (EV) 1 443 M € 1 486 M €
Valuation 2019e 2020e
P/E ratio (Price / EPS) 32,7x 22,3x
Capitalization / Revenue 0,91x 0,87x
EV / Revenue 1,10x 1,05x
EV / EBITDA 4,84x 4,58x
Yield (DPS / Price) 2,60% 2,92%
Price to book (Price / BVPS) 2,04x 1,95x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 4,23% 5,31%
Operating Leverage (Delta EBIT / Delta Sales) 3,49x 7,08x
Net Margin (Net Profit / Revenue) 2,77% 3,74%
ROA (Net Profit / Asset) 2,32% 2,72%
ROE (Net Profit / Equities) 7,17% 8,87%
Rate of Dividend 85,1% 65,0%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   14,0% 15,0%
Cash Flow / Sales 22,1% 21,1%
Capital Intensity (Assets / Sales) 1,19x 1,37x
Financial Leverage (Net Debt / EBITDA) 0,82x 0,91x
EPS & Dividend