Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. Norway
  4. Oslo Bors
  5. Telenor ASA
  6. Financials
    TEL   NO0010063308

TELENOR ASA

(TEL)
  Report
Real-time Oslo Bors  -  10:29 2022-12-07 am EST
92.60 NOK   -1.70%
12/05Emergency call services, telcos urge EU to protect telecoms networks from power cuts
RE
11/30Telenor, Axiata Complete Malaysian Mobile Operations Merger
DJ
11/30Telenor Unit Digit Finalizes Merger With Celcom Axiata in Malaysia
MT
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 223 998201 293193 965131 783--
Enterprise Value (EV)1 307 098311 693294 748239 180238 392242 072
P/E ratio 26,7x11,8x127x13,5x12,7x11,5x
Yield 5,53%6,17%6,71%9,97%10,2%10,1%
Capitalization / Revenue 1,97x1,64x1,76x1,18x1,16x1,15x
EV / Revenue 2,70x2,54x2,67x2,14x2,10x2,12x
EV / EBITDA 6,77x5,51x6,00x4,88x4,86x4,81x
Price to Book 5,85x5,33x7,38x5,65x6,99x8,44x
Nbr of stocks (in thousands) 1 422 6631 379 6631 399 4581 398 973--
Reference price (NOK) 15714613994,294,294,2
Announcement Date 01/29/202002/02/202102/02/2022---
1 NOK in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 113 935122 811110 241111 831113 430114 377
EBITDA1 45 35856 52049 16248 96549 05850 299
Operating profit (EBIT)1 25 70727 46323 29421 78723 16624 627
Operating Margin 22,6%22,4%21,1%19,5%20,4%21,5%
Pre-Tax Profit (EBT)1 21 90625 64117 08416 21919 60120 980
Net income1 8 48917 3411 52810 11610 37111 385
Net margin 7,45%14,1%1,39%9,05%9,14%9,95%
EPS2 5,8912,31,096,997,428,19
Dividend per Share2 8,709,009,309,399,609,52
Announcement Date 01/29/202002/02/202102/02/2022---
1 NOK in Million
2 NOK
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales1 27 00928 03628 42828 87129 08429 648
EBITDA1 11 66012 50113 05911 70212 67713 205
Operating profit (EBIT)1 5 3005 9446 6005 5115 3265 827
Operating Margin 19,6%21,2%23,2%19,1%18,3%19,7%
Pre-Tax Profit (EBT)1 6 5372223 2564 2214 7955 175
Net income1 6 570-1 1131 5491 9712 2972 523
Net margin 24,3%-3,97%5,45%6,83%7,90%8,51%
EPS2 4,69-0,801,111,831,832,00
Dividend per Share ------
Announcement Date 05/02/202207/18/202210/26/2022---
1 NOK in Million
2 NOK
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 83 100110 400100 783107 397106 609110 289
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,83x1,95x2,05x2,19x2,17x2,19x
Free Cash Flow1 7 94722 59622 82518 10117 57717 604
ROE (Net Profit / Equities) 29,6%36,5%29,4%42,3%48,8%70,9%
Shareholders' equity1 28 68347 4885 20423 89021 24916 062
ROA (Net Profit / Asset) 6,31%5,52%0,63%4,16%4,82%5,47%
Assets1 134 456314 171241 124243 256215 290208 131
Book Value Per Share2 26,927,418,816,713,511,2
Cash Flow per Share2 20,731,330,227,827,327,1
Capex1 18 07521 44019 44720 25618 91318 642
Capex / Sales 15,9%17,5%17,6%18,1%16,7%16,3%
Announcement Date 01/29/202002/02/202102/02/2022---
1 NOK in Million
2 NOK
Previous periodNext period
Estimates
Key data
Capitalization (NOK) 131 783 237 383
Capitalization (USD) 13 205 871 186
Net sales (NOK) 110 241 000 000
Net sales (USD) 11 047 144 343
Number of employees 16 000
Sales / Employee (NOK) 6 890 063
Sales / Employee (USD) 690 447
Free-Float 46,0%
Free-Float capitalization (NOK) 60 666 140 951
Free-Float capitalization (USD) 6 079 295 506
Avg. Exchange 20 sessions (NOK) 154 511 847
Avg. Exchange 20 sessions (USD) 15 483 483
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