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 293193 179--
Entreprise Value (EV)1 281 482307 098311 693298 785295 671299 876
P/E ratio 16,9x26,7x11,8x35,1x14,1x13,3x
Yield 5,01%5,53%6,17%6,75%6,98%7,26%
Capitalization / Revenue 2,19x1,97x1,64x1,72x1,69x1,68x
EV / Revenue 2,55x2,70x2,54x2,66x2,58x2,61x
EV / EBITDA 6,21x6,77x5,51x5,97x5,67x5,62x
Price to Book 5,00x5,85x5,33x6,55x6,53x8,18x
Nbr of stocks (in thousands) 1 444 7601 422 6631 379 6631 399 339--
Reference price (NOK) 168157146138138138
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 811112 432114 635114 763
EBITDA1 45 31945 35856 52050 08452 10153 322
Operating profit (EBIT)1 21 95525 70727 46323 32126 65227 302
Operating Margin 19,9%22,6%22,4%20,7%23,2%23,8%
Pre-Tax Profit (EBT)1 18 71521 90625 64117 87423 69924 431
Net income1 14 6268 48917 3415 27313 80014 516
Net margin 13,2%7,45%14,1%4,69%12,0%12,6%
EPS2 9,935,8912,33,939,7710,4
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 67928 534
EBITDA1 14 57113 51213 01512 35313 11913 725
Operating profit (EBIT)1 7 4396 3186 0415 9316 5798 073
Operating Margin 24,8%20,4%20,9%21,8%23,8%28,3%
Pre-Tax Profit (EBT)1 7 62210 160-1 3554 3815 8304 881
Net income1 4 5277 689-3 8892 1883 3292 663
Net margin 15,1%24,8%-13,5%8,06%12,0%9,33%
EPS2 3,235,49-2,781,602,702,22
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 400105 606102 493106 697
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,87x1,83x1,95x2,11x1,97x2,00x
Free Cash Flow1 24 3087 94722 59618 54121 09421 167
ROE (Net Profit / Equities) 27,4%29,6%36,5%25,8%41,5%51,0%
Shareholders' equity1 53 47128 68347 48820 40233 23128 460
ROA (Net Profit / Asset) 7,44%6,31%5,52%2,00%5,58%6,01%
Assets1 196 518134 456314 171263 553247 361241 492
Book Value Per Share2 33,526,927,421,121,116,9
Cash Flow per Share2 24,720,731,322,327,327,8
Capex1 21 01118 07521 44020 84919 72418 959
Capex / Sales 19,0%15,9%17,5%18,5%17,2%16,5%
Announcement Date 01/30/201901/29/202002/02/2021---
1 NOK in Million
2 NOK
Key data
Capitalization (NOK) 193 178 742 323
Capitalization (USD) 22 914 159 985
Net sales (NOK) 122 811 000 000
Net sales (USD) 14 717 178 996
Number of employees 18 000
Sales / Employee (NOK) 6 822 833
Sales / Employee (USD) 817 621
Free-Float 46,0%
Free-Float capitalization (NOK) 88 920 906 337
Free-Float capitalization (USD) 10 547 474 579
Avg. Exchange 20 sessions (NOK) 185 547 289
Avg. Exchange 20 sessions (USD) 22 235 245
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