Telenor ASA (TEL)

Basic

  • Market Cap

    NOK 160.86B

  • EV

    NOK 250.74B

  • Shares Out

    1,384.36M

  • Revenue

    NOK 80.45B

  • Employees

Margins

  • Gross

    63.9%

  • EBITDA

    44.17%

  • Operating

    22.41%

  • Pre-Tax

    1.36%

  • Net

    17.07%

  • FCF

    17.89%

Returns (5Yr Avg)

  • ROA

    5.67%

  • ROTA

    46.45%

  • ROE

    34.75%

  • ROCE

    12.4%

  • ROIC

    1.21%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    NOK 132.06

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    NOK 19.56B

  • Net Debt

    NOK 85.23B

  • Debt/Equity

    1.49

  • EBIT/Interest

    4.23

Growth (CAGR)

  • Rev 3Yr

    -11.44%

  • Rev 5Yr

    -5.35%

  • Rev 10Yr

    -2.07%

  • Dil EPS 3Yr

    -29.53%

  • Dil EPS 5Yr

    -10.38%

  • Dil EPS 10Yr

    -4.56%

  • Rev Fwd 2Yr

    1.49%

  • EBITDA Fwd 2Yr

    1.84%

  • EPS Fwd 2Yr

    68.78%

  • EPS LT Growth Est

    18.3%

Dividends

  • Yield

  • Payout

    -270.01%

  • DPS

    NOK 9.5

  • DPS Growth 3Yr

    1.82%

  • DPS Growth 5Yr

    2.49%

  • DPS Growth 10Yr

    3.1%

  • DPS Growth Fwd 2Yr

    -0.87%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Total Revenues

113,666

115,839

97,153

98,953

80,452

Total Revenues % Chg.

7.3%

1.9%

-16.1%

1.9%

-18.7%

Cost of Goods Sold, Total

37,696

39,069

34,579

35,337

29,042

Gross Profit

75,970

76,770

62,574

63,616

51,410

Selling General & Admin Expenses, Total

5,559

5,138

3,899

3,883

Depreciation & Amortization

24,527

26,298

23,247

23,269

16,535

Other Operating Expenses

19,824

21,529

16,020

17,387

16,846

Other Operating Expenses, Total

49,910

52,965

43,166

44,539

33,381

Operating Income

26,060

23,805

19,408

19,077

18,029

Interest Expense, Total

-4,561

-3,417

-2,485

-2,640

-4,264

Interest And Investment Income

1,200

486

279

290

1,062

Net Interest Expenses

-3,361

-2,931

-2,206

-2,350

-3,202

Income (Loss) On Equity Invest.

-955

-414

-480

-232

206

Currency Exchange Gains (Loss)

-282

820

-1,070

-3,384

-3,049

Other Non Operating Income (Expenses)

-242

-1,221

-199

-576

-1,149

EBT, Excl. Unusual Items

21,220

20,059

15,453

12,535

10,835

Restructuring Charges

-630

-557

-506

-572

Merger & Related Restructuring Charges

-93

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

322

53

21

-71

-8,673

Gain (Loss) On Sale Of Assets

197

5,948

-320

1,492

-227

Asset Writedown

-47

-11

-2,502

-25

Legal Settlements

-1,200

-788

Other Unusual Items

-138

-150

-813

EBT, Incl. Unusual Items

20,969

24,292

13,722

10,732

1,097

Income Tax Expense

9,033

6,419

5,008

-2,914

4,332

Earnings From Continuing Operations

11,936

17,873

8,714

13,646

-3,235

Earnings Of Discontinued Operations

-742

3,186

-4,123

33,932

18,615

Minority Interest

-3,421

-3,718

-3,063

-2,665

-1,646

Net Income

7,773

17,341

1,528

44,913

13,734

Net Income to Common Incl Extra Items

7,773

17,341

1,528

44,913

13,734

Net Income to Common Excl. Extra Items

8,515

14,155

5,651

10,981

-4,881

Total Shares Outstanding

1,422.7

1,399.5

1,399.5

1,399.5

1,384.3

Weighted Avg. Shares Outstanding

1,440.2

1,407.8

1,399.5

1,399.5

1,387.3

Weighted Avg. Shares Outstanding Dil

1,440.2

1,407.8

1,399.5

1,399.5

1,387.3

EPS

5.4

12.3

1.1

32.1

9.9

EPS Diluted

5.4

12.3

1.1

32.1

9.9

EBITDA

40,852

39,599

32,749

32,066

35,532