Telenor ASA (TEL)

Basic

  • Market Cap

    NOK 160.1B

  • EV

    NOK 251.81B

  • Shares Out

    1,384.36M

  • Revenue

    NOK 101.26B

  • Employees

    14,000

Margins

  • Gross

    63.71%

  • EBITDA

    26.33%

  • Operating

    19.49%

  • Pre-Tax

    10.97%

  • Net

    58.59%

  • FCF

    13.13%

Returns (5Yr Avg)

  • ROA

    6.23%

  • ROE

    35.72%

  • ROCE

    14.27%

  • ROIC

    7.73%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NOK 126.06

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    NOK 72.76

  • Earnings (Dil)

    NOK 42.63

  • FCF

    NOK 9.55

  • Book Value

    NOK 53.62

Growth (CAGR)

  • Rev 3Yr

    -5.04%

  • Rev 5Yr

    -1.8%

  • Rev 10Yr

    -0.11%

  • Dil EPS 3Yr

    -5.32%

  • Dil EPS 5Yr

    -6.15%

  • Dil EPS 10Yr

    -3.53%

  • Rev Fwd 2Yr

    -8.83%

  • EBITDA Fwd 2Yr

    -7.99%

  • EPS Fwd 2Yr

    -8.06%

  • EPS LT Growth Est

    18.3%

Dividends

  • Yield

    —

  • Payout

    155.53%

  • DPS

    NOK 9.4

  • DPS Growth 3Yr

    2.61%

  • DPS Growth 5Yr

    3.02%

  • DPS Growth 10Yr

    4.59%

  • DPS Growth Fwd 2Yr

    -1.32%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

105,923.0

113,666.0

115,839.0

97,153.0

98,953.0

101,261.0

Total Revenues % Chg.

-5.5%

7.3%

1.9%

-16.1%

1.9%

40.1%

Cost of Goods Sold, Total

33,416.0

37,696.0

39,069.0

34,579.0

35,337.0

36,752.0

Gross Profit

72,507.0

75,970.0

76,770.0

62,574.0

63,616.0

64,509.0

Selling General & Admin Expenses, Total

6,073.0

5,559.0

5,138.0

3,899.0

3,883.0

3,883.0

Depreciation & Amortization

20,039.0

24,527.0

26,298.0

23,247.0

23,269.0

22,859.0

Other Operating Expenses

22,215.0

19,824.0

21,529.0

16,020.0

17,387.0

18,030.0

Other Operating Expenses, Total

48,327.0

49,910.0

52,965.0

43,166.0

44,539.0

44,772.0

Operating Income

24,180.0

26,060.0

23,805.0

19,408.0

19,077.0

19,737.0

Interest Expense, Total

-2,130.0

-4,561.0

-3,417.0

-2,485.0

-2,640.0

-3,755.0

Interest And Investment Income

1,074.0

1,200.0

486.0

279.0

290.0

522.0

Net Interest Expenses

-1,056.0

-3,361.0

-2,931.0

-2,206.0

-2,350.0

-3,233.0

Income (Loss) On Equity Invest.

-81.0

-955.0

-414.0

-480.0

-232.0

-237.0

Currency Exchange Gains (Loss)

-2,227.0

-282.0

820.0

-1,070.0

-3,384.0

-2,084.0

Other Non Operating Income (Expenses)

118.0

-242.0

-1,221.0

-199.0

-576.0

-1,991.0

EBT, Excl. Unusual Items

20,934.0

21,220.0

20,059.0

15,453.0

12,535.0

12,192.0

Restructuring Charges

-920.0

-630.0

-557.0

-506.0

-572.0

-414.0

Merger & Related Restructuring Charges

—

-93.0

—

—

—

29.0

Impairment of Goodwill

-4.0

—

—

—

—

—

Gain (Loss) On Sale Of Investments

3.0

322.0

53.0

21.0

-71.0

-71.0

Gain (Loss) On Sale Of Assets

-160.0

197.0

5,948.0

-320.0

1,492.0

-457.0

Asset Writedown

-52.0

-47.0

-11.0

—

-2,502.0

-22.0

Legal Settlements

-2,100.0

—

-1,200.0

-788.0

—

—

Other Unusual Items

—

—

—

-138.0

-150.0

-150.0

EBT, Incl. Unusual Items

17,701.0

20,969.0

24,292.0

13,722.0

10,732.0

11,107.0

Income Tax Expense

6,024.0

9,033.0

6,419.0

5,008.0

-2,914.0

881.0

Earnings From Continuing Operations

11,677.0

11,936.0

17,873.0

8,714.0

13,646.0

10,226.0

Earnings Of Discontinued Operations

5,765.0

-742.0

3,186.0

-4,123.0

33,932.0

50,913.0

Minority Interest

-2,711.0

-3,421.0

-3,718.0

-3,063.0

-2,665.0

-1,815.0

Net Income

14,731.0

7,773.0

17,341.0

1,528.0

44,913.0

59,324.0

Net Income to Common Incl Extra Items

14,731.0

7,773.0

17,341.0

1,528.0

44,913.0

59,324.0

Net Income to Common Excl. Extra Items

8,966.0

8,515.0

14,155.0

5,651.0

10,981.0

8,411.0

Total Shares Outstanding

1,458.1

1,422.7

1,399.5

1,399.5

1,399.5

1,384.7

Weighted Avg. Shares Outstanding

1,472.9

1,440.2

1,407.8

1,399.5

1,399.5

1,391.7

Weighted Avg. Shares Outstanding Dil

1,472.9

1,440.2

1,407.8

1,399.5

1,399.5

1,391.7

EPS

10.0

5.4

12.3

1.1

32.1

42.6

EPS Diluted

10.0

5.4

12.3

1.1

32.1

42.6

EBITDA

42,858.0

40,852.0

39,599.0

32,749.0

32,066.0

26,661.0