TEL Report

Telenor ASA
Stock Exchange: OSE
129.65
Last session price
129.65
Price now
Currency: NOK
Reporting currency: NOK
ISIN: NO0010063308
INN:
.

TEL financial statements

* Numbers in millions
Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
Capitalization *
 151 914 189 216 197 252 250 188 211 405 196 841 271 457 234 259 244 111 199 973 182 517
EV *
 175 849 229 247 240 972 304 249 272 163 256 568 319 801 286 711 369 314 329 391 329 391
Stock price ¤
 94.3 120.9 129.5 166.3 140.8 131.1 181 159.05 169.5 142.05 129.65
Number of shares *
 1 611 1 565 1 523 1 504 1 501 1 501 1 500 1 473 1 440 1 408 1 408
EPS
 4,45 6,43 5,74 6,03 2,27 1,89 7,99 10,00 5,40 12,32 12,32
Revenue *
 98 516 101 719 104 027 106 540 128 175 131 427 124 757 110 362 113 665 122 811 122 811
Net income *
 7 165 10 067 8 748 9 077 3 414 2 832 11 983 14 731 7 773 17 341 17 341
Operating profit *
 14 733 18 354 22 162 22 252 25 355 25 732 26 584 22 306 25 292 25 501 25 501
Total liabilities *
 79 437 92 127 103 934 125 250 141 783 150 923 139 431 136 819 205 560 212 615 212 615
Net debt *
 23 935 40 031 43 720 54 061 60 758 59 727 48 344 52 452 125 203 129 418 129 418
Total assets *
 166 339 169 364 180 971 193 755 204 909 206 319 201 766 191 272 248 898 256 529 256 529
Equity *
 83 992 74 180 73 365 63 755 58 466 50 879 57 496 49 444 38 052 38 320 38 320
Cash and investments *
 15 537 10 140 12 714 12 693 15 001 24 849 23 462 18 883 14 409 20 972 20 972

Over the past 10 years, the maximum capitalization of Telenor ASA is 271 457, the minimum is 151 914.
Maximum net income 17 341, Minimum net income 2 832.
The maximum price of TEL shares is 181, the minimum price is 94.3.

.

TEL valuation

Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
P/E
 21,20 18,80 22,55 27,56 61,92 69,51 22,65 15,90 31,41 11,53 10,53
P/B
 1,81 2,55 2,69 3,92 3,62 3,87 4,72 4,74 6,42 5,22 4,76
P/S
 1,54 1,86 1,90 2,35 1,65 1,50 2,18 2,12 2,15 1,63 1,49
E/P
 5% 5% 4% 4% 2% 1% 4% 6% 3% 9% 10%
P/FCF
 10,98 26,61 9,23 19,01 13,26 12,26 11,46 15,14 19,95 8,06 7,35
.

TEL profitability

Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
ROE
 9% 14% 12% 14% 6% 6% 21% 30% 20% 45%
ROA
 6% 8% 7% 7% 2% 2% 8% 10% 4% 8%
ROIC
 12% 15% 16% 16% 18% 20% 21% 18% 14% 13%