Sell-side analysts consensus estimates

As of 24 April 2012

 

Amounts in NOK million Q112 2012 2013
Revenues 24 766 102 209 106 481
EBITDA before other items 7 775 32 920 35 407
Other items -33 -81 0
EBITDA (reported) 7 758 32 838 35 244
EBIT 3 987 17 437 20 629
Profit/loss in associated companies 215 3 354 4 462
Net financials -320 -1 374 -1 338
Pretax profit 3 953 19 451 23 458
Taxes -1 304 -5 776 -6 356
Minorities -290 -1 280 -1 761
Net income to Telenor 2 336 12 473 15 117
DPS - 5,51 6,50

Consensus based on estimates from

ABGSC, Arctic, BAML, Berenberg, Carnegie, Citi, DNB, Espirito Santo, Exane, Jeffries, Morgan Stanley, Santander, Sparebank1, Swedbank, UBS.

The consensus was collected prior to the announcement of the write-down of NOK 3.9 billion in India.