Loading...

NOS S.G.P.S

OTCPK:ZONN.F
Snowflake Description

Mediocre balance sheet with acceptable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
ZONN.F
OTCPK
€3B
Market Cap
  1. Home
  2. US
  3. Media
Company description

NOS, S.G.P.S., S.A. offers integrated telecommunications services worldwide. The last earnings update was 16 days ago. More info.


Add to Portfolio Compare Print
ZONN.F Share Price and Events
7 Day Returns
0%
OTCPK:ZONN.F
1.3%
US Media
0.2%
US Market
1 Year Returns
-
OTCPK:ZONN.F
23%
US Media
2.9%
US Market
ZONN.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
NOS S.G.P.S (ZONN.F) 0% - - - - -
US Media 1.3% 1.9% 7.7% 23% 24.2% 27%
US Market 0.2% -1.6% 2.4% 2.9% 36.1% 41%
1 Year Return vs Industry and Market
  • No trading data on ZONN.F.
  • No trading data on ZONN.F.
Price Volatility
ZONN.F
Industry
5yr Volatility vs Market

Value

 Is NOS S.G.P.S undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of NOS S.G.P.S to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for NOS S.G.P.S.

OTCPK:ZONN.F Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 11 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 12.1%
Perpetual Growth Rate 10-Year US Government Bond Rate 2.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OTCPK:ZONN.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 9%
Media Unlevered Beta Simply Wall St/ S&P Global 0.82
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.825 (1 + (1- 21%) (35.28%))
1.037
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.04
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.037 * 9.02%)
12.08%

Discounted Cash Flow Calculation for OTCPK:ZONN.F using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for NOS S.G.P.S is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OTCPK:ZONN.F DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 12.08%)
2019 183.93 Analyst x4 164.10
2020 146.60 Analyst x3 116.70
2021 237.00 Analyst x2 168.33
2022 250.96 Est @ 5.89% 159.03
2023 263.36 Est @ 4.94% 148.90
2024 274.63 Est @ 4.28% 138.54
2025 285.11 Est @ 3.81% 128.32
2026 295.06 Est @ 3.49% 118.48
2027 304.68 Est @ 3.26% 109.16
2028 314.13 Est @ 3.1% 100.41
Present value of next 10 years cash flows €1,351.97
OTCPK:ZONN.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= €314.13 × (1 + 2.73%) ÷ (12.08% – 2.73%)
€3,451.05
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €3,451.05 ÷ (1 + 12.08%)10
€1,103.15
OTCPK:ZONN.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €1,351.97 + €1,103.15
€2,455.12
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €2,455.12 / 513.09
€4.78
OTCPK:ZONN.F Discount to Share Price
Calculation Result
Value per share (USD) From above. $5.40
Current discount Discount to share price of $6.27
= -1 x ($6.27 - $5.40) / $5.40
-16.2%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of NOS S.G.P.S is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for NOS S.G.P.S's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are NOS S.G.P.S's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:ZONN.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in EUR €0.29
ENXTLS:NOS Share Price ** ENXTLS (2019-05-13) in EUR €5.56
United States of America Media Industry PE Ratio Median Figure of 42 Publicly-Listed Media Companies 17.33x
United States of America Market PE Ratio Median Figure of 3,085 Publicly-Listed Companies 17.79x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of NOS S.G.P.S.

OTCPK:ZONN.F PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= ENXTLS:NOS Share Price ÷ EPS (both in EUR)

= 5.56 ÷ 0.29

19.15x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NOS S.G.P.S is overvalued based on earnings compared to the US Media industry average.
  • NOS S.G.P.S is overvalued based on earnings compared to the United States of America market.
Price based on expected Growth
Does NOS S.G.P.S's expected growth come at a high price?
Raw Data
OTCPK:ZONN.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 19.15x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 11 Analysts
4.9%per year
United States of America Media Industry PEG Ratio Median Figure of 32 Publicly-Listed Media Companies 1.29x
United States of America Market PEG Ratio Median Figure of 2,123 Publicly-Listed Companies 1.54x

*Line of best fit is calculated by linear regression .

OTCPK:ZONN.F PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 19.15x ÷ 4.9%

3.9x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NOS S.G.P.S is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on NOS S.G.P.S's assets?
Raw Data
OTCPK:ZONN.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in EUR €2.14
ENXTLS:NOS Share Price * ENXTLS (2019-05-13) in EUR €5.56
United States of America Media Industry PB Ratio Median Figure of 76 Publicly-Listed Media Companies 1.74x
United States of America Market PB Ratio Median Figure of 5,201 Publicly-Listed Companies 1.84x
OTCPK:ZONN.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= ENXTLS:NOS Share Price ÷ Book Value per Share (both in EUR)

= 5.56 ÷ 2.14

2.6x

* Primary Listing of NOS S.G.P.S.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NOS S.G.P.S is overvalued based on assets compared to the US Media industry average.
X
Value checks
We assess NOS S.G.P.S's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Media industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Media industry average (and greater than 0)? (1 check)
  5. NOS S.G.P.S has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is NOS S.G.P.S expected to perform in the next 1 to 3 years based on estimates from 11 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
4.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is NOS S.G.P.S expected to grow at an attractive rate?
  • NOS S.G.P.S's earnings growth is expected to exceed the low risk savings rate of 2.7%.
Growth vs Market Checks
  • NOS S.G.P.S's earnings growth is positive but not above the United States of America market average.
  • NOS S.G.P.S's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:ZONN.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:ZONN.F Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 11 Analysts 4.9%
OTCPK:ZONN.F Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 11 Analysts 1.6%
United States of America Media Industry Earnings Growth Rate Market Cap Weighted Average 14.9%
United States of America Media Industry Revenue Growth Rate Market Cap Weighted Average 4.3%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 13.7%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.3%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:ZONN.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 11 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:ZONN.F Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 1,673 195 2
2021-12-31 1,653 594 197 7
2020-12-31 1,624 583 184 11
2019-12-31 1,600 541 201 10
OTCPK:ZONN.F Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-03-31 1,578 149
2018-12-31 1,576 659 141
2018-09-30 1,569 642 142
2018-06-30 1,566 560 131
2018-03-31 1,564 539 125
2017-12-31 1,559 522 122
2017-09-30 1,551 512 117
2017-06-30 1,539 542 112
2017-03-31 1,525 540 99
2016-12-31 1,515 511 90
2016-09-30 1,501 571 88
2016-06-30 1,487 576 86

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • NOS S.G.P.S's earnings are expected to grow by 4.9% yearly, however this is not considered high growth (20% yearly).
  • NOS S.G.P.S's revenue is expected to grow by 1.6% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OTCPK:ZONN.F Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 11 Analyst Estimates (S&P Global) See Below

All data from NOS S.G.P.S Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:ZONN.F Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31 0.38 0.40 0.36 2.00
2021-12-31 0.39 0.43 0.35 6.00
2020-12-31 0.35 0.39 0.31 10.00
2019-12-31 0.39 0.39 0.39 1.00
OTCPK:ZONN.F Past Financials Data
Date (Data in EUR Millions) EPS *
2019-03-31 0.29
2018-12-31 0.28
2018-09-30 0.28
2018-06-30 0.25
2018-03-31 0.24
2017-12-31 0.24
2017-09-30 0.23
2017-06-30 0.22
2017-03-31 0.19
2016-12-31 0.18
2016-09-30 0.17
2016-06-30 0.17

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • NOS S.G.P.S is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess NOS S.G.P.S's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
NOS S.G.P.S has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has NOS S.G.P.S performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare NOS S.G.P.S's growth in the last year to its industry (Media).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • NOS S.G.P.S has delivered over 20% year on year earnings growth in the past 5 years.
  • NOS S.G.P.S's 1-year earnings growth is less than its 5-year average (19.1% vs 23%)
  • NOS S.G.P.S's earnings growth has exceeded the US Media industry average in the past year (19.1% vs -27.5%).
Earnings and Revenue History
NOS S.G.P.S's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from NOS S.G.P.S Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:ZONN.F Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 1,578.46 149.01 129.79
2018-12-31 1,576.16 141.41 131.99
2018-09-30 1,569.38 141.97 141.91
2018-06-30 1,566.46 130.75 144.83
2018-03-31 1,564.45 125.09 149.52
2017-12-31 1,558.64 122.08 152.38
2017-09-30 1,550.57 117.12 153.57
2017-06-30 1,539.46 111.72 154.81
2017-03-31 1,525.00 98.75 153.49
2016-12-31 1,514.97 90.38 156.83
2016-09-30 1,500.50 87.58 149.45
2016-06-30 1,487.47 86.31 150.01
2016-03-31 1,470.53 83.89 147.71
2015-12-31 1,444.31 82.72 143.19
2015-09-30 1,421.69 85.80 143.68
2015-06-30 1,401.56 78.34 142.88
2015-03-31 1,390.67 72.69 142.62
2014-12-31 1,383.93 74.71 141.64
2014-09-30 1,384.05 49.34 149.16
2014-06-30 1,287.82 29.19 135.47
2014-03-31 1,133.25 23.78 124.05
2013-12-31 990.26 10.81 110.91
2013-09-30 832.96 32.06 82.87
2013-06-30 778.74 43.55 81.53
2013-03-31 767.31 41.45 90.16
2012-12-31 787.13 39.49 89.20
2012-09-30 806.13 37.01 110.14
2012-06-30 822.41 36.04 106.81

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • NOS S.G.P.S has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • NOS S.G.P.S used its assets less efficiently than the US Media industry average last year based on Return on Assets.
  • NOS S.G.P.S has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess NOS S.G.P.S's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Media industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
NOS S.G.P.S has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is NOS S.G.P.S's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up NOS S.G.P.S's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • NOS S.G.P.S's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • NOS S.G.P.S's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of NOS S.G.P.S's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from NOS S.G.P.S Company Filings, last reported 1 month ago.

OTCPK:ZONN.F Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 1,098.10 1,006.40 3.00
2018-12-31 1,083.88 1,134.26 2.18
2018-09-30 1,068.26 1,136.74 2.48
2018-06-30 1,026.38 1,226.75 3.12
2018-03-31 1,135.01 1,129.42 2.33
2017-12-31 1,107.11 1,167.25 2.98
2017-09-30 1,060.18 1,163.18 1.99
2017-06-30 1,025.85 1,201.18 2.01
2017-03-31 1,086.52 1,138.66 1.80
2016-12-31 1,053.10 1,200.72 2.31
2016-09-30 1,039.39 1,207.06 1.51
2016-06-30 1,011.27 1,232.46 1.26
2016-03-31 1,080.83 1,147.60 1.80
2015-12-31 1,063.52 1,160.81 9.95
2015-09-30 1,056.96 1,166.97 13.01
2015-06-30 1,035.41 1,216.58 8.93
2015-03-31 1,083.11 1,124.49 10.80
2014-12-31 1,060.13 1,121.93 21.07
2014-09-30 1,048.14 1,116.85 40.86
2014-06-30 1,033.64 1,133.82 42.80
2014-03-31 1,075.57 1,074.15 22.90
2013-12-31 1,060.21 1,144.35 74.38
2013-09-30 1,073.21 1,154.05 57.59
2013-06-30 207.13 872.22 126.89
2013-03-31 230.89 1,097.23 355.29
2012-12-31 219.41 1,013.37 273.18
2012-09-30 213.01 1,141.20 324.53
2012-06-30 203.86 1,267.52 438.42
  • NOS S.G.P.S's level of debt (91.6%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (100% vs 91.6% today).
  • Debt is well covered by operating cash flow (65.4%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 14x coverage).
X
Financial health checks
We assess NOS S.G.P.S's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. NOS S.G.P.S has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is NOS S.G.P.S's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
6.29%
Current annual income from NOS S.G.P.S dividends. Estimated to be 7.68% next year.
If you bought $2,000 of NOS S.G.P.S shares you are expected to receive $126 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • NOS S.G.P.S's pays a higher dividend yield than the bottom 25% of dividend payers in United States of America (1.45%).
  • NOS S.G.P.S's dividend is above the markets top 25% of dividend payers in United States of America (3.7%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OTCPK:ZONN.F Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 11 Analyst Estimates (S&P Global) See Below
United States of America Media Industry Average Dividend Yield Market Cap Weighted Average of 28 Stocks 2%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2005 Stocks 2.5%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OTCPK:ZONN.F Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2022-12-31 0.44 2.00
2021-12-31 0.46 8.00
2020-12-31 0.42 12.00
2019-12-31 0.39 5.00
OTCPK:ZONN.F Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2019-04-05 0.350 5.934
2019-03-08 0.350 6.200
2018-04-09 0.300 5.939
2018-03-12 0.300 6.236
2017-03-27 0.200 3.748
2017-03-02 0.200 3.972
2016-03-30 0.160 2.765
2016-03-01 0.160 2.634
2015-04-02 0.140 2.004
2015-02-25 0.140 2.249
2014-03-28 0.120 2.470
2013-03-28 0.120 2.751
2013-01-21 0.120 3.577
2012-03-28 0.160 6.730
2011-03-22 0.160 6.060
2011-02-23 0.160 4.340
2010-04-20 0.160 4.852

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NOS S.G.P.S has been paying a dividend for less than 10 years and during this time payments have been volatile (annual drop of over 20%).
  • Dividend payments have increased, but NOS S.G.P.S only paid a dividend in the past 9 years.
Current Payout to shareholders
What portion of NOS S.G.P.S's earnings are paid to the shareholders as a dividend.
  • Dividends paid are not well covered by earnings (0.8x coverage).
Future Payout to shareholders
  • Dividends after 3 years are not well covered by earnings (0.9x coverage).
X
Income/ dividend checks
We assess NOS S.G.P.S's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can NOS S.G.P.S afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. NOS S.G.P.S has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of NOS S.G.P.S's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Miguel Nuno Almeida
COMPENSATION €890,794
AGE 51
CEO Bio

Mr. Miguel Nuno Santos Almeida serves as the Chief Executive Officer of NOS SGPS SA and also serves as its Director. Mr. Almeida served as the Chief Marketing and Sales Officer of Sonaecom, S.G.P.S., S.A. and its Deputy Chairman since December 11, 2009. He served as Deputy Chief Executive Officer of Sonaecom, S.G.P.S., S.A. until April 24, 2014. He serves as Group Senior Executive of Sonae SGPS SA. He serves as the Chief Executive Officer of Optimus at Sonaecom, S.G.P.S., S.A. He served as the Chief Operating Officer of Mobile at Sonaecom, S.G.P.S., S.A. He served as an Executive Director of Telecommunications at Sonae SGPS SA. Mr. Almeida served as an Executive Director of Optimus, responsible for the areas of Marketing & Sales and Marketing Director of Modelo Continente. He serves as an Executive Director of NOS SGPS SA. He serves as a Director of Optimus – Telecomunicações, S.A. and Optimus Towering – Gestão de Torres de Telecomunicações, S.A. and Per-Mar, Sociedade de Construções, S.A. and We Do Consulting – Sistemas de Informação, S.A. and Sonae Telecom, SGPS, S.A. He served as Executive Director of Sonaecom, S.G.P.S., S.A. since April 2005 until April 24, 2014. Mr. Almeida holds a Degree in Mechanical Engineering from the Faculty of Engineering of Porto University and M.B.A. in Marketing from the INSEAD, Fontainebleau.

CEO Compensation
  • Miguel Nuno's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Miguel Nuno's remuneration is lower than average for companies of similar size in United States of America.
Management Team

Miguel Nuno Almeida

TITLE
CEO & Vice-Chairman
COMPENSATION
€891K
AGE
51

José Pedro Pereira da Costa

TITLE
CFO, VP & Executive Director
COMPENSATION
€659K
AGE
51

Ana Paula Garrido Pina Marques

TITLE
Executive Director
COMPENSATION
€504K

Manuel Neto Portugal Ramalho Eanes

TITLE
Executive Director
COMPENSATION
€504K

Jorge Filipe Pinto sequeira dos Graça

TITLE
Executive Director
COMPENSATION
€408K

Luís Moutinho Nascimento

TITLE
Executive Director
COMPENSATION
€252K

Maria João Hewitt Moura Landau

TITLE
Head of the Investor Relations Department

Sandra Aires

TITLE
Secretary
Board of Directors Tenure

Average tenure and age of the NOS S.G.P.S board of directors in years:

5.6
Average Tenure
51
Average Age
  • The tenure for the NOS S.G.P.S board of directors is about average.
Board of Directors

Jorge de Brito Pereira

TITLE
Chairman of the Board
COMPENSATION
€140K
TENURE
5.6 yrs

Miguel Nuno Almeida

TITLE
CEO & Vice-Chairman
COMPENSATION
€891K
AGE
51

José Pedro Pereira da Costa

TITLE
CFO, VP & Executive Director
COMPENSATION
€659K
AGE
51
TENURE
11.7 yrs

Ana Paula Garrido Pina Marques

TITLE
Executive Director
COMPENSATION
€504K
TENURE
5.6 yrs

Manuel Neto Portugal Ramalho Eanes

TITLE
Executive Director
COMPENSATION
€504K
TENURE
5.6 yrs

Jorge Filipe Pinto sequeira dos Graça

TITLE
Executive Director
COMPENSATION
€408K
TENURE
3.1 yrs

Luís Moutinho Nascimento

TITLE
Executive Director
COMPENSATION
€252K
TENURE
1.8 yrs

António Domingues

TITLE
Non-Executive Director
COMPENSATION
€54K
AGE
62
TENURE
14.7 yrs

Paulo da Mota Pinto

TITLE
Chairman of Fiscal Board
COMPENSATION
€67K
AGE
51

António Bernardo da Gama Lobo Xavier

TITLE
Non-Executive Director
COMPENSATION
€60K
AGE
59
TENURE
5.6 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess NOS S.G.P.S's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. NOS S.G.P.S has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

NOS, S.G.P.S., S.A. offers integrated telecommunications services worldwide. It operates through Telco and Audiovisuals segments. The company offers fixed and mobile solutions, Internet, voice, and data for residential, personal, business, and wholesale markets, as well as pay TV, broadband, and cinema distribution and exhibition services. It also provides content; manages and acquires rights; and distributes movies and series. The company also engages in the commercialization of cable TV content, movies exhibition, and advertising. Further, it designs, constructs, manages, and exploits electronic communications networks, and their equipment and infrastructures; and installs and manages towers and other sites for telecommunications equipment. In addition, the company manages real estate properties; commercializes other public events; offers consulting services in the area of information systems; provides electronic communications services and equipment; promotes scientific research and development activities; imports, distributes, commercializes, and produces audiovisual products; and purchases, sells, and rents property. It also engages in the realization of urbanization and building construction, planning, urban management, studies, construction and property management, and buy and sale of properties. The company was founded in 1999 and is headquartered in Lisbon, Portugal. NOS, SGPS, S.A. is a subsidiary of ZOPT, SGPS, S.A.

Details
Name: NOS, S.G.P.S., S.A.
ZONN.F
Exchange: OTCPK
Founded: 1999
€3,185,696,988
513,092,024
Website: http://www.nos.pt
Address: NOS, S.G.P.S., S.A.
Rua Ator António Silva, nº 9,
Campo Grande,
Lisbon,
Lisbon, 1600-404,
Portugal
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
ENXTLS NOS Ordinary Shares Euronext Lisbon PT EUR 16. Nov 1999
OTCPK ZONN.F Ordinary Shares Pink Sheets LLC US USD 16. Nov 1999
DB PMV Ordinary Shares Deutsche Boerse AG DE EUR 16. Nov 1999
LSE 0J1Z Ordinary Shares London Stock Exchange GB EUR 16. Nov 1999
BMV NOS N Ordinary Shares Bolsa Mexicana de Valores MX MXN 16. Nov 1999
BATS-CHIXE NOSU Ordinary Shares BATS 'Chi-X Europe' GB EUR 16. Nov 1999
Number of employees
Current staff
Staff numbers
2,526
NOS S.G.P.S employees.
Industry
Cable and Satellite
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/24 00:11
End of day share price update: 2019/05/13 00:00
Last estimates confirmation: 2019/05/21
Last earnings filing: 2019/05/08
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.