Telia Company

24,6SEK +0,41 %
13.015 investorer følger denne virksomhed

Telia Company is active in the telecom sector. The company delivers a wide range of services within voice, IP and capacity services, mainly through wholly-owned international carrier networks. The customers are found among private customers and corporate customers. Most of the business is done in the Nordic countries, the Baltics, and Europe. The company was formed by a merger of Telia and Sonera. The head office is located in Solna.

P/E (23e)
15,21
EV/EBIT (23e)
16,04
P/B (23e)
1,56
Udbytteafkast, % (23e)
8,13 %
Kursmål
29.00 SEK
Anbefaling
Reducer
Opdateret
26.4.2023
NASDAQ Stockholm
TELIA
Daglig lav / høj pris
24,44 / 24,65 SEK
Markedsværdi
96,73 mia. SEK
Aktieomsætning
189,32 mio. SEK
Volumen
7,7 mio.
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Joni Grönqvist
Joni Grönqvist
Analytiker

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning85.965,4089.190,7088.342,6090.827,3094.689,8097.125,5099.545,60101.947,00
vækst-%2,88 %3,75 %-0,95 %2,81 %4,25 %2,57 %2,49 %2,41 %
EBITDA30.017,0030.193,5035.151,0029.417,3029.971,3030.497,2031.219,3032.086,50
EBIT (adj.)12.313,0010.735,209.928,8611.310,3012.022,2212.695,6013.420,6013.662,10
EBIT11.154,002.332,5415.127,50-9.518,7011.137,4011.895,6012.720,6013.662,10
Overskud før skat9.354,01-21.065,5012.597,50-12.782,707.732,428.836,079.147,889.855,58
Netto indkomst7.434,01-22.633,5011.504,50-14.637,705.472,776.412,836.647,547.195,95
EPS (adj.)2,061,631,540,531,621,831,871,83
vækst-%-13,23 %-20,95 %-5,29 %-65,61 %204,90 %13,45 %1,87 %-2,06 %
Udbytte2,452,002,052,002,002,052,101,79
Udbytte ratio135,54 %-36,14 %72,87 %-53,73 %143,70 %125,70 %124,22 %98,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%34,92 %33,85 %39,79 %32,39 %31,65 %31,40 %31,36 %31,47 %
EBIT-% (adj.)14,32 %12,04 %11,24 %12,45 %12,70 %13,07 %13,48 %13,40 %
EBIT-%12,97 %2,62 %17,12 %-10,48 %11,76 %12,25 %12,78 %13,40 %
ROE7,89 %-29,42 %16,03 %-20,19 %8,68 %10,49 %12,15 %14,84 %
ROI7,22 %-10,51 %9,85 %-5,83 %7,33 %7,81 %8,36 %8,98 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (SEK)40,2533,9635,4126,6624,6024,6024,6024,60
Aktier4.112,684.089,634.089,633.932,113.932,113.932,113.932,113.932,11
Markedsværdi165.535,37138.883,83144.793,35104.830,0596.729,9196.729,9196.729,9196.729,91
Enterprise value243.678,37213.285,83206.767,35184.486,05178.692,71179.452,91190.277,21190.899,81
EV/S2,832,392,342,031,891,851,911,87
EV/EBITDA8,127,065,886,275,965,886,095,95
EV/EBIT (adj.)19,7919,8720,8216,3114,8614,1414,1813,97
EV/EBIT21,8591,4413,67-16,0415,0914,9613,97
P/E (adj.)19,5420,8622,9650,2715,2113,4113,1613,44
P/E22,59-12,59-17,6715,0814,5513,44
P/B1,822,211,791,631,561,601,972,02
P/S1,931,561,641,151,021,000,970,95
Udbytteprocent6,09 %5,89 %5,79 %7,50 %8,13 %8,33 %8,54 %7,29 %
Equity ratio35,01 %28,21 %35,25 %30,37 %29,31 %28,61 %23,45 %22,91 %
Gearing ratio87,00 %120,37 %75,25 %118,10 %125,96 %130,02 %178,85 %183,75 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning22.292,6022.456,1024.261,0090.827,3023.069,3023.202,4023.302,6025.115,4094.689,80
EBITDA7.499,147.871,737.016,5029.417,306.673,037.734,647.978,237.585,4029.971,30
EBIT2.813,583.165,29-17.920,50-9.518,701.859,153.054,643.308,232.915,4011.137,40
Overskud før skat2.120,582.404,29-18.714,50-12.782,701.044,152.204,642.438,232.045,407.732,42
Netto indkomst1.524,581.709,29-18.800,50-14.637,70602,151.603,711.790,581.476,325.472,77