Telia Company
25.78 SEK +0.51%13,212 investors are following this company
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 (24e)
17.91
EV/EBIT (adj.) (24e)
15.53
P/B (24e)
2.02
Dividend yield-% (24e)
7.76 %
Target price
26.00 SEK
Recommendation
Reduce
Updated
25.4.2024
NASDAQ Stockholm
TELIA
Daily low / high price
25.39 / 26
SEK
Market cap
101.37B SEK
Turnover
350.92M SEK
Volume
14M
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Joni Grönqvist
Analyst
Financial calendar
Interim report
18.07.2024
Quarterly dividend
31.07.2024
Interim report
24.10.2024
Quarterly dividend
30.10.2024
Quarterly dividend
06.02.2025
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Swedish State | 41.1 % | 41.1 % |
BlackRock | 3.4 % | 3.4 % |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 89,190.7 | 88,342.6 | 90,827.3 | 88,785.1 | 89,212.1 | 91,671.4 | 93,914.1 | 95,980.2 |
growth-% | 3.8 % | -1.0 % | 2.8 % | -2.2 % | 0.5 % | 2.8 % | 2.4 % | 2.2 % |
EBITDA | 30,193.5 | 35,151.0 | 29,417.3 | 28,392.0 | 30,038.5 | 30,940.5 | 31,723.0 | 32,405.5 |
EBIT (adj.) | 10,735.2 | 9,928.9 | 11,310.3 | 10,758.0 | 12,543.5 | 13,236.5 | 13,843.8 | 14,397.0 |
EBIT | 2,332.5 | 15,127.5 | -9,518.7 | 4,875.0 | 11,552.5 | 12,436.5 | 13,143.8 | 13,747.0 |
Profit before taxes | -21,065.5 | 12,597.5 | -12,782.7 | 1,105.0 | 6,726.4 | 7,797.9 | 8,376.1 | 8,596.0 |
Net income | -22,633.5 | 11,504.5 | -14,637.7 | -588.0 | 4,668.7 | 5,564.1 | 6,009.5 | 6,170.6 |
EPS (adj.) | 1.63 | 1.54 | 0.53 | 1.31 | 1.44 | 1.62 | 1.71 | 1.73 |
growth-% | -20.9 % | -5.3 % | -65.6 % | 147.5 % | 9.7 % | 12.4 % | 5.4 % | 1.7 % |
Dividend | 2.00 | 2.05 | 2.00 | 2.00 | 2.00 | 2.00 | 2.05 | 2.10 |
Dividend ratio | -36.1 % | 72.9 % | -53.7 % | -1,337.6 % | 168.4 % | 141.3 % | 134.1 % | 133.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 33.9 % | 39.8 % | 32.4 % | 32.0 % | 33.7 % | 33.8 % | 33.8 % | 33.8 % |
EBIT-% (adj.) | 12.0 % | 11.2 % | 12.5 % | 12.1 % | 14.1 % | 14.4 % | 14.7 % | 15.0 % |
EBIT-% | 2.6 % | 17.1 % | -10.5 % | 5.5 % | 12.9 % | 13.6 % | 14.0 % | 14.3 % |
ROE | -29.4 % | 16.0 % | -20.2 % | -1.0 % | 9.0 % | 11.3 % | 12.8 % | 15.3 % |
ROI | -10.5 % | 9.9 % | -5.8 % | 3.3 % | 7.9 % | 8.7 % | 9.2 % | 9.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 33.96 | 35.41 | 26.66 | 25.73 | 25.78 | 25.78 | 25.78 | 25.78 |
Shares | 4,089.6 | 4,089.6 | 3,932.1 | 3,932.1 | 3,932.1 | 3,932.1 | 3,932.1 | 3,932.1 |
Market cap | 138,883.8 | 144,793.4 | 104,830.1 | 101,173.2 | 101,369.8 | 101,369.8 | 101,369.8 | 101,369.8 |
Enterprise value | 223,552.8 | 217,034.4 | 194,448.1 | 191,731.2 | 194,816.4 | 197,313.9 | 199,399.0 | 201,546.8 |
EV/S | 2.5 | 2.5 | 2.1 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 |
EV/EBITDA | 7.4 | 6.2 | 6.6 | 6.8 | 6.5 | 6.4 | 6.3 | 6.2 |
EV/EBIT (adj.) | 20.8 | 21.9 | 17.2 | 17.8 | 15.5 | 14.9 | 14.4 | 14.0 |
EV/EBIT | 95.8 | 14.3 | - | 39.3 | 16.9 | 15.9 | 15.2 | 14.7 |
P/E (adj.) | 20.9 | 23.0 | 50.3 | 19.6 | 17.9 | 15.9 | 15.1 | 14.9 |
P/E | - | 12.6 | - | - | 21.7 | 18.2 | 16.9 | 16.4 |
P/B | 2.2 | 1.8 | 1.6 | 1.9 | 2.0 | 2.1 | 2.2 | 3.0 |
P/S | 1.6 | 1.6 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
Dividend yield | 5.9 % | 5.8 % | 7.5 % | 7.8 % | 7.8 % | 7.8 % | 8.0 % | 8.2 % |
Equity ratio | 28.2 % | 35.2 % | 30.4 % | 25.2 % | 25.0 % | 23.8 % | 22.8 % | 17.3 % |
Gearing ratio | 120.4 % | 75.2 % | 118.1 % | 141.7 % | 155.5 % | 167.3 % | 177.7 % | 265.5 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 21,934.0 | 21,996.9 | 23,098.9 | 88,785.1 | 21,274.1 | 21,936.5 | 22,388.7 | 23,612.9 | 89,212.1 |
EBITDA | 6,994.1 | 8,327.3 | 6,737.3 | 28,392.0 | 6,753.0 | 7,379.4 | 8,134.6 | 7,771.4 | 30,038.5 |
EBIT | 2,084.9 | 3,480.6 | -2,428.2 | 4,875.0 | 2,247.0 | 2,719.4 | 3,474.6 | 3,111.4 | 11,552.5 |
Profit before taxes | 1,097.9 | 2,382.6 | -3,300.2 | 1,105.0 | 1,023.0 | 1,545.4 | 2,225.5 | 1,932.4 | 6,726.4 |
Net income | 624.9 | 1,617.6 | -3,296.2 | -588.0 | 586.0 | 1,076.4 | 1,620.4 | 1,385.9 | 4,668.7 |
ShowingAll content types
Modular Finance IR Consensus: Telia Company – Consensus estimates Q1 2024
Telia Company's Annual General Meeting 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools