Telia Company
31.68
SEK
+1.28 %
TELIA
NASDAQ Stockholm
Telecommunications
Technology
13,196 following
+1.28%
+0.92%
+2.13%
+18.21%
+23.12%
+31.56%
-9.56%
-23.64%
-63.32%
www.teliacompany.com/sv/investerare
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 (adj.) (24e)
17.58
EV/EBIT (adj.) (24e)
16.54
P/B (24e)
2.31
Dividend yield-% (24e)
6.31 %
Target price
32.00 SEK
Recommendation
Reduce
Updated
25.10.2024
NASDAQ Stockholm
TELIA
Daily low / high price
31.25 / 31.74
SEK
Market cap
124.57B SEK
Turnover
210.04M SEK
Volume
6.6M
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Joni Grönqvist
Analyst
Latest videos
Financial calendar
Annual report
2025-01-30
Quarterly dividend
2025-02-06
General meeting
2025-04-09
Interim report
2025-04-24
Interim report
2025-07-18
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Swedish State | 41.1 % | 41.1 % |
| BlackRock | 3.4 % | 3.4 % |
| Vanguard | 2.4 % | 2.4 % |
| Nordea Funds | 1.5 % | 1.5 % |
| Handelsbanken Fonder | 1.4 % | 1.4 % |
| Swedbank Robur funds | 1.3 % | 1.3 % |
| Norges Bank | 1.1 % | 1.1 % |
| Folksam | 1.0 % | 1.0 % |
| Avanza Funds | 0.8 % | 0.8 % |
| Länsförsäkringar Fonder | 0.8 % | 0.8 % |
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 89,190.7 | 88,342.6 | 90,827.3 | 88,785.1 | 88,899.8 | 90,630.2 | 92,840.5 | 94,951.4 |
| growth-% | 3.8 % | -1.0 % | 2.8 % | -2.2 % | 0.1 % | 1.9 % | 2.4 % | 2.3 % |
| EBITDA | 30,193.5 | 35,151.0 | 29,417.3 | 28,392.0 | 29,516.6 | 31,883.6 | 32,378.8 | 33,195.1 |
| EBIT (adj.) | 10,735.2 | 9,928.9 | 11,310.3 | 10,758.0 | 13,019.7 | 14,184.6 | 14,686.8 | 15,526.5 |
| EBIT | 2,332.5 | 15,127.5 | -9,518.7 | 4,875.0 | 11,086.0 | 13,384.6 | 13,786.8 | 14,526.5 |
| Profit before taxes | -21,065.5 | 12,597.5 | -12,782.7 | 1,105.0 | 7,373.5 | 10,044.6 | 10,273.4 | 10,773.7 |
| Net income | -22,633.5 | 11,504.5 | -14,637.7 | -588.0 | 5,153.4 | 7,379.2 | 7,477.6 | 7,860.4 |
| EPS (adj.) | 1.63 | 1.54 | 0.53 | 1.31 | 1.80 | 2.08 | 2.13 | 2.25 |
| growth-% | -20.9 % | -5.3 % | -65.6 % | 147.5 % | 37.3 % | 15.4 % | 2.4 % | 5.8 % |
| 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 % | 152.6 % | 106.6 % | 107.8 % | 105.1 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 33.9 % | 39.8 % | 32.4 % | 32.0 % | 33.2 % | 35.2 % | 34.9 % | 35.0 % |
| EBIT-% (adj.) | 12.0 % | 11.2 % | 12.5 % | 12.1 % | 14.6 % | 15.7 % | 15.8 % | 16.4 % |
| EBIT-% | 2.6 % | 17.1 % | -10.5 % | 5.5 % | 12.5 % | 14.8 % | 14.8 % | 15.3 % |
| ROE | -29.4 % | 16.0 % | -20.2 % | -1.0 % | 9.6 % | 13.7 % | 14.0 % | 16.4 % |
| ROI | -10.5 % | 9.9 % | -5.8 % | 3.3 % | 7.6 % | 9.4 % | 9.7 % | 10.2 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (SEK) | 33.96 | 35.41 | 26.66 | 25.73 | 31.68 | 31.68 | 31.68 | 31.68 |
| 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 | 124,569.2 | 124,569.2 | 124,569.2 | 124,569.2 |
| Enterprise value | 223,552.8 | 217,034.4 | 194,448.1 | 191,731.2 | 215,342.4 | 216,059.2 | 216,643.3 | 217,066.9 |
| EV/S | 2.5 | 2.5 | 2.1 | 2.2 | 2.4 | 2.4 | 2.3 | 2.3 |
| EV/EBITDA | 7.4 | 6.2 | 6.6 | 6.8 | 7.3 | 6.8 | 6.7 | 6.5 |
| EV/EBIT (adj.) | 20.8 | 21.9 | 17.2 | 17.8 | 16.5 | 15.2 | 14.8 | 14.0 |
| EV/EBIT | 95.8 | 14.3 | - | 39.3 | 19.4 | 16.1 | 15.7 | 14.9 |
| P/E (adj.) | 20.9 | 23.0 | 50.3 | 19.6 | 17.6 | 15.2 | 14.9 | 14.1 |
| P/E | - | 12.6 | - | - | 24.2 | 16.9 | 16.7 | 15.8 |
| P/B | 2.2 | 1.8 | 1.6 | 1.9 | 2.3 | 2.3 | 2.3 | 2.9 |
| P/S | 1.6 | 1.6 | 1.2 | 1.1 | 1.4 | 1.4 | 1.3 | 1.3 |
| Dividend yield | 5.9 % | 5.8 % | 7.5 % | 7.8 % | 6.3 % | 6.3 % | 6.5 % | 6.6 % |
| Equity ratio | 28.2 % | 35.2 % | 30.4 % | 25.2 % | 27.3 % | 27.0 % | 26.7 % | 21.8 % |
| Gearing ratio | 120.4 % | 75.2 % | 118.1 % | 141.7 % | 140.7 % | 143.2 % | 145.2 % | 199.3 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23,098.9 | 88,785.1 | 21,274.1 | 22,379.6 | 21,749.0 | 23,497.1 | 88,899.8 | 21,808.1 | 22,682.5 |
| EBITDA | 6,737.3 | 28,392.0 | 6,753.0 | 7,607.2 | 8,462.7 | 6,693.8 | 29,516.6 | 7,418.4 | 7,897.7 |
| EBIT | -2,428.2 | 4,875.0 | 2,247.0 | 2,923.2 | 3,882.1 | 2,033.8 | 11,086.0 | 2,793.7 | 3,272.9 |
| Profit before taxes | -3,300.2 | 1,105.0 | 1,023.0 | 2,002.5 | 3,137.8 | 1,210.2 | 7,373.5 | 1,893.7 | 2,392.9 |
| Net income | -3,296.2 | -588.0 | 586.0 | 1,434.5 | 2,324.8 | 808.2 | 5,153.4 | 1,349.7 | 1,749.1 |
ShowingAll content types
Telia Company: Telia annonserar erbjudande om bl.a. återköp av vissa obligationer denominerade i GBP
Telia Q3'24: We still await evidence of efficiency measures
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