Telia Company
28.56 SEK -1.07%13,202 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)
19.84
EV/EBIT (adj.) (24e)
16.4
P/B (24e)
2.23
Dividend yield-% (24e)
7 %
Target price
26.00 SEK
Recommendation
Reduce
Updated
25.4.2024
NASDAQ Stockholm
TELIA
Daily low / high price
28.54 / 28.87
SEK
Market cap
112.3B SEK
Turnover
157.58M SEK
Volume
5.5M
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
![Joni Grönqvist Joni Grönqvist](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2022-10/joni-gronqvist-1.png)
Joni Grönqvist
Analyst
Latest videos
Financial calendar
Interim report
2024-07-18
Quarterly dividend
2024-07-31
Interim report
2024-10-24
Quarterly dividend
2024-10-30
Quarterly dividend
2025-02-06
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 | 28.56 | 28.56 | 28.56 | 28.56 |
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 | 112,301.1 | 112,301.1 | 112,301.1 | 112,301.1 |
Enterprise value | 223,552.8 | 217,034.4 | 194,448.1 | 191,731.2 | 205,747.7 | 208,245.2 | 210,330.3 | 212,478.1 |
EV/S | 2.5 | 2.5 | 2.1 | 2.2 | 2.3 | 2.3 | 2.2 | 2.2 |
EV/EBITDA | 7.4 | 6.2 | 6.6 | 6.8 | 6.8 | 6.7 | 6.6 | 6.6 |
EV/EBIT (adj.) | 20.8 | 21.9 | 17.2 | 17.8 | 16.4 | 15.7 | 15.2 | 14.8 |
EV/EBIT | 95.8 | 14.3 | - | 39.3 | 17.8 | 16.7 | 16.0 | 15.5 |
P/E (adj.) | 20.9 | 23.0 | 50.3 | 19.6 | 19.8 | 17.6 | 16.7 | 16.5 |
P/E | - | 12.6 | - | - | 24.1 | 20.2 | 18.7 | 18.2 |
P/B | 2.2 | 1.8 | 1.6 | 1.9 | 2.2 | 2.3 | 2.4 | 3.3 |
P/S | 1.6 | 1.6 | 1.2 | 1.1 | 1.3 | 1.2 | 1.2 | 1.2 |
Dividend yield | 5.9 % | 5.8 % | 7.5 % | 7.8 % | 7.0 % | 7.0 % | 7.2 % | 7.4 % |
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
Finansinspektionen: Flaggningsmeddelande i Telia Company AB
Finansinspektionen: Flaggningsmeddelande i Telia Company AB
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