Telia Company
26.14 SEK +1.2%13,216 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)
18.17
EV/EBIT (adj.) (24e)
15.98
P/B (24e)
2.03
Dividend yield-% (24e)
7.65 %
Target price
26.00 SEK
Recommendation
Reduce
Updated
29.1.2024
NASDAQ Stockholm
TELIA
Daily low / high price
25.71 / 26.28
SEK
Market cap
102.79B SEK
Turnover
282.08M SEK
Volume
11M
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Analyst
Joni Grönqvist
Analyst
Latest videos
Financial calendar
Interim report
2024-04-25
Interim report
2024-07-18
Quarterly dividend
2024-07-31
Interim report
2024-10-24
Quarterly dividend
2024-10-30
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 | 91,049.5 | 93,561.2 | 95,851.4 | 97,960.2 |
growth-% | 3.8 % | -1.0 % | 2.8 % | -2.2 % | 2.6 % | 2.8 % | 2.4 % | 2.2 % |
EBITDA | 30,193.5 | 35,151.0 | 29,417.3 | 28,392.0 | 30,667.0 | 31,578.2 | 32,382.3 | 33,598.9 |
EBIT (adj.) | 10,735.2 | 9,928.9 | 11,310.3 | 10,758.0 | 12,247.0 | 13,472.5 | 14,032.5 | 14,694.0 |
EBIT | 2,332.5 | 15,127.5 | -9,518.7 | 4,875.0 | 11,447.0 | 12,672.5 | 13,332.5 | 14,694.0 |
Profit before taxes | -21,065.5 | 12,597.5 | -12,782.7 | 1,105.0 | 6,871.6 | 8,084.6 | 8,678.8 | 9,738.2 |
Net income | -22,633.5 | 11,504.5 | -14,637.7 | -588.0 | 4,857.3 | 5,791.4 | 6,249.5 | 7,076.4 |
EPS (adj.) | 1.63 | 1.54 | 0.53 | 1.31 | 1.44 | 1.68 | 1.77 | 1.80 |
growth-% | -20.9 % | -5.3 % | -65.6 % | 147.5 % | 9.6 % | 16.5 % | 5.4 % | 1.8 % |
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 % | 161.9 % | 135.8 % | 129.0 % | 116.7 % |
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 % | 34.3 % |
EBIT-% (adj.) | 12.0 % | 11.2 % | 12.5 % | 12.1 % | 13.5 % | 14.4 % | 14.6 % | 15.0 % |
EBIT-% | 2.6 % | 17.1 % | -10.5 % | 5.5 % | 12.6 % | 13.5 % | 13.9 % | 15.0 % |
ROE | -29.4 % | 16.0 % | -20.2 % | -1.0 % | 9.3 % | 11.7 % | 13.1 % | 17.1 % |
ROI | -10.5 % | 9.9 % | -5.8 % | 3.3 % | 7.8 % | 8.9 % | 9.4 % | 10.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 33.96 | 35.41 | 26.66 | 25.73 | 26.14 | 26.14 | 26.14 | 26.14 |
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 | 102,785.4 | 102,785.4 | 102,785.4 | 102,785.4 |
Enterprise value | 223,552.8 | 217,034.4 | 194,448.1 | 191,731.2 | 195,718.2 | 197,096.9 | 197,906.0 | 198,259.9 |
EV/S | 2.5 | 2.5 | 2.1 | 2.2 | 2.1 | 2.1 | 2.1 | 2.0 |
EV/EBITDA | 7.4 | 6.2 | 6.6 | 6.8 | 6.4 | 6.2 | 6.1 | 5.9 |
EV/EBIT (adj.) | 20.8 | 21.9 | 17.2 | 17.8 | 16.0 | 14.6 | 14.1 | 13.5 |
EV/EBIT | 95.8 | 14.3 | - | 39.3 | 17.1 | 15.6 | 14.8 | 13.5 |
P/E (adj.) | 20.9 | 23.0 | 50.3 | 19.6 | 18.2 | 15.6 | 14.8 | 14.5 |
P/E | - | 12.6 | - | - | 21.2 | 17.7 | 16.4 | 14.5 |
P/B | 2.2 | 1.8 | 1.6 | 1.9 | 2.0 | 2.1 | 2.2 | 2.9 |
P/S | 1.6 | 1.6 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 |
Dividend yield | 5.9 % | 5.8 % | 7.5 % | 7.8 % | 7.6 % | 7.6 % | 7.8 % | 8.0 % |
Equity ratio | 28.2 % | 35.2 % | 30.4 % | 25.2 % | 25.1 % | 24.1 % | 23.3 % | 18.2 % |
Gearing ratio | 120.4 % | 75.2 % | 118.1 % | 141.7 % | 153.8 % | 162.6 % | 169.4 % | 242.7 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 21,755.3 | 21,934.0 | 21,996.9 | 23,098.9 | 88,785.1 | 22,210.9 | 22,433.0 | 22,607.2 | 23,798.4 |
EBITDA | 6,333.4 | 6,994.1 | 8,327.3 | 6,737.3 | 28,392.0 | 7,337.7 | 7,486.3 | 8,219.8 | 7,623.2 |
EBIT | 1,737.8 | 2,084.9 | 3,480.6 | -2,428.2 | 4,875.0 | 2,477.7 | 2,676.3 | 3,429.8 | 2,863.2 |
Profit before taxes | 924.8 | 1,097.9 | 2,382.6 | -3,300.2 | 1,105.0 | 1,408.9 | 1,507.4 | 2,260.9 | 1,694.4 |
Net income | 465.8 | 624.9 | 1,617.6 | -3,296.2 | -588.0 | 967.1 | 1,045.9 | 1,648.7 | 1,195.5 |
ShowingAll content types
Telia Company's Annual General Meeting 2024
Invitation to presentation of Telia Company's Q1 2024 results presentation
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