Telia Company
28.43 SEK +0.71%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.
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)
Financial calendar
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.
Forum updates
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 % |
Login required
This content is only available for logged in users
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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 33.96 | 35.41 | 26.66 | 25.73 | 28.43 | 28.43 | 28.43 | 28.43 |
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 | 111,789.9 | 111,789.9 | 111,789.9 | 111,789.9 |
Enterprise value | 223,552.8 | 217,034.4 | 194,448.1 | 191,731.2 | 205,236.5 | 207,734.0 | 209,819.1 | 211,966.9 |
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 | 6.5 |
EV/EBIT (adj.) | 20.8 | 21.9 | 17.2 | 17.8 | 16.4 | 15.7 | 15.2 | 14.7 |
EV/EBIT | 95.8 | 14.3 | - | 39.3 | 17.8 | 16.7 | 16.0 | 15.4 |
P/E (adj.) | 20.9 | 23.0 | 50.3 | 19.6 | 19.8 | 17.6 | 16.7 | 16.4 |
P/E | - | 12.6 | - | - | 23.9 | 20.1 | 18.6 | 18.1 |
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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
Telia Company: Interim report January - March 2024
Modular Finance IR Consensus: Telia Company – Consensus estimates Q1 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
Telia Company's Annual General Meeting 2024
Invitation to presentation of Telia Company's Q1 2024 results presentation
Telia Company: Sale of Telia Denmark to Norlys closes
Telia Company presents its 2023 Annual and Sustainability Report
Telia Company: Telia announces results for its tender offer in respect of certain outstanding SEK and EUR notes
Telia Company announces an upcoming change to the Group Executive Management team
Telia Company: Telia announces a tender offer in respect of certain outstanding SEK and EUR notes
Notice of Telia Company's Annual General Meeting 2024
Telia Company: Sale of Telia Denmark to Norlys receives regulatory approval
Telia Company year-end Report January-December 2023
Telia Company: Fourth quarter and full-year 2023 financial results impacted by non-cash impairments
Invitation to presentation of Telia Company's Q4 and full-year 2023 results and strategy progress
Telia Company: Regulatory approval process for the sale of Telia Denmark to Norlys enters Phase 2
Telia Company issues bonds in total of NOK 4 billion
![Telia Q3'23 – Thursday, Oct. 19 at 10:30 am EEST](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/baa7359d-6155-4b87-a190-bfe73ccb3e1e.png)