Financials Telia Company AB

Equities

TELIA

SE0000667925

Integrated Telecommunications Services

Real-time Estimate Cboe Europe Other stock markets 04:40:50 2024-05-10 am EDT			5-day change	1st Jan Change
25.93 ^SEK	+2.29%		+2.77%	+0.82%

May. 06	Nokia: Telia Denmark honored by Umlaut	CF
Apr. 25	Transcript : Telia Company AB, Q1 2024 Earnings Call, Apr 25, 2024

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	165,558	138,884	144,793	104,830	101,173	99,679	-	-
Enterprise Value (EV) ¹	253,610	217,227	207,926	176,227	174,931	170,298	175,463	172,766
P/E ratio	22.7 x	-6.06 x	12.4 x	-7.34 x	322 x	17.6 x	14.5 x	12.9 x
Yield	6.09%	5.89%	5.79%	7.5%	7.77%	7.89%	7.99%	8.07%
Capitalization / Revenue	1.93 x	1.56 x	1.64 x	1.15 x	1.14 x	1.11 x	1.09 x	1.08 x
EV / Revenue	2.95 x	2.44 x	2.35 x	1.94 x	1.97 x	1.9 x	1.92 x	1.86 x
EV / EBITDA	8.14 x	7.08 x	6.96 x	5.81 x	5.78 x	5.49 x	5.44 x	5.21 x
EV / FCF	20.5 x	14.4 x	17.7 x	21.8 x	19 x	17.9 x	18 x	16 x
FCF Yield	4.88%	6.96%	5.64%	4.59%	5.26%	5.58%	5.54%	6.26%
Price to Book	1.82 x	2.21 x	1.79 x	1.63 x	1.89 x	1.84 x	1.92 x	1.94 x
Nbr of stocks (in thousands)	4,113,254	4,089,632	4,089,632	3,932,109	3,932,109	3,932,109	-	-
Reference price ²	40.25	33.96	35.40	26.66	25.73	25.35	25.35	25.35
Announcement Date	1/29/20	1/29/21	1/28/22	1/26/23	1/26/24	-	-	-

¹SEK in Million²SEK

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	85,965	89,191	88,343	90,827	88,785	89,634	91,282	92,720
EBITDA ¹	31,170	30,702	29,861	30,328	30,254	31,003	32,281	33,178
EBIT ¹	13,452	11,560	10,033	11,332	10,862	12,147	13,249	13,502
Operating Margin	15.65%	12.96%	11.36%	12.48%	12.23%	13.55%	14.51%	14.56%
Earnings before Tax (EBT) ¹	9,354	-21,065	12,598	-12,783	1,105	7,541	9,410	10,605
Net income ¹	7,093	-22,912	11,680	-14,638	303	5,385	6,844	7,670
Net margin	8.25%	-25.69%	13.22%	-16.12%	0.34%	6.01%	7.5%	8.27%
EPS ²	1.770	-5.600	2.860	-3.630	0.0800	1.440	1.751	1.967
Free Cash Flow ¹	12,369	15,114	11,729	8,094	9,204	9,505	9,721	10,808
FCF margin	14.39%	16.95%	13.28%	8.91%	10.37%	10.6%	10.65%	11.66%
FCF Conversion (EBITDA)	39.68%	49.23%	39.28%	26.69%	30.42%	30.66%	30.11%	32.57%
FCF Conversion (Net income)	174.38%	-	100.42%	-	3,037.62%	176.52%	142.05%	140.91%
Dividend per Share ²	2.450	2.000	2.050	2.000	2.000	2.000	2.025	2.046
Announcement Date	1/29/20	1/29/21	1/28/22	1/26/23	1/26/24	-	-	-

¹SEK in Million²SEK

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	23,380	21,818	22,293	22,456	24,261	23,069	23,297	21,997	23,098	21,274	22,331	22,119	23,595	-	-
EBITDA ¹	7,290	7,202	7,681	8,070	7,374	7,258	7,773	8,465	7,491	7,144	7,587	8,522	7,752	-	-
EBIT ¹	2,246	2,609	3,014	3,387	2,322	1,887	2,649	3,654	2,374	2,675	2,783	3,879	2,943	-	-
Operating Margin	9.61%	11.96%	13.52%	15.08%	9.57%	8.18%	11.37%	16.61%	10.28%	12.57%	12.46%	17.54%	12.47%	-	-
Earnings before Tax (EBT) ¹	1,181	1,407	2,121	2,404	-18,715	1,044	1,235	2,382	-3,300	1,022	1,784	2,631	1,849	-	-
Net income ¹	1,122	929	1,684	1,710	-18,801	603	762	1,790	-2,852	598	1,348	1,999	1,578	-	-
Net margin	4.8%	4.26%	7.55%	7.61%	-77.49%	2.61%	3.27%	8.14%	-12.35%	2.81%	6.04%	9.04%	6.69%	-	-
EPS ²	0.2700	0.2300	0.3700	0.4200	-4.780	0.1500	0.1900	0.4600	-0.7300	0.1500	0.3469	0.5150	0.3836	-	-
Dividend per Share ²	2.050	-	-	-	2.000	-	-	-	0.5000	-	0.2500	0.2500	1.275	0.5250	0.5250
Announcement Date	1/28/22	4/27/22	7/20/22	10/21/22	1/26/23	4/26/23	7/20/23	10/19/23	1/26/24	4/25/24	-	-	-	-	-

¹SEK in Million²SEK

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	88,052	78,343	63,133	71,397	73,758	70,619	75,784	73,088
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	2.825 x	2.552 x	2.114 x	2.354 x	2.438 x	2.278 x	2.348 x	2.203 x
Free Cash Flow ¹	12,369	15,114	11,729	8,094	9,204	9,505	9,721	10,808
ROE (net income / shareholders' equity)	9.07%	-29.9%	16.3%	-20.2%	9%	10.3%	13.4%	15.2%
ROA (Net income/ Total Assets)	3.34%	-9.34%	5.04%	-6.37%	2.36%	2.67%	3.39%	3.78%
Assets ¹	212,391	245,379	231,562	229,909	12,859	201,523	201,596	202,984
Book Value Per Share ²	22.10	15.40	19.70	16.30	13.60	13.80	13.20	13.10
Cash Flow per Share ²	6.610	7.050	6.690	5.950	6.270	6.270	6.470	6.400
Capex ¹	15,224	13,710	15,647	15,908	15,466	13,912	14,265	14,148
Capex / Sales	17.71%	15.37%	17.71%	17.51%	17.42%	15.52%	15.63%	15.26%
Announcement Date	1/29/20	1/29/21	1/28/22	1/26/23	1/26/24	-	-	-

¹SEK in Million²SEK

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Telia Company AB

Trading Rating

Investor Rating

ESG Refinitiv

A-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

25.35 SEK

Average target price

28.57 SEK

Spread / Average Target

+12.70%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

	1st Jan change	Capi.
TELIA COMPANY AB	+0.82%	9.17B
CHINA MOBILE LIMITED	+14.20%	198B
VERIZON COMMUNICATIONS	+5.54%	167B
DEUTSCHE TELEKOM AG	+1.47%	117B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	-5.80%	90.72B
CHINA TELECOM CORPORATION LIMITED	+19.52%	71.43B
AMÉRICA MÓVIL, S.A.B. DE C.V.	+8.13%	61.13B
SAUDI TELECOM COMPANY	-4.83%	51.1B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	-14.36%	39.73B
CHARTER COMMUNICATIONS, INC.	-32.08%	38.02B

Other Integrated Telecommunications Services