Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NASDAQ OMX STOCKHOLM  >  Tele2 AB (publ)    TEL2 B   SE0005190238

TELE2 AB (PUBL)

(TEL2 B)
  Report  
Real-time Quote. Real-time CHI-X - 10/18 11:29:57 am
141.225 SEK   +0.66%
10/17TELE2 : Swedish mobile network audit concluded - Tele2
AQ
10/17TELE2 : Interim Report Third Quarter 2019 - Tele2
AQ
10/17TELE2 : Interim Report Third Quarter 2019
AQ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 28 292 25 024 23 704 27 689 28 335 28 654
EBITDA 5 334 6 407 6 655 10 179 10 663 11 092
Operating profit (EBIT) 2 071 3 821 4 218 4 898 5 778 6 401
Pre-Tax Profit (EBT) -1 234 2 934 3 372 3 703 4 994 5 589
Net income -1 962 425 853 4 782 3 849 4 325
P/E ratio -16,8x 120x 71,0x 20,5x 24,8x 22,1x
EPS ( SEK ) -4,34 0,84 1,59 6,87 5,69 6,39
Dividend per Share ( SEK ) 5,23 4,00 4,40 10,4 7,77 7,82
Yield 7,16% 3,97% 3,90% 7,35% 5,51% 5,54%
Reference price ( SEK ) 73,050 100,800 112,950 141,000 141,000 141,000
Announcement Date 01/26/2017
06:00am
02/02/2018
06:00am
02/13/2019
06:00am
- - -
Finances - Leverage
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 10 628 10 474 28 880 27 323 28 999 29 511
Finance - - - - - -
Operating income (EBITDA) 5 334 6 407 6 655 10 179 10 663 11 092
Leverage
(Debt/EBITDA)
1,99x 1,63x 4,34x 2,68x 2,72x 2,66x
Capital Expenditure 3 800 3 213 3 403 3 500 3 557 3 416
Free Cash Flow (FCF) 1 217 2 519 1 757 5 080 5 232 5 648
Book Value Per Share (BVPS) ( SEK ) 40,9 33,9 52,9 49,9 46,3 45,5
Cash Flow per Share ( SEK ) 11,0 11,3 9,65 11,0 12,7 13,6
Announcement Date 01/26/2017
06:00am
02/02/2018
06:00am
02/13/2019
06:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 96 954 M SEK -
Entreprise Value (EV) 124 277 M SEK 125 953 M SEK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 20,5x 24,8x
Capitalization / Revenue 3,50x 3,42x
EV / Revenue 4,49x 4,39x
EV / EBITDA 12,2x 11,7x
Yield (DPS / Price) 7,35% 5,51%
Price to book (Price / BVPS) 2,83x 3,04x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 17,7% 20,4%
Operating Leverage (Delta EBIT / Delta Sales) 0,96x 7,70x
Net Margin (Net Profit / Revenue) 17,3% 13,6%
ROA (Net Profit / Asset) 5,82% 4,62%
ROE (Net Profit / Equities) 14,0% 12,8%
Rate of Dividend 151% 137%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   12,6% 12,6%
Cash Flow / Sales 27,2% 30,8%
Capital Intensity (Assets / Sales) 2,97x 2,94x
Financial Leverage (Net Debt / EBITDA) 2,68x 2,72x
EPS & Dividend