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  >  Telia Company    TELIA   SE0000667925

TELIA COMPANY

(TELIA)
  Report  
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 84 178 79 867 83 559 85 777 88 614 89 009
EBITDA 25 836 25 438 26 649 30 945 31 245 31 919
Operating profit (EBIT) 17 123 15 069 14 146 12 948 14 742 15 284
Pre-Tax Profit (EBT) 19 249 9 457 10 986 10 819 12 419 13 417
Net income 3 732 9 608 3 179 8 609 10 295 10 974
P/E ratio 42,7x 16,5x 56,7x 19,7x 16,6x 15,4x
EPS ( SEK ) 0,86 2,22 0,74 2,07 2,47 2,65
Dividend per Share ( SEK ) 2,00 2,30 2,36 2,42 2,46 2,47
Yield 5,45% 6,29% 5,62% 5,91% 6,02% 6,03%
Reference price ( SEK ) 36,710 36,550 41,980 40,900 40,900 40,900
Announcement Date 01/27/2017
06:00am
01/26/2018
06:00am
01/25/2019
01:35am
- - -
Finances - Leverage
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 50 756 33 823 55 363 81 673 83 606 80 471
Finance - - - - - -
Operating income (EBITDA) 25 836 25 438 26 649 30 945 31 245 31 919
Leverage
(Debt/EBITDA)
1,96x 1,33x 2,08x 2,64x 2,68x 2,52x
Capital Expenditure 18 703 16 405 14 794 16 283 15 525 15 257
Free Cash Flow (FCF) 7 267 7 164 11 902 12 587 12 366 13 151
Book Value Per Share (BVPS) ( SEK ) 20,8 23,1 23,0 22,3 22,3 22,4
Cash Flow per Share ( SEK ) 6,00 5,44 6,22 6,53 6,67 6,60
Announcement Date 01/27/2017
06:00am
01/26/2018
06:00am
01/25/2019
01:35am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 168 625 M SEK -
Entreprise Value (EV) 250 298 M SEK 252 231 M SEK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 19,7x 16,6x
Capitalization / Revenue 1,97x 1,90x
EV / Revenue 2,92x 2,82x
EV / EBITDA 8,09x 8,01x
Yield (DPS / Price) 5,91% 6,02%
Price to book (Price / BVPS) 1,83x 1,83x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 15,1% 16,6%
Operating Leverage (Delta EBIT / Delta Sales) - 4,19x
Net Margin (Net Profit / Revenue) 10,0% 11,6%
ROA (Net Profit / Asset) 3,27% 3,81%
ROE (Net Profit / Equities) 9,31% 11,1%
Rate of Dividend 117% 99,7%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   19,0% 17,5%
Cash Flow / Sales 31,4% 31,0%
Capital Intensity (Assets / Sales) 3,07x 3,05x
Financial Leverage (Net Debt / EBITDA) 2,64x 2,68x
EPS & Dividend