Telia (ex TeliaSonera) Stock , TLSNF

	2023	2024	2025	2026	2027
Revenue	92,916	94,099	95,375	96,677	98,773
Dividend	2.03	2.08	2.16	1.98	2.08
Dividend Yield (in %)	7.43 %	7.63 %	7.90 %	7.24 %	7.59 %
EPS	1.52	1.75	1.99	1.91	2.17
P/E Ratio	17.38	15.13	13.27	13.82	12.19
EBIT	11,291	12,622	13,512	12,963	13,716
EBITDA	30,735	31,710	32,537	32,649	33,813
Net Profit	6,086	7,002	7,775	7,073	7,674
Net Profit Adjusted	6,086	7,002	7,775	7,073	7,674
Pre-Tax Profit	7,706	9,012	10,145	9,196	9,776
Net Profit (Adjusted)	7,844	9,183	10,235	9,443	9,776
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	1.45	1.72	1.90	1.74	1.79
Gross Income	34,715	35,234	35,607	-	-
Cash Flow from Investing	-15,412	-14,301	-14,620	-14,493	-14,747
Cash Flow from Operations	25,099	26,144	26,763	25,453	25,811
Cash Flow from Financing	-8,289	-8,393	-8,951	-10,960	-11,064
Cash Flow per Share	6.11	6.33	6.16	-	-
Free Cash Flow	8,396	9,853	10,079	9,738	9,955
Free Cash Flow per Share	2.04	2.35	2.69	-	-
Book Value per Share	17.36	17.21	14.25	12.13	-
Net Debt	78,389	76,943	78,591	84,923	91,237
Research & Development Exp.	-	-	-	-	-
Capital Expenditure	15,003	14,395	14,247	14,176	14,585
Selling, General & Admin. Exp.	20,849	20,008	-	-	-
Shareholder’s Equity	68,190	67,719	62,631	60,885	60,245
Total Assets	224,254	222,038	218,786	222,842	221,969

	Previous Quarter ending 12/31/22	Current Quarter ending 03/31/23	Next Quarter ending 06/30/23	Current Year ending 12/31/23	Next Year ending 12/31/24
Earnings Estimates
No. of Analysts	7	11	10	24	24
Average Estimate	0.371 SEK	0.316 SEK	0.400 SEK	1.522 SEK	1.748 SEK
Year Ago	0.308 SEK	0.230 SEK	0.370 SEK	-3.630 SEK	1.522 SEK
Publish Date	1/26/2023	4/26/2023	7/20/2023	-	-
Revenue Estimates
No. of Analysts	13	10	10	23	23
Average Estimate	24,196 SEK	22,369 SEK	22,858 SEK	92,916 SEK	94,099 SEK
Year Ago	23,380 SEK	21,818 SEK	22,293 SEK	90,827 SEK	92,916 SEK
Publish Date	1/26/2023	4/26/2023	7/20/2023	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Telia Dividend Calendar

Date	Name	Dividend	*yield	Currency
2022	Telia (ex TeliaSonera)	-	-	SEK
2021	Telia (ex TeliaSonera)	2.05	5.79	SEK
2020	Telia (ex TeliaSonera)	2.00	5.89	SEK
2019	Telia (ex TeliaSonera)	2.45	6.09	SEK
2018	Telia (ex TeliaSonera)	2.36	5.62	SEK
2017	Telia (ex TeliaSonera)	2.30	6.29	SEK
2016	Telia (ex TeliaSonera)	2.00	5.45	SEK
2015	Telia (ex TeliaSonera)	3.00	7.11	SEK
2014	Telia (ex TeliaSonera)	3.00	5.95	SEK
2013	Telia (ex TeliaSonera)	3.00	5.60	SEK
2012	Telia (ex TeliaSonera)	2.85	6.47	SEK
2011	Telia (ex TeliaSonera)	2.85	6.09	SEK
2010	Telia (ex TeliaSonera)	2.75	5.16	SEK
2009	Telia (ex TeliaSonera)	2.25	4.34	SEK

*Yield of the Respective Date

Telia (ex TeliaSonera) Calendar

Event	Estimate	Info	Date
Annual General Meeting	-	Annual General Meeting	04/05/2023
Annual General Meeting	-	Annual General Meeting	04/05/2023
Earnings Report	0.316 SEK	Q1 2023 Earnings Release	04/26/2023
Earnings Report	0.400 SEK	Q2 2023 Earnings Release	07/20/2023
Earnings Report	-	Q3 2023 Earnings Release	10/19/2023
Earnings Report	-	Q4 2023 Earnings Release	01/26/2024
Earnings Report	-	Q1 2024 Earnings Release	04/24/2024
Earnings Report	-	Q2 2024 Earnings Release	07/19/2024

Telia (ex TeliaSonera) Past Events

Event	Actual EPS	Info	Date
Earnings Report	-4.780 SEK	Q4 2022 Earnings Release	01/26/2023
Shareholders' Meeting	-	-	04/06/2022

Telia Profile

Telia Co. AB engages in the provision of network access and telecommunication services. It operates through the following geographical segments: Sweden, Finland, Norway, Denmark, Lithuania, Estonia, and TV and Media. It focuses on mobile, television, and fixed-line operations. The company was founded in 1853 and is headquartered in Solna, Sweden.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

Telia Shareholder

Owner	in %
Freefloat	56.70
Government of Sweden	39.48
Telia Co. AB	3.79
Government Pension Fund - Global (The)	1.14
Forsta AP Fonden	0.83
Vanguard Total International Stock Index Fund	0.81
Bridge Builder International Equity Fund	0.61
Handelsbanken Sverige Index Criteria	0.54

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.

Telia Management

Name	Job
Bert Lars-Johan Jarnheimer	Chairman
Rachel Samrén	Chief External Affairs & Trust Officer, Senior VP
Per Christian Mørland	Chief Financial Officer & Executive Vice President
Maria Romberg Ewerth	Chief People Officer & Senior Vice President
Markus Messerer	Chief Strategy & Commercial Officer, Senior VP
Claes Johan Ingemar Nycander	Chief Technology Officer-European Region
Hannes Ametsreiter	Director
Stefan Carlsson	Director
Martin Sääf	Director
Rickard Wäst	Director
Rickard Gustafson	Director
Stenkil Ole	Director & Legal Head-Lithuania & Estonia
Jens Anders Olof Olsson	Executive Vice President & CEO-Telia Sweden
Rainer Deutschmann	Group Chief Operating Officer & Senior VP
Stefan Backman	Group General Counsel & Head-Corporate Affairs
Rob Pulkownik	Head-Channel Sales, Telia Carrier
Erik Strandin Pers	Head-Investor Relations
Peter Lav	Head-Legal Affairs
J. Andreas Christian Ekström	Head-Mergers & Acquisitions
Jimmy Maymann	Independent Director
Nina Linander	Independent Director
Jeanette Christensen Jäger	Independent Director
Karl Bo Anders Nilsson	Manager-Investor Relations
Luisa Deplazes de Andrade Delgado	Non-Executive Director
Allison Kirkby	President & Chief Executive Officer
Dan Olov Stromberg	Senior VP, Head-Lithuania, Estonia & Denmark
Stein-Erik Vellan	Senior Vice President & Head-Telia Finland
Mathias Berg	Senior Vice President, Head-TV & Media
Ingrid Bonde	Vice Chairman