Telenor (TEL.OL) stock price, revenue, and financials

Telenor market cap is kr183.3 b, and annual revenue was kr115.08 b in FY 2021

KR183.3 B

TEL.OL Mkt cap, 24-Jun-2022

KR28 B

Telenor Revenue Q1, 2022
Telenor Gross profit (Q1, 2022)20.9 B
Telenor Net income (Q1, 2022)8.1 B
Telenor EBITDA (Q1, 2022)12 B
Telenor EBIT (Q1, 2022)5.6 B
Telenor Cash, 31-Mar-202220.8 B
Telenor EV291.3 B
Get notified regarding key financial metrics and revenue changes at TelenorLearn more
Banner background

Telenor Revenue Breakdown

Embed Graph

Telenor revenue breakdown by business segment: 59.8% from MOBILE SUBSCRIPTION AND TRAFFIC, 9.8% from FIXED INTERNET/TV, 24.7% from OTHER REVENUE and 5.7% from Other

Telenor revenue breakdown by geographic segment: 21.7% from NORWAY, 10.5% from SWEDEN, 19.0% from THAILAND, 11.4% from MALAYSIA, 12.5% from BANGLADESH, 8.4% from FINLAND and 16.7% from Other

Telenor Income Statement

Annual

NOKFY, 2018FY, 2019FY, 2020FY, 2021

Revenue

119.3b117.9b124.1b115.1b

Cost of goods sold

(13.1b)(14.7b)(16.6b)(29.2b)

Gross profit

106.2b103.2b107.7b85.9b

R&D expense

(372.0m)(280.0m)(238.0m)(187.0m)

Operating expense total

(61.7b)(53.9b)(52.7b)(37.0b)

Depreciation and amortization

(20.6b)(24.6b)(29.1b)(32.8b)

EBITDA

44.4b48.4b54.7b48.5b

EBIT

23.8b23.7b25.6b15.7b

Interest expense

(2.6b)(5.0b)(4.6b)(4.0b)

Interest income

476.0m644.0m500.0m383.0m

Pre tax profit

20.4b20.3b26.0b10.9b

Income tax expense

(6.4b)(9.1b)(6.6b)(5.8b)

Net Income

14.0b11.2b19.4b5.1b

Quarterly

NOKQ1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020Q3, 2020Q1, 2021Q2, 2021Q3, 2021Q1, 2022

Revenue

27.6b28.0b29.5b32.0b31.2b30.0b28.9b28.0b28.9b28.0b

Cost of goods sold

(6.7b)(6.8b)(7.3b)(7.4b)(7.2b)(6.9b)(7.5b)(6.9b)(6.9b)(7.2b)

Gross profit

21.1b21.4b22.2b24.7b24.0b24.0b21.4b21.2b22.0b20.9b

Operating expense total

(8.7b)(9.2b)(8.9b)(10.6b)(10.9b)(8.7b)(8.6b)(8.8b)(8.5b)(8.8b)

Depreciation and amortization

(5.6b)(5.8b)(6.3b)(7.2b)(7.6b)(7.1b)(7.0b)(6.4b)(6.6b)(6.4b)

EBITDA

12.3b12.1b13.2b14.0b13.0b15.2b12.8b12.2b13.4b12.0b

EBIT

6.7b6.4b6.9b6.8b5.4b8.1b5.8b5.8b6.8b5.6b

Interest expense

(212.0m)(871.0m)(1.4b)(4.3b)(1.3b)(671.0m)(877.0m)(1.2b)(736.0m)

Interest income

385.0m

Pre tax profit

6.5b5.5b4.2b2.5b7.4b7.6b(1.4b)4.5b5.1b7.1b

Income tax expense

(1.8b)(1.9b)(4.0b)(718.0m)(2.0b)(2.1b)(1.6b)(1.5b)(1.5b)1.0b

Net Income

4.7b3.6b181.0m1.7b5.3b5.5b(3.0b)3.0b3.5b8.1b

Telenor Balance Sheet

Annual

NOKFY, 2018FY, 2019FY, 2020FY, 2021

Cash

18.5b13.9b20.6b15.2b

Accounts Receivable

14.5b25.8b15.7b14.5b

Prepaid Expenses

4.5b1.3b6.5b4.6b

Inventories

1.7b1.5b1.3b1.6b

Current Assets

44.3b46.9b50.1b43.8b

PP&E

73.4b142.6b79.4b72.8b

Goodwill

14.4b27.5b28.9b27.4b

Total Assets

191.3b248.9b256.5b225.7b

Accounts Payable

8.2b9.4b9.1b9.1b

Short-term debt

17.0b25.5b18.0b16.3b

Current Liabilities

67.5b73.0b60.5b62.2b

Long-term debt

56.0b116.1b134.4b115.9b

Non-Current Liabilities

69.4b132.5b152.1b132.1b

Total Debt

73.1b141.6b152.3b132.2b

Total Liabilities

136.8b205.6b212.6b194.2b

Common Stock

8.8b8.6b8.5b8.5b

Retained Earnings

58.4b50.0b55.0b44.0b

Total Equity

54.5b43.3b43.9b31.5b

Quarterly

NOKQ1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020Q3, 2020Q1, 2021Q2, 2021Q3, 2021Q1, 2022

Cash

24.9b42.4b31.9b18.1b16.7b17.5b22.8b19.7b22.0b20.8b

Accounts Receivable

20.8b20.5b26.7b27.5b26.5b26.2b23.6b23.6b23.2b21.4b

Prepaid Expenses

1.1b1.3b1.7b1.7b1.7b1.4b1.5b1.6b1.8b1.5b

Inventories

1.5b1.2b1.4b1.6b1.3b1.3b1.6b1.3b1.1b1.6b

Current Assets

49.0b66.1b62.3b53.3b46.8b46.9b50.1b49.5b51.9b45.9b

PP&E

71.7b125.4b140.8b89.0b85.3b83.5b73.1b73.2b72.6b71.7b

Goodwill

14.2b14.1b31.0b31.2b30.0b30.2b27.5b27.9b27.9b26.2b

Total Assets

218.7b233.9b268.6b277.6b264.4b260.6b237.8b235.9b233.6b226.6b

Accounts Payable

34.6b32.8b36.4b36.8b34.5b33.0b31.8b30.1b30.7b30.9b

Short-term debt

29.8b34.0b37.2b21.0b24.2b20.4b16.9b24.0b19.9b15.7b

Current Liabilities

75.2b81.0b90.4b66.8b74.1b67.8b58.0b71.0b67.7b58.5b

Long-term debt

74.7b97.6b122.7b146.2b140.0b138.7b125.0b120.7b119.7b113.2b

Non-Current Liabilities

86.0b108.7b136.8b162.9b156.3b154.8b140.3b136.3b135.0b128.8b

Total Debt

104.5b131.6b159.9b167.2b164.2b159.0b141.9b144.7b139.6b128.8b

Total Liabilities

161.3b189.7b227.2b229.7b230.3b222.6b198.4b207.2b202.7b187.2b

Common Stock

8.8b8.7b8.6b8.6b8.5b8.5b8.5b8.5b8.5b8.5b

Retained Earnings

60.5b51.3b49.7b50.7b42.8b47.4b51.2b40.8b43.4b50.6b

Total Equity

57.4b44.2b41.4b47.9b34.0b38.1b39.5b28.7b31.0b39.4b

Telenor Cash Flow

Annual

NOKFY, 2018FY, 2019FY, 2020FY, 2021

Net Income

17.7b21.0b25.6b17.1b

Depreciation and Amortization

20.8b24.6b29.1b19.2b

Accounts Receivable

(1.4b)317.0m1.6b392.0m

Inventories

(204.0m)428.0m242.0m(319.0m)

Accounts Payable

(1.2b)(233.0m)(730.0m)832.0m

Cash From Operating Activities

36.4b34.2b43.8b42.3b

Cash From Investing Activities

(613.0m)(43.5b)(10.6b)(17.2b)

Long-term Borrowings

(11.4b)32.3b1.2b(2.9b)

Dividends Paid

(21.5b)(16.4b)(15.5b)(16.1b)

Cash From Financing Activities

(39.5b)4.3b(27.6b)(27.9b)

Net Change in Cash

(4.0b)(4.3b)6.1b(3.1b)

Quarterly

NOKQ1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020Q3, 2020Q1, 2021Q2, 2021Q3, 2021Q1, 2022

Net Income

6.5b12.0b22.8b2.5b9.8b19.9b(1.5b)2.9b5.9b6.5b

Depreciation and Amortization

5.7b11.4b23.3b7.2b14.7b29.0b13.5b20.3b40.4b6.4b

Cash From Operating Activities

9.4b15.5b36.6b10.4b21.6b42.9b10.8b20.7b44.6b9.4b

Cash From Investing Activities

(5.0b)(9.6b)(35.5b)(4.5b)(9.6b)(17.5b)(4.7b)(9.3b)(17.0b)(3.1b)

Short-term Borrowings

24.5b23.8b804.0m804.0m

Long-term Borrowings

2.5b2.5b9.6b(582.0m)(582.0m)(393.0m)(1.0b)1.1b(3.6b)45.0m

Dividends Paid

(397.0m)(8.1b)(9.8b)(397.0m)(7.7b)(9.5b)(299.0m)(8.6b)(10.5b)(325.0m)

Cash From Financing Activities

1.8b17.7b17.5b(2.7b)(10.8b)(19.9b)(3.3b)(11.0b)(21.3b)(2.7b)

Net Change in Cash

6.2b23.4b19.0b3.6b1.3b5.5b2.5b251.0m5.6b3.5b

Telenor Ratios

NOKFY, 2018

Revenue/Employee

5.7m

Telenor Operating Metrics

Y, 2013Y, 2014Y, 2015Y, 2016

Mobile Customers

186 m203 m214 m

Mobile Data Users

32 m60.3 m77.7 m

Telenor Employee Rating

4.11000 votes
Culture & Values
3.9
Work/Life Balance
4
Senior Management
3.3
Salary & Benefits
3.7
Career Opportunities
3.6
Source