Consensus estimates

The consensus estimates presented are based on projections prepared by analysts covering the Telia Company share, compiled and aggregated by Telia Company's Investor Relations department. The consensus estimates do not reflect any opinion of Telia Company. Telia Company assumes no responsibility for the accuracy of the consensus estimates.

 

Post Q4 2018

SEK in millions

Q1e

FY 2019e

FY 2020e

FY 2021e

           
  Net sales 21,053  86,728 87,424 88,028
  of which service revenues 17,912 72,512 72,703 73,104
  Adjusted EBITDA 6,924 28,264 28,839 29,112
  Adjusted operating income 4,138 16,007 16,534 16,900
  Net income* 2,814 11,487 11,235 11,866
           
  Operational free cash flow 3,294 11,824 12,148 11,898
  Net debt (SEK in billions)* 56.3 65.2 67.8 66.4
  CAPEX excluding licenses & spectrum fees 3,091 13,079 13,047 12,973

* Continuing and discontinued operations

Consensus estimates