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.

 

Pre Q1 2019

SEK in millions

Q1e

FY 2019e

FY 2020e

FY 2021e

           
  Net sales 21,048  86,960 87,013 87,149
  of which service revenues 17,963 72,764 72,771 72,915
  Adjusted EBITDA 6,701 28,042 28,670 29,112
  Adjusted operating income 3,588 15,440 15,667 16,346
  Net income* 2,575 11,027 11,345 11,743
           
  Operational free cash flow 3,114 12,034 12,298 12,211
  Net debt (SEK in billions)* 55.1 61.9 64.3 64.0
  CAPEX excluding licenses & spectrum fees 3,091 13,216 12,880 12,723

* Continuing and discontinued operations

Consensus estimates