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 Q4 2019

SEK in millions

 

Q4 2019e

 

FY 2019e

FY 2020e

FY 2021e

           
  Net sales 22,802  86,101 93,845 94,021
  of which service revenues 19,127 73,576 81,144 81,333
  Adjusted EBITDA

7,759

31,012

32,277 32,749
  Adjusted operating income 3,513 13,988 15,704 16,590
  Net income* 2,349 8,231 10,333 11,429
           
  Operational free cash flow 525 12,119 11,206 11,117
  Net debt (SEK in billions)* 89.3 89.3 86.5 82.1
  CAPEX excluding fees for licenses, spectrum fees and right-of- use-asset 3,837 13,674 13,738 13,552

* Continuing and discontinued operations

Consensus estimates