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 Q3 2019

SEK in millions

FY 2019e

FY 2020e

FY 2021e

         
  Net sales  85,610 86,047 86,164
  of which service revenues 72,983 73,183 73,240
  Adjusted EBITDA

31,036

31,314 31,790
  Adjusted operating income 13,832 15,233 16,248
  Net income* 8,335 9,830 10,661
         
  Operational free cash flow 12,188 10,654 10,536
  Net debt (SEK in billions)* 80.0 77.2 73.8
  CAPEX excluding fees for licenses, spectrum fees and right-of- use-asset 13,674 13,516 13,402

* Continuing and discontinued operations

Consensus estimates