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 Q3 2019

SEK in millions

Q3 2019e

FY 2019e

FY 2020e

FY 2021e

           
  Net sales 21,620  86,211 86,448 86,702
  of which service revenues 18,391 73,065 73,121 73,281
  Adjusted EBITDA 8,084 30,814 31,392 31,834
  Adjusted operating income 3,999 14,442 15,389 16,366
  Net income* 2,674 8,756 10,333 11,134
           
  Operational free cash flow 3,206 12,037 12,152 12,350
  Net debt (SEK in billions)* 75.3 78.0 78.2 74.3
  CAPEX excluding fees for licenses, spectrum fees and right-of- use-asset 3,100 13,441 12,950 12,861

* Continuing and discontinued operations

Consensus estimates