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 Q2 2019

SEK in millions

Q2
2019e

FY 2019e

FY 2020e

FY 2021e

           
  Net sales 21,621  86,773 87,095 87,494
  of which service revenues 18,242 73,006 73,070 73,120
  Adjusted EBITDA 7,518 30,952 31,268 31,803
  Adjusted operating income 3,681 15,259 16,007 16,586
  Net income* 2,495 9,804 10,410 11,255
           
  Operational free cash flow 2,393 12,183 12,087 12,257
  Net debt (SEK in billions)* 75.7 75.6 76.8 73.4
  CAPEX excluding licenses & spectrum fees 3,224 13,270 12,898 12,785

* Continuing and discontinued operations

Consensus estimates