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 Q4 2019

SEK in millions

FY 2020e

FY 2021e

FY 2022e

         
  Net sales  93,191 93,314 93,345
  of which service revenues 80,586 80,729 80,800
  Adjusted EBITDA

32,240

32,642 32,979
  Adjusted operating income 15,158 16,201 16,854
  Net income* 9,266 10,144 10,594
         
  Operational free cash flow 11,110 11,045 11,381
  Net debt (SEK in billions)* 86.7 83.0 78.6
  CAPEX excluding fees for licenses, spectrum fees and right-of- use-asset 14,034 13,854 13,627

* Continuing and discontinued operations

Consensus estimates