Copyright © Inderes 2011 - present. All rights reserved.

Elisa

42.94

 

EUR

 

-0.46 %

ELISA

NASDAQ Helsinki

Telecommunications

Technology

12,430 following
-0.46%
-7.77%
-2.76%
+1.56%
+2.56%
+3.37%
-19.89%
-12.85%
+108.55%
elisa.fi/yhtiotieto

Elisa is active in the telecom industry. The company offers services within communication with a focus on solutions that involve fixed telephony, mobile, and internet services. The customers are found among private individuals, corporate customers, and public organizations. The largest activity is in the Finnish and Baltic markets. In addition to the main business, the company also offers various digitization services, mainly to its larger corporate customers.

P/E (adj.) (24e)
17.94
EV/EBIT (adj.) (24e)
16.06
P/B (24e)
5.29
Dividend yield-% (24e)
5.31 %
Target price
48.00 EUR
Recommendation
Reduce
Updated
20.10.2024
NASDAQ Helsinki
ELISA
Daily low / high price
42.86 / 43.22 EUR
Market cap
7.19B EUR
Turnover
1.74M EUR
Volume
40K
Business risk
Valuation risk
Current
Previous

Analyst

Joni Grönqvist
Joni Grönqvist
Analyst

Latest videos

Elisa Oyj, Q3'24
18.10.2024
Elisa Oyj, Q2'24
16.07.2024
Elisa Oyj, Q1'24
19.04.2024

Financial calendar

Annual report
31.01.2025
Interim report
17.04.2025
Interim report
15.07.2025
Interim report
23.10.2025

Income statement

20202021202220232024e2025e2026e2027e
Revenue1,894.61,998.02,129.52,180.52,179.52,227.22,279.82,336.8
growth-%2.8 %5.5 %6.6 %2.4 %-0.0 %2.2 %2.4 %2.5 %
EBITDA685.3697.4733.2755.9775.6802.8827.2851.6
EBIT (adj.)415.0439.3471.8487.8510.9528.8559.5581.2
EBIT409.0430.8469.8481.8500.6528.8559.5581.2
Profit before taxes398.4418.4456.0458.1465.1490.5520.8543.9
Net income328.2343.5372.8374.0373.6399.8424.5443.3
EPS (adj.)2.052.202.342.372.392.492.652.76
growth-%5.7 %7.2 %6.4 %1.3 %1.0 %4.2 %6.2 %4.4 %
Dividend1.952.052.152.252.282.322.342.40
Dividend ratio95.1 %95.6 %92.4 %96.5 %97.9 %93.1 %88.4 %86.8 %

Profitability and return on capital

20202021202220232024e2025e2026e2027e
EBITDA-%36.2 %34.9 %34.4 %34.7 %35.6 %36.0 %36.3 %36.4 %
EBIT-% (adj.)21.9 %22.0 %22.2 %22.4 %23.4 %23.7 %24.5 %24.9 %
EBIT-%21.6 %21.6 %22.1 %22.1 %23.0 %23.7 %24.5 %24.9 %
ROE28.1 %28.9 %30.5 %29.5 %28.8 %30.3 %31.1 %31.1 %
ROI16.5 %16.8 %18.3 %18.3 %18.8 %19.7 %20.8 %21.4 %

Valuation

20202021202220232024e2025e2026e2027e
Share price (EUR)44.8754.1249.4641.8742.9442.9442.9442.94
Shares160.1160.2160.3160.4160.4160.4160.4160.4
Market cap7,182.98,668.97,926.46,715.46,887.16,887.16,887.16,887.1
Enterprise value8,342.79,900.29,217.28,027.98,205.98,178.38,142.18,090.7
EV/S4.45.04.33.73.83.73.63.5
EV/EBITDA12.214.212.610.610.610.29.89.5
EV/EBIT (adj.)20.122.519.516.516.115.514.613.9
EV/EBIT20.423.019.616.716.415.514.613.9
P/E (adj.)21.924.621.117.717.917.216.215.5
P/E21.925.221.318.018.417.216.215.5
P/B6.17.26.45.25.35.25.04.7
P/S3.84.33.73.13.23.13.02.9
Dividend yield4.4 %3.8 %4.4 %5.4 %5.3 %5.4 %5.5 %5.6 %
Equity ratio38.9 %39.8 %40.4 %41.4 %41.5 %42.4 %43.7 %45.4 %
Gearing ratio101.9 %101.2 %101.9 %100.8 %101.3 %96.6 %90.4 %82.7 %

Quarter data

Q4/232023Q1/24Q2/24Q3/24Q4/24e2024eQ1/25eQ2/25e
Revenue563.52,180.5534.5541.4535.9567.72,179.5543.7553.2
EBITDA191.3755.9179.8189.9205.8200.1775.6194.0195.7
EBIT117.8481.8111.6121.4136.0131.6500.6125.5127.2
Profit before taxes110.5458.1104.0113.7125.5121.9465.1115.5117.4
Net income92.8374.082.691.4100.299.4373.694.195.6
Login in to make your own estimates and see other investors estimates.
ShowingAll content types

Join Inderes community

Don't miss out - create an account and get all the possible benefits

Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools
Create account