Elisa
40.66 EUR +0.64%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.
Log in to see the recommendation and risk by Inderes
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Solidium Oy | 10.0 % | 10.0 % |
Ilmarinen Mutual Pension Insurance Company | 2.5 % | 2.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Topi Manner | 01.03.2024 | 125,730EUR |
Topi Manner | 01.03.2024 | 32,026EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,894.6 | 1,998.0 | 2,129.5 | 2,180.5 | 2,224.2 | 2,307.4 | 2,386.6 | 2,458.2 |
growth-% | 2.8 % | 5.5 % | 6.6 % | 2.4 % | 2.0 % | 3.7 % | 3.4 % | 3.0 % |
EBITDA | 685.3 | 697.4 | 733.2 | 755.9 | 764.8 | 778.5 | 792.3 | 800.9 |
EBIT (adj.) | 415.0 | 439.3 | 471.8 | 487.8 | 496.8 | 508.5 | 521.9 | 528.5 |
EBIT | 409.0 | 430.8 | 469.8 | 481.8 | 496.8 | 508.5 | 521.9 | 528.5 |
Profit before taxes | 398.4 | 418.4 | 456.0 | 458.1 | 469.1 | 476.5 | 483.3 | 489.9 |
Net income | 328.2 | 343.5 | 372.8 | 374.0 | 382.3 | 388.4 | 393.9 | 399.3 |
EPS (adj.) | 2.05 | 2.20 | 2.34 | 2.37 | 2.38 | 2.42 | 2.46 | 2.49 |
growth-% | 5.7 % | 7.2 % | 6.4 % | 1.3 % | 0.6 % | 1.6 % | 1.4 % | 1.4 % |
Dividend | 1.95 | 2.05 | 2.15 | 2.25 | 2.30 | 2.35 | 2.40 | 2.45 |
Dividend ratio | 95.1 % | 95.6 % | 92.4 % | 96.5 % | 96.5 % | 97.1 % | 97.7 % | 98.4 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 36.2 % | 34.9 % | 34.4 % | 34.7 % | 34.4 % | 33.7 % | 33.2 % | 32.6 % |
EBIT-% (adj.) | 21.9 % | 22.0 % | 22.2 % | 22.4 % | 22.3 % | 22.0 % | 21.9 % | 21.5 % |
EBIT-% | 21.6 % | 21.6 % | 22.1 % | 22.1 % | 22.3 % | 22.0 % | 21.9 % | 21.5 % |
ROE | 28.1 % | 28.9 % | 30.5 % | 29.5 % | 29.4 % | 29.4 % | 29.4 % | 29.5 % |
ROI | 16.5 % | 16.8 % | 18.3 % | 18.3 % | 18.8 % | 19.2 % | 19.6 % | 19.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 44.87 | 54.12 | 49.46 | 41.87 | 40.66 | 40.66 | 40.66 | 40.66 |
Shares | 160.1 | 160.2 | 160.3 | 160.4 | 160.4 | 160.4 | 160.4 | 160.4 |
Market cap | 7,182.9 | 8,668.9 | 7,926.4 | 6,715.4 | 6,521.4 | 6,521.4 | 6,521.4 | 6,521.4 |
Enterprise value | 8,342.7 | 9,900.2 | 9,217.2 | 8,027.9 | 7,793.9 | 7,788.4 | 7,787.4 | 7,789.1 |
EV/S | 4.4 | 5.0 | 4.3 | 3.7 | 3.5 | 3.4 | 3.3 | 3.2 |
EV/EBITDA | 12.2 | 14.2 | 12.6 | 10.6 | 10.2 | 10.0 | 9.8 | 9.7 |
EV/EBIT (adj.) | 20.1 | 22.5 | 19.5 | 16.5 | 15.7 | 15.3 | 14.9 | 14.7 |
EV/EBIT | 20.4 | 23.0 | 19.6 | 16.7 | 15.7 | 15.3 | 14.9 | 14.7 |
P/E (adj.) | 21.9 | 24.6 | 21.1 | 17.7 | 17.1 | 16.8 | 16.6 | 16.3 |
P/E | 21.9 | 25.2 | 21.3 | 18.0 | 17.1 | 16.8 | 16.6 | 16.3 |
P/B | 6.1 | 7.2 | 6.4 | 5.2 | 5.0 | 4.9 | 4.8 | 4.8 |
P/S | 3.8 | 4.3 | 3.7 | 3.1 | 2.9 | 2.8 | 2.7 | 2.7 |
Dividend yield | 4.4 % | 3.8 % | 4.4 % | 5.4 % | 5.7 % | 5.8 % | 5.9 % | 6.0 % |
Equity ratio | 38.9 % | 39.8 % | 40.4 % | 41.4 % | 42.2 % | 42.4 % | 42.5 % | 42.6 % |
Gearing ratio | 101.9 % | 101.2 % | 101.9 % | 100.8 % | 96.8 % | 94.9 % | 93.7 % | 92.8 % |
Login required
This content is only available for logged in users
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 539.6 | 532.7 | 544.7 | 563.5 | 2,180.5 | 547.2 | 542.5 | 556.9 | 577.5 |
EBITDA | 183.4 | 182.7 | 198.5 | 191.3 | 755.9 | 185.1 | 183.7 | 201.1 | 195.0 |
EBIT | 116.9 | 115.7 | 131.4 | 117.8 | 481.8 | 118.1 | 116.7 | 134.1 | 128.0 |
Profit before taxes | 112.4 | 110.1 | 125.1 | 110.5 | 458.1 | 111.6 | 110.0 | 127.1 | 120.5 |
Net income | 91.5 | 89.4 | 100.3 | 92.8 | 374.0 | 90.9 | 89.6 | 103.6 | 98.2 |
Login required
This content is only available for logged in users
Elisa Oyj: Decisions of Elisa's Annual General Meeting 2024
Elisa Oyj: Elisa's 2023 Annual Report, Financial Statements and Sustainability Report
Join Inderes community
Don't miss out - create an account and get all the possible benefits