Elisa

55,2EUR −0,47 %
11 501 investerare följer bolaget.

Elisa är verksamma inom telekombranschen. Bolaget erbjuder tjänster inom kommunikation med störst inriktning mot lösningar som berör fast telefoni, mobil- och internettjänster. Kunderna återfinns bland privatpersoner, företagskunder samt bland offentliga organisationer. Störst verksamhet återfinns på den finska - och baltiska marknaden. Utöver huvudverksamheten erbjuder även bolaget diverse digitaliseringstjänster, främst till sina större företagskunder.

P/E (23e)
22,59
EV/EBIT (23e)
20,4
P/B (23e)
6,84
Direktavkastnings- % (23e)
4,08 %
Riktkurs
50.00 EUR
Rekommendation
Minska
Uppdaterad
10.3.2023
NASDAQ Helsinki
ELISA
Dagens lägsta / högsta pris
55,12 / 55,58 EUR
Börsvärde
9,24 md EUR
Omsättning
2,78 mn EUR
Volym
50 tn
Risk och rekommendation
HögRiskLåg
SäljRekommendationKöp

Analyst

Finansiell kalender

Bolagsstämma
2023-04-05
Årlig dividend
2023-04-06
Delårsrapport
2023-04-20
Delårsrapport
2023-07-14
Delårsrapport
2023-10-19

Income statement

20192020202120222023e2024e2025e2026e
Revenue1 843,501 894,601 997,962 129,502 217,652 302,212 385,922 467,92
growth-%0,66 %2,77 %5,46 %6,58 %4,14 %3,81 %3,64 %3,44 %
EBITDA660,80685,30697,40733,20757,82769,13789,60812,62
EBIT (adj.)401,90415,00439,30471,80493,82500,69515,77533,26
EBIT395,00409,00430,80469,80493,82500,69515,77533,26
Profit before taxes371,90398,40418,40456,00480,42486,42500,25515,21
Net income303,10328,20343,54372,80391,54396,43407,71419,90
EPS (adj.)1,942,052,202,342,442,472,542,62
growth-%−1,62 %5,68 %7,20 %6,41 %4,47 %1,25 %2,84 %2,99 %
Dividend1,851,952,052,152,252,352,452,50
Dividend ratio97,54 %95,11 %95,58 %92,42 %92,09 %95,00 %96,30 %95,42 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%35,84 %36,17 %34,91 %34,43 %34,17 %33,41 %33,09 %32,93 %
EBIT-% (adj.)21,80 %21,90 %21,99 %22,16 %22,27 %21,75 %21,62 %21,61 %
EBIT-%21,43 %21,59 %21,56 %22,06 %22,27 %21,75 %21,62 %21,61 %
ROE26,63 %28,14 %28,86 %30,50 %30,83 %30,23 %30,32 %30,56 %
ROI16,99 %16,48 %16,85 %18,28 %19,06 %19,30 %19,63 %20,06 %

Valuation

20192020202120222023e2024e2025e2026e
Share price (EUR)49,2544,8754,1249,4655,2055,2055,2055,20
Shares159,80160,08160,18160,26160,26160,26160,26160,26
Market cap7 870,157 182,928 668,897 926,418 846,308 846,308 846,308 846,30
Enterprise value9 059,708 342,679 900,249 217,2210 074,1210 072,1110 070,8610 069,26
EV/S4,914,404,964,334,544,374,224,08
EV/EBITDA13,7112,1714,2012,5713,2913,1012,7512,39
EV/EBIT (adj.)22,5420,1022,5419,5420,4020,1219,5318,88
EV/EBIT22,9420,4022,9819,6220,4020,1219,5318,88
P/E (adj.)25,3921,8924,6221,1522,5922,3121,7021,07
P/E25,9721,8925,2321,2622,5922,3121,7021,07
P/B6,856,077,246,366,846,656,506,37
P/S4,273,794,343,723,993,843,713,58
Dividend yield3,76 %4,35 %3,79 %4,35 %4,08 %4,26 %4,44 %4,53 %
Equity ratio40,88 %38,94 %39,76 %40,37 %42,08 %42,52 %42,85 %43,12 %
Gearing ratio103,06 %101,90 %101,24 %101,91 %94,53 %91,84 %89,66 %87,79 %

Quarter data

Q1/22Q2/22Q3/22Q4/222022Q1/23eQ2/23eQ3/23eQ4/23e
Revenue511,40521,50534,00562,602 129,50533,27542,90556,38585,10
EBITDA177,20177,30193,80184,90733,20182,25183,93198,53193,11
EBIT111,40111,40127,90119,10469,80116,25117,93132,53127,11
Profit before taxes108,40108,30124,00115,30456,00112,90114,58129,18123,76
Net income88,3587,95100,9095,60372,8092,0193,38105,28100,86
Publisher
Video

Elisa CMD 2023 – Thursday, Mar. 9 at 9:00 am EET

Follow Elisa's Capital Markets Day on Thursday, March 9 at 9:00 am EET on inderesTV.

2023-03-10
Publisher
Video

Elisa Q4'22 – Friday, Jan. 27 at 12:00 am EET

Follow Elisa's Q4'22 info on Friday, January 27 at 12:00 am EET on inderesTV.

2023-01-27
Publisher
Video

Elisa | ESG Day Dec. 12, 2022

Minna Kröger, Corporate Responsibility Director, talks about sustainability at Elisa.

2022-12-12
Publisher
Video

ESG Day – Monday, Dec. 12 at 4:00 pm EET

At the ESG Day, we will hear how ESG requirements, risks and opportunities impact businesses and operating environments. The presentations are recorded earlier on the day and can also be viewed afterwards. The recordings will be available for viewing...

2022-12-12
Publisher
Video

Elisa Q3'22 – Wednesday, Oct. 19 at 12:00 am EEST

Follow Elisa's Q3'22-info on Wednesday, October 19 at 12:00 on inderesTV.

2022-10-19
Publisher
Video

Elisa Q2'22 – Friday, July 15 at 12:00 am EEST

Follow Elisa's Q2’22 info on Friday, July 15 at 12:00 am EEST on inderesTV.

2022-07-15
Publisher
Video

Elisa's Q1 2022 - 22.4.2022 at 12.00 EEST

Follow the Elisa's Q1 2022. The live will start 22.4.2022 at 12:00 EEST

2022-04-22
Publisher
Video

Elisa's Financial Results 2021 - 27.1.2022 at 12.00 EET

Follow the Elisa's Financial Results 2021. The live will start 27.1.2022 at 12:00 EET

2022-01-27