Elisa
43.18 EUR 0%12,219 investors are following this company
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 (24e)
18.11
EV/EBIT (adj.) (24e)
16.46
P/B (24e)
5.32
Dividend yield-% (24e)
5.28 %
Target price
47.00 EUR
Recommendation
Accumulate
Updated
21.4.2024
NASDAQ Helsinki
ELISA
Daily low / high price
43.14 / 43.3
EUR
Market cap
7.23B EUR
Turnover
389.36K EUR
Volume
9K
Business risk
Valuation risk
Current
Previous
Analyst
Joni Grönqvist
Analyst
Latest videos
Financial calendar
Interim report
2024-07-16
Interim report
2024-10-18
Half year dividend
2024-10-22
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 | 2024-03-01 | 125,730EUR |
Topi Manner | 2024-03-01 | 32,026EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,894.6 | 1,998.0 | 2,129.5 | 2,180.5 | 2,188.4 | 2,254.8 | 2,327.7 | 2,405.8 |
growth-% | 2.8 % | 5.5 % | 6.6 % | 2.4 % | 0.4 % | 3.0 % | 3.2 % | 3.4 % |
EBITDA | 685.3 | 697.4 | 733.2 | 755.9 | 758.7 | 775.4 | 795.3 | 818.8 |
EBIT (adj.) | 415.0 | 439.3 | 471.8 | 487.8 | 498.3 | 506.0 | 525.4 | 546.8 |
EBIT | 409.0 | 430.8 | 469.8 | 481.8 | 488.0 | 506.0 | 525.4 | 546.8 |
Profit before taxes | 398.4 | 418.4 | 456.0 | 458.1 | 459.2 | 465.9 | 485.5 | 507.2 |
Net income | 328.2 | 343.5 | 372.8 | 374.0 | 372.1 | 379.5 | 395.4 | 413.1 |
EPS (adj.) | 2.05 | 2.20 | 2.34 | 2.37 | 2.38 | 2.37 | 2.47 | 2.58 |
growth-% | 5.7 % | 7.2 % | 6.4 % | 1.3 % | 0.6 % | -0.8 % | 4.2 % | 4.5 % |
Dividend | 1.95 | 2.05 | 2.15 | 2.25 | 2.28 | 2.32 | 2.36 | 2.40 |
Dividend ratio | 95.1 % | 95.6 % | 92.4 % | 96.5 % | 98.3 % | 98.0 % | 95.7 % | 93.2 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 36.2 % | 34.9 % | 34.4 % | 34.7 % | 34.7 % | 34.4 % | 34.2 % | 34.0 % |
EBIT-% (adj.) | 21.9 % | 22.0 % | 22.2 % | 22.4 % | 22.8 % | 22.4 % | 22.6 % | 22.7 % |
EBIT-% | 21.6 % | 21.6 % | 22.1 % | 22.1 % | 22.3 % | 22.4 % | 22.6 % | 22.7 % |
ROE | 28.1 % | 28.9 % | 30.5 % | 29.5 % | 28.7 % | 29.0 % | 29.8 % | 30.5 % |
ROI | 16.5 % | 16.8 % | 18.3 % | 18.3 % | 18.4 % | 19.1 % | 19.8 % | 20.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 44.87 | 54.12 | 49.46 | 41.87 | 43.18 | 43.18 | 43.18 | 43.18 |
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 | 6,925.6 | 6,925.6 | 6,925.6 | 6,925.6 |
Enterprise value | 8,342.7 | 9,900.2 | 9,217.2 | 8,027.9 | 8,202.1 | 8,201.2 | 8,193.8 | 8,176.2 |
EV/S | 4.4 | 5.0 | 4.3 | 3.7 | 3.7 | 3.6 | 3.5 | 3.4 |
EV/EBITDA | 12.2 | 14.2 | 12.6 | 10.6 | 10.8 | 10.6 | 10.3 | 10.0 |
EV/EBIT (adj.) | 20.1 | 22.5 | 19.5 | 16.5 | 16.5 | 16.2 | 15.6 | 15.0 |
EV/EBIT | 20.4 | 23.0 | 19.6 | 16.7 | 16.8 | 16.2 | 15.6 | 15.0 |
P/E (adj.) | 21.9 | 24.6 | 21.1 | 17.7 | 18.1 | 18.2 | 17.5 | 16.8 |
P/E | 21.9 | 25.2 | 21.3 | 18.0 | 18.6 | 18.2 | 17.5 | 16.8 |
P/B | 6.1 | 7.2 | 6.4 | 5.2 | 5.3 | 5.3 | 5.2 | 5.0 |
P/S | 3.8 | 4.3 | 3.7 | 3.1 | 3.2 | 3.1 | 3.0 | 2.9 |
Dividend yield | 4.4 % | 3.8 % | 4.4 % | 5.4 % | 5.3 % | 5.4 % | 5.5 % | 5.6 % |
Equity ratio | 38.9 % | 39.8 % | 40.4 % | 41.4 % | 42.1 % | 42.2 % | 42.5 % | 43.1 % |
Gearing ratio | 101.9 % | 101.2 % | 101.9 % | 100.8 % | 97.8 % | 96.7 % | 94.5 % | 90.8 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 532.7 | 544.7 | 563.5 | 2,180.5 | 534.5 | 530.6 | 550.4 | 572.9 | 2,188.4 |
EBITDA | 182.7 | 198.5 | 191.3 | 755.9 | 179.8 | 182.0 | 199.9 | 197.1 | 758.7 |
EBIT | 115.7 | 131.4 | 117.8 | 481.8 | 111.6 | 114.5 | 132.4 | 129.6 | 488.0 |
Profit before taxes | 110.1 | 125.1 | 110.5 | 458.1 | 105.1 | 107.8 | 125.4 | 122.1 | 459.2 |
Net income | 89.4 | 100.3 | 92.8 | 374.0 | 85.7 | 87.8 | 102.2 | 99.5 | 372.1 |
ShowingAll content types
Elisa Oyj: Elisa's Interim Report Q1 2024
Elisa Oyj: Composition of the Committees of the Elisa's Board of Directors
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