Copyright © Inderes 2011 - present. All rights reserved.

Elisa

47,68 EUR -0,13%
12.397 investorer følger denne virksomhed

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)
19,89
EV/EBIT (adj.) (24e)
17,66
P/B (24e)
5,87
Udbytteafkast, % (24e)
4,78 %
Kursmål
48.00 EUR
Anbefaling
Akkumulér
Opdateret
16.7.2024
NASDAQ Helsinki
ELISA
Daglig lav / høj pris
47,6 / 47,9 EUR
Markedsværdi
7,98 mia. EUR
Aktieomsætning
6,37 mio. EUR
Volumen
134 t
Business risk
Valuation risk
Current
Previous

Analytiker

Joni Grönqvist
Joni Grönqvist
Analytiker

Seneste videoer

Elisa Oyj, Q2'24
16.07.2024
Elisa Oyj, Q1'24
19.04.2024
Elisa Oyj, Q4, 2023
26.01.2024

Finanskalender

Delårsrapport
18.10.2024
Halvårligt udbytte
22.10.2024
Årsrapport
31.01.2025
Delårsrapport
17.04.2025
Delårsrapport
15.07.2025

Resultatopgørelse

20202021202220232024e2025e2026e2027e
Omsætning1.894,61.998,02.129,52.180,52.202,62.262,52.327,72.393,4
vækst-%2,8 %5,5 %6,6 %2,4 %1,0 %2,7 %2,9 %2,8 %
EBITDA685,3697,4733,2755,9771,5796,0819,8844,1
EBIT (adj.)415,0439,3471,8487,8508,1527,3550,5572,6
EBIT409,0430,8469,8481,8497,8527,3550,5572,6
Overskud før skat398,4418,4456,0458,1463,3487,5511,4534,5
Netto indkomst328,2343,5372,8374,0374,1397,3416,8435,7
EPS (adj.)2,052,202,342,372,402,482,602,72
vækst-%5,7 %7,2 %6,4 %1,3 %1,2 %3,4 %4,9 %4,5 %
Udbytte1,952,052,152,252,282,322,342,40
Udbytte ratio95,1 %95,6 %92,4 %96,5 %97,7 %93,6 %90,0 %88,4 %

Lønsomhed og afkast på kapital

20202021202220232024e2025e2026e2027e
EBITDA-%36,2 %34,9 %34,4 %34,7 %35,0 %35,2 %35,2 %35,3 %
EBIT-% (adj.)21,9 %22,0 %22,2 %22,4 %23,1 %23,3 %23,7 %23,9 %
EBIT-%21,6 %21,6 %22,1 %22,1 %22,6 %23,3 %23,7 %23,9 %
ROE28,1 %28,9 %30,5 %29,5 %28,8 %30,1 %30,7 %30,9 %
ROI16,5 %16,8 %18,3 %18,3 %18,7 %19,6 %20,4 %21,0 %

Værdiansættelse

20202021202220232024e2025e2026e2027e
Aktiekurs (EUR)44,8754,1249,4641,8747,6847,6847,6847,68
Aktier160,1160,2160,3160,4160,4160,4160,4160,4
Markedsværdi7.182,98.668,97.926,46.715,47.647,37.647,37.647,37.647,3
Enterprise value8.342,79.900,29.217,28.027,98.973,28.954,68.925,68.881,6
EV/S4,45,04,33,74,14,03,83,7
EV/EBITDA12,214,212,610,611,611,210,910,5
EV/EBIT (adj.)20,122,519,516,517,717,016,215,5
EV/EBIT20,423,019,616,718,017,016,215,5
P/E (adj.)21,924,621,117,719,919,218,317,6
P/E21,925,221,318,020,419,218,317,6
P/B6,17,26,45,25,95,75,55,3
P/S3,84,33,73,13,53,43,33,2
Udbytteprocent4,4 %3,8 %4,4 %5,4 %4,8 %4,9 %4,9 %5,0 %
Equity ratio38,9 %39,8 %40,4 %41,4 %41,4 %42,1 %43,1 %44,6 %
Gearing ratio101,9 %101,2 %101,9 %100,8 %101,4 %97,7 %92,4 %85,5 %

Kvartalsdata

Q3/23Q4/232023Q1/24Q2/24Q3/24eQ4/24e2024eQ1/25e
Omsætning544,7563,52.180,5534,5541,4553,6573,12.202,6
EBITDA198,5191,3755,9179,8189,9205,9195,8771,5
EBIT131,4117,8481,8111,6121,4137,4127,3497,8
Overskud før skat125,1110,5458,1104,0113,7127,9117,6463,3
Netto indkomst100,392,8374,082,691,4104,295,9374,1
Login in to make your own estimates and see other investors estimates.
ViserAlle indholdstyper

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