|
Market Closed -
Nasdaq Helsinki
12:00:00 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 36.56 EUR | +1.67% |
|
-0.71% | -3.13% |
| 09-28 | Elisa to Restructure International Software Business | MT |
| 09-28 | Elisa restructures international software business | FW |
Company Valuation: Elisa Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,669 | 7,926 | 6,715 | 6,705 | 6,058 | 5,871 | - | - |
| Change | - | -8.57% | -15.28% | -0.15% | -9.65% | -3.09% | - | - |
| Enterprise Value (EV) 1 | 9,888 | 9,202 | 8,020 | 8,178 | 7,566 | 7,382 | 7,389 | 7,401 |
| Change | - | -6.94% | -12.85% | 1.97% | -7.48% | -2.44% | 0.1% | 0.16% |
| P/E | 25.2x | 21.2x | 17.9x | 18.7x | 17.7x | 15.4x | 14.8x | 14.2x |
| PBR | 7.24x | 6.36x | 5.2x | 5.22x | 4.84x | 4.67x | 4.67x | 4.67x |
| PEG | - | 2.53x | 41.71x | -3.98x | -3.95x | 1.3x | 3.64x | 3.63x |
| Capitalization / Revenue | 4.34x | 3.72x | 3.08x | 3.06x | 2.68x | 2.6x | 2.54x | 2.49x |
| EV / Revenue | 4.95x | 4.32x | 3.68x | 3.73x | 3.35x | 3.27x | 3.2x | 3.14x |
| EV / EBITDA | 14x | 12.5x | 10.6x | 10.4x | 9.36x | 8.95x | 8.71x | 8.47x |
| EV / EBIT | 22.5x | 19.5x | 16.5x | 16.2x | 14.8x | 14.2x | 13.6x | 13.1x |
| EV / FCF | 29.4x | 28.7x | 23.4x | 23.8x | 18.5x | 18.3x | 17.8x | 17.3x |
| FCF Yield | 3.41% | 3.49% | 4.28% | 4.21% | 5.41% | 5.45% | 5.63% | 5.79% |
| Dividend per Share 2 | 2.05 | 2.05 | 2.15 | 2.25 | 2.35 | 2.461 | 2.534 | 2.603 |
| Rate of return | 3.79% | 4.14% | 5.13% | 5.38% | 6.23% | 6.73% | 6.93% | 7.12% |
| EPS 2 | 2.15 | 2.33 | 2.34 | 2.23 | 2.13 | 2.374 | 2.47 | 2.567 |
| Distribution rate | 95.3% | 88% | 91.9% | 101% | 110% | 104% | 103% | 101% |
| Net sales 1 | 1,998 | 2,130 | 2,180 | 2,192 | 2,257 | 2,261 | 2,308 | 2,359 |
| EBITDA 1 | 706 | 735 | 756 | 783 | 808 | 824.6 | 848 | 874.1 |
| EBIT 1 | 439 | 472 | 487 | 504 | 512 | 520.2 | 542.1 | 563.7 |
| Net income 1 | 343.6 | 374.1 | 375.2 | 358.4 | 342 | 376.8 | 390.4 | 404.8 |
| Net Debt 1 | 1,219 | 1,276 | 1,304 | 1,473 | 1,508 | 1,511 | 1,518 | 1,530 |
| Reference price 2 | 54.12 | 49.46 | 41.87 | 41.80 | 37.74 | 36.56 | 36.56 | 36.56 |
| Nbr of stocks (in thousands) | 160,187 | 160,260 | 160,388 | 160,409 | 160,514 | 160,575 | - | - |
| Announcement Date | 1/27/22 | 1/27/23 | 1/26/24 | 1/31/25 | 1/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.4x | 3.27x | 8.95x | 6.73% | 6.61B | |
| 11x | 1.3x | 4.13x | 7.03% | 222B | |
| 10.15x | 2.47x | 6.53x | 6.14% | 191B | |
| 12.78x | 2.14x | 5.49x | 4.24% | 143B | |
| 13.3x | 1.84x | 8.01x | 3.15% | 87.71B | |
| 11.68x | 0.9x | 3.36x | 6.54% | 80.58B | |
| 11.49x | 1.77x | 4.48x | 2.85% | 63.93B | |
| 14.82x | 2.64x | 8.24x | 5.17% | 56.84B | |
| 22.87x | 5.28x | 19.27x | 4.78% | 54.26B | |
| 14.49x | 2.69x | 6.01x | 4.48% | 50.15B | |
| Average | 13.80x | 2.43x | 7.45x | 5.11% | 95.6B | |
| Weighted average by Cap. | 12.51x | 2.10x | 6.36x | 5.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ELISA Stock
- Valuation Elisa Oyj
Select your edition
All financial news and data tailored to specific country editions
