|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.40 EUR | 0.00% |
|
-2.33% | -8.85% |
| 07-16 | Danske Bank Upgrades Elisa to Buy Rating, Trims PT | MT |
| 07-16 | OP Corporate Bank Downgrades Elisa to Accumulate Rating, Trims PT | MT |
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 | 5,524 | - | - |
| Change | - | -8.57% | -15.28% | -0.15% | -9.65% | -8.82% | - | - |
| Enterprise Value (EV) 1 | 9,888 | 9,202 | 8,020 | 8,178 | 7,566 | 7,032 | 7,036 | 7,046 |
| Change | - | -6.94% | -12.85% | 1.97% | -7.48% | -7.06% | 0.06% | 0.14% |
| P/E | 25.2x | 21.2x | 17.9x | 18.7x | 17.7x | 14.4x | 13.9x | 13.3x |
| PBR | 7.24x | 6.36x | 5.2x | 5.22x | 4.84x | 4.39x | 4.39x | 4.39x |
| PEG | - | 2.53x | 41.71x | -3.98x | -3.95x | 1.2x | 3.69x | 3.34x |
| Capitalization / Revenue | 4.34x | 3.72x | 3.08x | 3.06x | 2.68x | 2.44x | 2.39x | 2.33x |
| EV / Revenue | 4.95x | 4.32x | 3.68x | 3.73x | 3.35x | 3.1x | 3.04x | 2.98x |
| EV / EBITDA | 14x | 12.5x | 10.6x | 10.4x | 9.36x | 8.56x | 8.32x | 8.1x |
| EV / EBIT | 22.5x | 19.5x | 16.5x | 16.2x | 14.8x | 13.5x | 12.9x | 12.4x |
| EV / FCF | 29.4x | 28.7x | 23.4x | 23.8x | 18.5x | 17.3x | 16.6x | 16.1x |
| FCF Yield | 3.41% | 3.49% | 4.28% | 4.21% | 5.41% | 5.78% | 6.04% | 6.22% |
| Dividend per Share 2 | 2.05 | 2.05 | 2.15 | 2.25 | 2.35 | 2.474 | 2.542 | 2.615 |
| Rate of return | 3.79% | 4.14% | 5.13% | 5.38% | 6.23% | 7.19% | 7.39% | 7.6% |
| EPS 2 | 2.15 | 2.33 | 2.34 | 2.23 | 2.13 | 2.389 | 2.479 | 2.578 |
| 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 | 2,266 | 2,315 | 2,367 |
| EBITDA 1 | 706 | 735 | 756 | 783 | 808 | 821.9 | 845.2 | 869.4 |
| EBIT 1 | 439 | 472 | 487 | 504 | 512 | 521.1 | 545.3 | 568.2 |
| Net income 1 | 343.6 | 374.1 | 375.2 | 358.4 | 342 | 377.5 | 393.3 | 408.2 |
| Net Debt 1 | 1,219 | 1,276 | 1,304 | 1,473 | 1,508 | 1,508 | 1,512 | 1,522 |
| Reference price 2 | 54.12 | 49.46 | 41.87 | 41.80 | 37.74 | 34.40 | 34.40 | 34.40 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.4x | 3.1x | 8.56x | 7.19% | 6.29B | |
| 11.47x | 1.35x | 4.31x | 6.89% | 229B | |
| 10x | 2.46x | 6.51x | 6.09% | 193B | |
| 13.1x | 2.11x | 5.48x | 4.28% | 144B | |
| 11.96x | 0.84x | 3.16x | 6.65% | 78.8B | |
| 13.13x | 2.03x | 5.15x | 2.41% | 78.42B | |
| 12.08x | 1.75x | 7.5x | 3.56% | 75.29B | |
| 15.43x | 2.68x | 8.41x | 5.09% | 57.5B | |
| 23.63x | 5.33x | 19.45x | 4.53% | 55.55B | |
| 15.75x | 1.81x | 5.66x | 4.87% | 48.93B | |
| Average | 14.09x | 2.35x | 7.42x | 5.16% | 96.69B | |
| Weighted average by Cap. | 12.81x | 2.07x | 6.36x | 5.36% |
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
