|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.22 EUR | -0.11% |
|
-2.65% | -6.68% |
| 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 | 5,655 | - | - |
| Change | - | -8.57% | -15.28% | -0.15% | -9.65% | -6.64% | - | - |
| Enterprise Value (EV) 1 | 9,888 | 9,202 | 8,020 | 8,178 | 7,566 | 7,167 | 7,173 | 7,186 |
| Change | - | -6.94% | -12.85% | 1.97% | -7.48% | -5.27% | 0.08% | 0.18% |
| P/E | 25.2x | 21.2x | 17.9x | 18.7x | 17.7x | 14.7x | 14x | 13.5x |
| PBR | 7.24x | 6.36x | 5.2x | 5.22x | 4.84x | 4.5x | 4.5x | 4.49x |
| PEG | - | 2.53x | 41.71x | -3.98x | -3.95x | 1.2x | 2.81x | 3.69x |
| Capitalization / Revenue | 4.34x | 3.72x | 3.08x | 3.06x | 2.68x | 2.49x | 2.44x | 2.39x |
| EV / Revenue | 4.95x | 4.32x | 3.68x | 3.73x | 3.35x | 3.16x | 3.09x | 3.03x |
| EV / EBITDA | 14x | 12.5x | 10.6x | 10.4x | 9.36x | 8.68x | 8.45x | 8.23x |
| EV / EBIT | 22.5x | 19.5x | 16.5x | 16.2x | 14.8x | 13.7x | 13.1x | 12.6x |
| EV / FCF | 29.4x | 28.7x | 23.4x | 23.8x | 18.5x | 17.6x | 16.9x | 16.4x |
| FCF Yield | 3.41% | 3.49% | 4.28% | 4.21% | 5.41% | 5.67% | 5.92% | 6.1% |
| Dividend per Share 2 | 2.05 | 2.05 | 2.15 | 2.25 | 2.35 | 2.474 | 2.542 | 2.609 |
| Rate of return | 3.79% | 4.14% | 5.13% | 5.38% | 6.23% | 7.03% | 7.22% | 7.41% |
| EPS 2 | 2.15 | 2.33 | 2.34 | 2.23 | 2.13 | 2.396 | 2.515 | 2.608 |
| Distribution rate | 95.3% | 88% | 91.9% | 101% | 110% | 103% | 101% | 100% |
| Net sales 1 | 1,998 | 2,130 | 2,180 | 2,192 | 2,257 | 2,269 | 2,319 | 2,370 |
| EBITDA 1 | 706 | 735 | 756 | 783 | 808 | 825.3 | 849.1 | 873.1 |
| EBIT 1 | 439 | 472 | 487 | 504 | 512 | 521.7 | 547.4 | 568.6 |
| Net income 1 | 343.6 | 374.1 | 375.2 | 358.4 | 342 | 379.5 | 399.2 | 413 |
| Net Debt 1 | 1,219 | 1,276 | 1,304 | 1,473 | 1,508 | 1,512 | 1,518 | 1,531 |
| Reference price 2 | 54.12 | 49.46 | 41.87 | 41.80 | 37.74 | 35.22 | 35.22 | 35.22 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.7x | 3.16x | 8.68x | 7.03% | 6.47B | |
| 11.39x | 1.32x | 4.09x | 7.04% | 224B | |
| 9.11x | 2.38x | 6.37x | 6.47% | 182B | |
| 13.7x | 2.13x | 5.55x | 4.17% | 149B | |
| 13.45x | 2.04x | 5.15x | 2.39% | 79.13B | |
| 12.16x | 0.82x | 3.08x | 6.63% | 77.03B | |
| 12.03x | 1.75x | 7.5x | 3.57% | 75.8B | |
| 15.41x | 2.68x | 8.39x | 5.1% | 57.37B | |
| 23.9x | 5.38x | 19.65x | 4.48% | 56.14B | |
| 16.05x | 1.79x | 5.62x | 4.78% | 50.1B | |
| Average | 14.19x | 2.35x | 7.41x | 5.16% | 95.73B | |
| Weighted average by Cap. | 12.84x | 2.06x | 6.31x | 5.41% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
