Stock ELISA ELISA OYJ
Add to a list
To use this feature you must be a member
Log inSign up

Financials Elisa Oyj

Equities

ELISA

FI0009007884

Integrated Telecommunications Services

Real-time Estimate Tradegate
Other stock markets
 04:00:42 2024-06-10 am EDT 		5-day change 1st Jan Change
44.02 EUR +0.69% Intraday chart for Elisa Oyj +1.02% +4.56%
May. 17 BookBeat AB agreed to acquire Elisa Kirja from Elisa Oyj. CI
Apr. 22 ELISA : The stock should regain its status as a proxy for the telecom sector Alphavalue

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,875 7,183 8,669 7,926 6,715 7,018 - -
Enterprise Value (EV) 1 9,059 8,390 9,888 9,202 8,020 8,327 8,348 8,379
P/E ratio 25.9 x 21.9 x 25.2 x 21.2 x 17.9 x 18.4 x 17.3 x 16.7 x
Yield 3.76% 4.35% 3.79% 4.14% 5.13% 5.33% 5.54% 5.71%
Capitalization / Revenue 4.27 x 3.79 x 4.34 x 3.72 x 3.08 x 3.18 x 3.09 x 3 x
EV / Revenue 4.91 x 4.43 x 4.95 x 4.32 x 3.68 x 3.77 x 3.67 x 3.58 x
EV / EBITDA 13.6 x 12.2 x 14 x 12.5 x 10.6 x 10.7 x 10.3 x 10.1 x
EV / FCF 28.1 x 25.1 x 29.4 x 28.7 x 23.4 x 23.7 x 22.2 x 21.6 x
FCF Yield 3.56% 3.98% 3.41% 3.49% 4.28% 4.23% 4.5% 4.63%
Price to Book 6.85 x 6.07 x 7.24 x 6.36 x 5.2 x 5.31 x 5.22 x 5.12 x
Nbr of stocks (in thousands) 159,898 160,083 160,187 160,260 160,388 160,523 - -
Reference price 2 49.25 44.87 54.12 49.46 41.87 43.72 43.72 43.72
Announcement Date 1/29/20 1/28/21 1/27/22 1/27/23 1/26/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,844 1,895 1,998 2,130 2,180 2,208 2,274 2,339
EBITDA 1 668 685 706 735 756 779.5 807 829.2
EBIT 1 402 409 439 472 487 505.5 530.7 551.7
Operating Margin 21.8% 21.58% 21.97% 22.16% 22.33% 22.9% 23.33% 23.59%
Earnings before Tax (EBT) 1 372 398 418 456 458 471.5 497.6 515
Net income 1 303 328 343.6 374.1 375.2 382.3 406.3 418
Net margin 16.43% 17.31% 17.2% 17.56% 17.21% 17.32% 17.87% 17.87%
EPS 2 1.900 2.050 2.150 2.330 2.340 2.379 2.524 2.611
Free Cash Flow 1 322.3 334 336.9 320.9 343.1 352 375.6 388.3
FCF margin 17.48% 17.63% 16.86% 15.07% 15.73% 15.94% 16.51% 16.6%
FCF Conversion (EBITDA) 48.25% 48.76% 47.72% 43.66% 45.38% 45.15% 46.54% 46.83%
FCF Conversion (Net income) 106.37% 101.83% 98.05% 85.78% 91.44% 92.06% 92.43% 92.89%
Dividend per Share 2 1.850 1.950 2.050 2.050 2.150 2.331 2.421 2.498
Announcement Date 1/29/20 1/28/21 1/27/22 1/27/23 1/26/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 536 511.4 521.5 534 563 540 533 544.7 563.3 534.5 538 553.7 577.4 - -
EBITDA 1 178 177.1 179 194 185 183 183 198.6 191 190 188.1 203.9 197.5 - -
EBIT 1 111 111.4 113 128 119 117 116 131.3 123 121.9 120.6 136.1 130 - -
Operating Margin 20.71% 21.78% 21.67% 23.97% 21.14% 21.67% 21.76% 24.11% 21.84% 22.81% 22.41% 24.58% 22.52% - -
Earnings before Tax (EBT) 1 105 108 108.4 124 115 112 110 125 111 104 112.8 128.6 122.9 - -
Net income 1 86 88.2 88.8 100.8 96 91.6 89.4 100.5 93.4 82.9 91.43 103.8 100.7 - -
Net margin 16.04% 17.25% 17.03% 18.88% 17.05% 16.96% 16.77% 18.45% 16.58% 15.51% 16.99% 18.75% 17.43% - -
EPS 2 0.5400 0.5500 0.5500 0.6300 0.6000 0.5700 0.5600 0.6300 0.5800 0.5200 0.5695 0.6356 0.6198 - -
Dividend per Share 2 2.050 - 2.050 - - - 2.150 - - - 1.125 - - - 2.350
Announcement Date 1/27/22 4/22/22 7/15/22 10/19/22 1/27/23 4/20/23 7/14/23 10/19/23 1/26/24 4/19/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,184 1,207 1,219 1,276 1,304 1,309 1,330 1,361
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.772 x 1.762 x 1.727 x 1.736 x 1.725 x 1.68 x 1.648 x 1.641 x
Free Cash Flow 1 322 334 337 321 343 352 376 388
ROE (net income / shareholders' equity) 26.6% 28.1% 28.8% 30.4% 29.4% 29.3% 30.5% 31.2%
ROA (Net income/ Total Assets) 11.1% 11.2% 11.3% 12.3% 12.1% 12.2% 13.3% 13.8%
Assets 1 2,742 2,928 3,035 3,051 3,113 3,134 3,055 3,036
Book Value Per Share 2 7.190 7.390 7.480 7.780 8.050 8.240 8.370 8.530
Cash Flow per Share 2 3.460 3.750 3.720 3.690 4.040 4.120 4.170 4.240
Capex 1 232 266 259 271 305 299 298 299
Capex / Sales 12.56% 14.04% 12.95% 12.72% 13.97% 13.56% 13.09% 12.8%
Announcement Date 1/29/20 1/28/21 1/27/22 1/27/23 1/26/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Elisa Oyj

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
19
Last Close Price
43.72 EUR
Average target price
47.74 EUR
Spread / Average Target
+9.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
ELISA OYJ Stock Elisa Oyj
+4.42% 7.59B
CHINA MOBILE LIMITED Stock China Mobile Limited
+15.66% 210B
VERIZON COMMUNICATIONS Stock Verizon Communications
+8.59% 172B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+3.86% 121B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-12.25% 80.55B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+17.38% 71.75B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+0.76% 53.55B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-7.05% 49.91B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-18.23% 37.88B
BCE INC. Stock BCE Inc.
-9.74% 31.23B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. ELISA Stock
  4. Financials Elisa Oyj