Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Eltel

Eltel

Eltel is a leading Nordic field service provider for critical power and communication networks – infranets. The company builds, maintains and upgrades these essential lifelines for national network operators and owners. For example, Eltel provides infrastructure that allows renewable energy generation, electric vehicle charging and high-capacity communication networks. Eltel has divided its business operations into two business areas: Power and Communication. Meanwhile, the company has divided its business segments into four different geographical areas: Finland, Sweden, Norway and Denmark.

Sustainability information

There are many competitors but few customers in Eltel’s markets. Thus the company is exposed to fierce price competition and substantial customer dependency. In 2020, the two largest customers accounted for 37% of sales. If one or several customers were to reduce their investment levels, the impact on Eltel would be notable. Furthermore, the business model is highly seasonal and weather-sensitive, meaning that abnormal weather conditions may affect the company’s results.

EURm 2024 2025e 2026e
Sales 829 822 851
Sales growth (%) -2,5 -0,8 3,4
EBITDA 17 46 56
EBITDA margin (%) 2 5,5 6,5
EBIT adj. 11 16 25
EBIT adj. margin (%) 1,3 1,9 2,9
Pretax profit -31 2 10
EPS -0,19 0 0,05
EPS growth (%) N/A -98,6 N/A
EPS adj. -0,02 0 0,05
DPS 0 0 0
EV/EBITDA (x) 15,9 6,3 5,1
EV/EBIT adj. (x) 25,1 18,4 11,4
P/E (x) N/A N/A 17,9
P/E adj. (x) N/A N/A 16,4
EV/sales (x) 0,32 0,35 0,34
FCF yield (%) 15,3 20,6 27,4
Le. adj. FCF yld. (%) -3,2 -0,2 5,4
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 7,2 3,2 2,5
Le. adj. ND/EBITDA (x) 3,9 4,1 2,9
EURm 2024 2025e 2026e
Sales 829 822 851
COGS -737 -725 -749
Gross profit 92 98 102
Other operating items -75 -52 -46
EBITDA 17 46 56
Depreciation and amortisation -35 -31 -30
of which leasing depreciation -29 -25 -26
EBITA -18 15 26
EO Items -29 -1 0
Impairment and PPA amortisation 0 0 -1
EBIT -18 15 25
Net financial items -13 -13 -15
Pretax profit -31 2 10
Tax 2 -2 -2
Net profit -29 0 8
Minority interest -1 -1 0
Net profit discontinued 0 0 0
Net profit to shareholders -30 0 8
EPS -0,19 0 0,05
EPS adj. -0,02 0 0,05
Total extraordinary items after tax -27 0 0
Leasing payments -29 -25 -26
Tax rate (%) 5,2 95,3 20
Gross margin (%) 11,1 11,9 11,9
EBITDA margin (%) 2 5,5 6,5
EBITA margin (%) -2,2 1,8 3
EBIT margin (%) -2,2 1,8 2,9
Pre-tax margin (%) -3,7 0,2 1,2
Net margin (%) -3,5 0 0,9
Sales growth (%) -2,5 -0,8 3,4
EBITDA growth (%) -33,1 174,7 22
EBITA growth (%) 239,6 -183,9 71,5
EBIT growth (%) N/A -181,4 70,9
Net profit growth (%) 280,9 -100,3 10384,9
EPS growth (%) N/A -98,6 N/A
Profitability N/A N/A N/A
ROE (%) -14,9 -0,3 4,8
ROE adj. (%) -1,3 0 5,3
ROCE (%) -5 3,9 5,7
ROCE adj. (%) 3,4 4,3 5,9
ROIC (%) -5,3 0,2 6,7
ROIC adj. (%) 3,1 0,2 6,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 45 47 56
EBITDA adj. margin (%) 5,4 5,7 6,5
EBITDA lease adj. 16 22 30
EBITDA lease adj. margin (%) 1,9 2,7 3,5
EBITA adj. 11 16 26
EBITA adj. margin (%) 1,3 2 3
EBIT adj. 11 16 25
EBIT adj. margin (%) 1,3 1,9 2,9
Pretax profit Adj. -2 3 11
Net profit Adj. -2 1 9
Net profit to shareholders adj. -3 0 8
Net adj. margin (%) -0,2 0,1 1
EURm 2024 2025e 2026e
EBITDA 17 46 56
Goodwill 249 249 249
Net financial items -13 -13 -15
Other intangible assets 30 30 29
Paid tax -1 -2 -2
Tangible fixed assets 6 4 7
Non-cash items 27 0 0
Right-of-use asset 54 57 62
Cash flow before change in WC 30 31 39
Total other fixed assets 41 40 40
Change in working capital -2 1 3
Fixed assets 380 381 387
Operating cash flow 27 32 42
Inventories 19 21 20
Capex tangible fixed assets -2 -4 -4
Receivables 165 164 170
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals -5 0 0
Cash and liquid assets 21 125 133
Free cash flow 21 28 37
Total assets 585 691 710
Dividend paid 0 -1 0
Shareholders equity 182 156 163
Share issues and buybacks 0 0 0
Minority 8 8 8
Leasing liability amortisation -25 -28 -30
Total equity 190 164 171
Other non-cash items -42 -9 -3
Long-term debt 16 141 144
Pension debt 7 7 7
Convertible debt 0 0 0
Leasing liability 59 54 54
Total other long-term liabilities 47 32 32
Short-term debt 61 69 69
Accounts payable 152 156 162
Other current liabilities 55 68 71
Total liabilities and equity 585 691 710
Net IB debt 120 145 141
Net IB debt excl. pension debt 114 138 134
Net IB debt excl. leasing 62 91 87
Capital employed 331 434 445
Capital invested 310 309 313
Working capital -22 -40 -43
EV breakdown N/A N/A N/A
Market cap. diluted (m) 136 136 136
Net IB debt adj. 120 145 141
Market value of minority 8 8 8
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 264 290 286
Total assets turnover (%) 137 128,8 121,4
Working capital/sales (%) -3,9 -3,8 -4,8
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 63,4 88,7 82,5
Net debt / market cap (%) 88,3 106,7 103,8
Equity ratio (%) 32,4 23,7 24,2
Net IB debt adj. / equity (%) 63,4 88,7 82,5
Current ratio 0,77 1,06 1,07
EBITDA/net interest 1,3 3,5 3,7
Net IB debt/EBITDA (x) 7,2 3,2 2,5
Net IB debt/EBITDA lease adj. (x) 3,9 4,1 2,9
Interest coverage 1,2 1,2 1,7
EURm 2024 2025e 2026e
Shares outstanding adj. 157 157 157
Diluted shares adj. 157 157 157
EPS -0,19 0 0,05
Dividend per share 0 0 0
EPS adj. -0,02 0 0,05
BVPS 1,16 0,99 1,04
BVPS adj. -0,63 -0,79 -0,73
Net IB debt/share 0,77 0,93 0,9
Share price 9,72 9,72 9,72
Market cap. (m) 136 136 136
Valuation N/A N/A N/A
P/E (x) N/A N/A 17,9
EV/sales (x) 0,3 0,4 0,3
EV/EBITDA (x) 15,9 6,3 5,1
EV/EBITA (x) -14,7 19,2 11
EV/EBIT (x) -14,7 19,8 11,4
Dividend yield (%) 0 0 0
FCF yield (%) 15,3 20,6 27,4
Le. adj. FCF yld. (%) -3,2 -0,2 5,4
P/BVPS (x) 0,75 0,87 0,83
P/BVPS adj. (x) -2,01 -1,46 -1,59
P/E adj. (x) N/A N/A 16,4
EV/EBITDA adj. (x) 5,9 6,2 5,1
EV/EBITA adj. (x) 25,1 17,9 11
EV/EBIT adj. (x) 25,1 18,4 11,4
EV/CE (x) 0,8 0,7 0,6
Investment ratios N/A N/A N/A
Capex/sales (%) 0,2 0,5 0,5
Capex/depreciation 0,4 0,7 1
Capex tangibles / tangible fixed assets 33,9 101,3 57,5
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 91,5 135,4 57,4

Equity research

Read earlier research

Media

Eltel - Company presentation with President & CEO Håkan Dahlström
Eltel - Company presentation with CFO Tarja Leikas & Communications Director Alexandra Kärnlund

Main shareholders - Eltel

Main shareholders Share capital % Voting shares % Verified
Triton 16.0 % 16.3 % 29 Jul 2025
Wipunen varainhallinta Oy 14.6 % 14.9 % 29 Jul 2025
Fjärde AP-fonden 9.3 % 9.5 % 29 Jul 2025
Heikintorppa Oy 8.5 % 8.7 % 29 Jul 2025
Mariatorp Oy 6.2 % 6.4 % 29 Jul 2025
Erkki Etola 5.8 % 5.9 % 29 Jul 2025
Mandatum Life Insurance Company 5.3 % 5.4 % 29 Jul 2025
Fidelity International (FIL) 4.4 % 4.5 % 30 Jun 2025
Fennia Group 3.5 % 3.6 % 29 Jul 2025
Eltel AB 2.4 % 0.2 % 29 Jul 2025
Source: Holdings by Modular Finance AB