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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Eltel

Eltel

Send subscription Close

Financials

EURm 2025 2026e 2027e
Sales 817,8 864,54 902,42
Sales growth (%) -1,3 5,7 4,4
EBITDA 49 58 67
EBITDA margin (%) 6 6,8 7,4
EBIT adj. 21 28 36
EBIT adj. margin (%) 2,5 3,3 4
Pretax profit 5 11 22
EPS 0,01 0,04 0,11
EPS growth (%) N/A N/A N/A
EPS adj. 0,02 0,05 0,12
DPS N/A N/A N/A
Dividend per share 0 0,01 0,04
EV/EBITDA (x) 6,8 5,8 4,9
EV/EBIT adj. (x) 16,1 12 9
P/E (x) 80,55 26,71 10,18
P/E adj. (x) 59,4 22,5 9,8
EV/sales (x) 0,41 0,39 0,36
FCF yield (%) 15,2 14,8 25,8
Le. adj. FCF yld. (%) -0,4 -0,1 10
Dividend yield (%) 0 0,9 3,5
Net IB debt/EBITDA (x) 3 2,6 2,1
Le. adj. ND/EBITDA (x) 3,3 2,9 2,1
EURm 2025 2026e 2027e
Sales 817,8 864,54 902,42
COGS -713 -755 -790
Gross profit 105 110 113
Other operating items -56 -51 -46
EBITDA 49 58 67
Depreciation and amortisation -30 -31 -30
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -22 -25 -26
EBITA 19,3 27,38 37,11
EO Items N/A N/A N/A
Operating EO items -1 -1 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges 0 0 -1
EBIT 19,4 26,91 36,27
Net financial items -14 -16 -14
Pretax profit 5 11 22
Tax -2 -4 -4
Net profit 3 7 18
Minority interest -1 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 2 7 17
EPS 0,01 0,04 0,11
EPS adj. 0,02 0,05 0,12
Total extraordinary items after tax -1 -1 0
Leasing payments -22 -25 -26
Tax rate (%) 39,6 33,5 20
Gross margin (%) 12,9 12,7 12,5
EBITDA margin (%) 6 6,8 7,4
EBITA margin (%) 2,4 3,2 4,1
EBIT margin (%) 2,4 3,1 4
Pre-tax margin (%) 0,6 1,2 2,5
Net margin (%) 0,4 0,8 2
Sales growth (%) -1,3 5,7 4,4
EBITDA growth (%) 195,9 19,3 14,4
EBITA growth (%) -207 41,9 35,5
EBIT growth (%) -207,8 38,7 34,8
Net profit growth (%) -111 119,8 153,2
EPS growth (%) N/A N/A N/A
Profitability N/A N/A N/A
Year N/A N/A N/A
ROE (%) 1,3 4,1 10
ROE adj. (%) 1,7 4,9 10,5
ROCE (%) 5,8 7,2 9
ROCE adj. (%) 6,2 7,7 9,2
ROIC (%) 3,7 5,6 9
ROIC adj. (%) 4 5,9 9
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 50 60 67
EBITDA adj. margin (%) 6,2 6,9 7,4
EBITDA lease adj. 28 35 41
EBITDA lease adj. margin (%) 3,5 4 4,6
EBITA adj. 21 29 37
EBITA adj. margin (%) 2,5 3,3 4,1
EBIT adj. 21 28 36
EBIT adj. margin (%) 2,5 3,3 4
Pretax profit Adj. 7 12 23
Net profit Adj. 4 8 19
Net profit to shareholders adj. 3 8 18
Net adj. margin (%) 0,5 1 2,1
EURm 2025 2026e 2027e
EBITDA 49 58 67
Goodwill 254 254 254
Net financial items -14 -16 -14
Other intangible assets 32 31 30
Paid tax -2 -4 -4
Tangible fixed assets 6 5 9
Non-cash items 1 2 0
Right-of-use asset 53 55 57
Cash flow before change in WC 34 41 48
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 43 40 40
Change in working capital -2 -9 3
Fixed assets 387 385 391
Operating cash flow 32 32 51
Inventories 38 26 27
Capex tangible fixed assets -5 -6 -5
Receivables 187 177 183
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 44 65 81
Free cash flow 27 26 46
Total assets 656 653 682
Dividend paid -1 -1 -2
Shareholders equity 160 166 182
Share issues and buybacks 0 0 0
Minority 8 8 8
Leasing liability amortisation -28 -27 -28
Total equity 169 175 190
Other non-cash items N/A N/A N/A
Other changes in net debt -16 0 -3
Long-term debt 128 130 133
Pension debt 7 9 9
Convertible debt 0 0 0
Leasing liability 56 54 54
Total other long-term liabilities 35 32 32
Short-term debt 3 25 25
Accounts payable 173 156 162
Other current liabilities 86 73 76
Total liabilities and equity 656 653 682
Net IB debt 149 153 140
Net IB debt excl. pension debt 142 144 131
Net IB debt excl. leasing 94 99 86
Capital employed 362 393 412
Capital invested 318 328 331
Working capital -34 -25 -28
EV breakdown N/A N/A N/A
Market cap. diluted (m) 177 177 177
Net IB debt adj. 149 153 140
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 335 339 326
Total assets turnover (%) 131,8 132,1 135,2
Working capital/sales (%) -3,4 -3,4 -2,9
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) 88,4 87,8 73,7
Net debt / market cap (%) 84,2 86,5 79,2
Equity ratio (%) 25,8 26,7 27,9
Net IB debt adj. / equity (%) 88,4 87,8 73,7
Current ratio 1,03 1,06 1,11
EBITDA/net interest 3,5 3,6 4,8
Net IB debt/EBITDA (x) 3 2,6 2,1
Net IB debt/EBITDA lease adj. (x) 3,3 2,9 2,1
Interest coverage 1,4 1,7 2,7
EURm 2025 2026e 2027e
Shares outstanding adj. 157 157 157
Diluted shares adj. 157 157 157
EPS 0,01 0,04 0,11
Dividend per share 0 0,01 0,04
EPS adj. 0,02 0,05 0,12
BVPS 1,02 1,06 1,16
BVPS adj. -0,8 -0,76 -0,65
Net IB debt/share 0,95 0,98 0,9
Share price 12,55 12,55 12,55
Market cap. (m) 177 177 177
Valuation N/A N/A N/A
P/E (x) 80,55 26,71 10,18
EV/sales (x) 0,41 0,39 0,36
EV/EBITDA (x) 6,8 5,8 4,9
EV/EBITA (x) 17,4 12,4 8,8
EV/EBIT (x) 17,3 12,6 9
Dividend yield (%) 0 0,9 3,5
FCF yield (%) 15,2 14,8 25,8
Le. adj. FCF yld. (%) -0,4 -0,1 10
P/BVPS (x) 1,1 1,07 0,97
P/BVPS adj. (x) -1,9 -2,02 -2,47
P/E adj. (x) 59,4 22,5 9,8
EV/EBITDA adj. (x) 6,6 5,7 4,9
EV/EBITA adj. (x) 16,2 11,8 8,8
EV/EBIT adj. (x) 16,1 12 9
EV/CE (x) 0,9 0,9 0,8
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -0,6 -0,6 -0,6
Capex/depreciation 0,6 0,9 1,3
Capex tangibles / tangible fixed assets 89,8 105,6 57,4
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 138,24 111,34 45,06

Key Figure Counter

It is not always easy to generate comparative valuations. Therefore, in order to make it easier for you as an investor, we have created this key figure calculator. Enter share price in the field below and then select the year in which you want to retrieve the financial data.

Update

P/E

Learn more

A common valuation multiple, the share price is divided by earnings per share.

P/E ratio stands for Price and Earnings. By dividing a company's market cap to its earnings, investors get a key ratio which they are able to compare between different companies. The ratio can either be calculated on historical or forward-looking numbers. 

It is important to notice that earnings are calculated after taxes, which mean that they can vary between companies due to different accounting standards.

113,0

EV/EBIT

Learn more

EV stands for Enterprise Value and is calculated as a company's markets cap in addition to its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. 

EBIT is the Earnings Before Interest and Taxes which is the operating income. This result, in comparison to the P/E ratio, is not affected by any financial items.

(
)
58,1

EV/Sales

Learn more

EV stands for Enterprise Value and is calculated as a company's market cap adjusted for its net debt. The net debt itself is computed through the company's interest-bearing debt minus total cash and cash equivalents. S is the company's total sales.

(
)
2,3

P/BVPS

Learn more

P/B stands for Price to Book, which is used to compare a share's market cap to its book value. A P/B ratio that is below one is considered to be valued below its assets.

Companies with high return on equity are usually associated with high P/B ratios, and vice versa. 

 

(
)
10,8