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 2025 2026e 2027e
Sales 818 829 856
Sales growth (%) -1,3 1,4 3,2
EBITDA 49 57 64
EBITDA margin (%) 6 6,9 7,5
EBIT adj. 21 27 34
EBIT adj. margin (%) 2,5 3,3 3,9
Pretax profit 5 11 20
EPS 0,01 0,06 0,1
EPS growth (%) N/A N/A 78,1
EPS adj. 0,02 0,06 0,1
DPS 0 0,02 0,05
EV/EBITDA (x) 6 5,1 4,4
EV/EBIT adj. (x) 14,1 10,6 8,4
P/E (x) 62,1 15,8 8,9
P/E adj. (x) 45,7 14,7 8,5
EV/sales (x) 0,36 0,35 0,33
FCF yield (%) 19,8 24,2 31,5
Le. adj. FCF yld. (%) -0,5 3,7 9,5
Dividend yield (%) 0 2,3 5,7
Net IB debt/EBITDA (x) 3 2,5 2,1
Le. adj. ND/EBITDA (x) 3,3 2,8 2,2
EURm 2025 2026e 2027e
Sales 818 829 856
COGS -713 -727 -745
Gross profit 105 102 110
Other operating items -56 -45 -46
EBITDA 49 57 64
Depreciation and amortisation -30 -29 -30
of which leasing depreciation -22 -25 -26
EBITA 19 28 35
EO Items -1 0 0
Impairment and PPA amortisation 0 -1 -1
EBIT 19 27 34
Net financial items -14 -16 -14
Pretax profit 5 11 20
Tax -2 -2 -4
Net profit 3 9 16
Minority interest -1 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 2 9 15
EPS 0,01 0,06 0,1
EPS adj. 0,02 0,06 0,1
Total extraordinary items after tax -1 0 0
Leasing payments -22 -25 -26
Tax rate (%) 39,6 20 20
Gross margin (%) 12,9 12,3 12,9
EBITDA margin (%) 6 6,9 7,5
EBITA margin (%) 2,4 3,4 4
EBIT margin (%) 2,4 3,3 3,9
Pre-tax margin (%) 0,6 1,4 2,3
Net margin (%) 0,4 1,1 1,8
Sales growth (%) -1,3 1,4 3,2
EBITDA growth (%) 195,9 16,6 12,6
EBITA growth (%) -207 45,6 22,9
EBIT growth (%) -207,8 40,6 23,5
Net profit growth (%) -111 182 74,6
EPS growth (%) N/A N/A 78,1
Profitability N/A N/A N/A
ROE (%) 1,3 5,2 8,8
ROE adj. (%) 1,7 5,7 9,3
ROCE (%) 5,8 7,4 8,9
ROCE adj. (%) 6,2 7,7 9,1
ROIC (%) 3,7 7 8,5
ROIC adj. (%) 4 7 8,5
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 50 57 64
EBITDA adj. margin (%) 6,2 6,9 7,5
EBITDA lease adj. 28 32 39
EBITDA lease adj. margin (%) 3,5 3,9 4,5
EBITA adj. 21 28 35
EBITA adj. margin (%) 2,5 3,4 4
EBIT adj. 21 27 34
EBIT adj. margin (%) 2,5 3,3 3,9
Pretax profit Adj. 7 12 21
Net profit Adj. 4 10 17
Net profit to shareholders adj. 3 9 16
Net adj. margin (%) 0,5 1,2 1,9
EURm 2025 2026e 2027e
EBITDA 49 57 64
Goodwill 254 254 254
Net financial items -14 -16 -14
Other intangible assets 32 31 30
Paid tax -2 -2 -4
Tangible fixed assets 6 6 9
Non-cash items 1 0 0
Right-of-use asset 53 57 61
Cash flow before change in WC 34 39 46
Total other fixed assets 43 40 40
Change in working capital -2 -2 1
Fixed assets 387 387 393
Operating cash flow 32 37 47
Inventories 38 37 39
Capex tangible fixed assets -5 -4 -4
Receivables 187 191 197
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 44 49 58
Free cash flow 27 33 43
Total assets 656 663 687
Dividend paid -1 0 -3
Shareholders equity 160 169 181
Share issues and buybacks 0 0 0
Minority 8 8 8
Leasing liability amortisation -28 -28 -30
Total equity 169 178 190
Other non-cash items -16 3 -3
Long-term debt 128 129 133
Pension debt 7 7 7
Convertible debt 0 0 0
Leasing liability 56 54 54
Total other long-term liabilities 35 32 32
Short-term debt 3 3 3
Accounts payable 173 174 180
Other current liabilities 86 86 89
Total liabilities and equity 656 663 687
Net IB debt 149 145 138
Net IB debt excl. pension debt 142 137 131
Net IB debt excl. leasing 94 91 84
Capital employed 362 371 386
Capital invested 318 322 328
Working capital -34 -32 -33
EV breakdown N/A N/A N/A
Market cap. diluted (m) 137 137 137
Net IB debt adj. 149 145 138
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 294 290 283
Total assets turnover (%) 131,8 125,7 126,7
Working capital/sales (%) -3,4 -4 -3,8
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 88,4 81,4 72,8
Net debt / market cap (%) 109,4 105,9 101,2
Equity ratio (%) 25,8 26,8 27,6
Net IB debt adj. / equity (%) 88,4 81,4 72,8
Current ratio 1,03 1,05 1,08
EBITDA/net interest 3,5 3,6 4,6
Net IB debt/EBITDA (x) 3 2,5 2,1
Net IB debt/EBITDA lease adj. (x) 3,3 2,8 2,2
Interest coverage 1,4 1,8 2,5
EURm 2025 2026e 2027e
Shares outstanding adj. 157 157 157
Diluted shares adj. 157 157 157
EPS 0,01 0,06 0,1
Dividend per share 0 0,02 0,05
EPS adj. 0,02 0,06 0,1
BVPS 1,02 1,08 1,16
BVPS adj. -0,8 -0,74 -0,65
Net IB debt/share 0,95 0,92 0,88
Share price 9,24 9,24 9,24
Market cap. (m) 137 137 137
Valuation N/A N/A N/A
P/E (x) 62,1 15,8 8,9
EV/sales (x) 0,4 0,3 0,3
EV/EBITDA (x) 6 5,1 4,4
EV/EBITA (x) 15,2 10,3 8,2
EV/EBIT (x) 15,2 10,6 8,4
Dividend yield (%) 0 2,3 5,7
FCF yield (%) 19,8 24,2 31,5
Le. adj. FCF yld. (%) -0,5 3,7 9,5
P/BVPS (x) 0,85 0,81 0,75
P/BVPS adj. (x) -1,46 -1,61 -1,89
P/E adj. (x) 45,7 14,7 8,5
EV/EBITDA adj. (x) 5,8 5,1 4,4
EV/EBITA adj. (x) 14,2 10,3 8,2
EV/EBIT adj. (x) 14,1 10,6 8,4
EV/CE (x) 0,8 0,8 0,7
Investment ratios N/A N/A N/A
Capex/sales (%) 0,6 0,5 0,5
Capex/depreciation 0,6 1 1
Capex tangibles / tangible fixed assets 89,8 74,4 49,8
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 138,2 74,4 49,4

Equity research

Read earlier research

Media

Eltel - Company presentation with CEO Håkan Dahlström
Eltel - Company presentation with President & CEO Håkan Dahlström

Main shareholders - Eltel

Main shareholders Share capital % Voting shares % Verified
Triton 16.0 % 16.3 % 28 Jan 2026
Wipunen varainhallinta Oy 14.6 % 14.9 % 28 Jan 2026
Fjärde AP-fonden 9.3 % 9.5 % 28 Jan 2026
Torpanmaa Oy 8.5 % 8.7 % 28 Jan 2026
Mariatorp Oy 6.2 % 6.4 % 28 Jan 2026
Erkki Etola 5.8 % 5.9 % 28 Jan 2026
Mandatum Life Insurance Company 5.3 % 5.4 % 28 Jan 2026
Fidelity International (FIL) 4.7 % 4.8 % 31 Dec 2025
Fennia Group 3.5 % 3.6 % 28 Jan 2026
Eltel AB 2.4 % 0.2 % 28 Jan 2026
Source: Holdings by Modular Finance AB