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.

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 2022 2023e 2024e
Sales 824 798 811
Sales growth (%) 1,4 -3,1 1,6
EBITDA 28 38 49
EBITDA margin (%) 3,4 4,7 6
EBIT adj. -2 10 16
EBIT adj. margin (%) -0,2 1,3 2
Pretax profit -11 -11 0
EPS -0,1 -0,07 0
EPS growth (%) -448,8 -24,5 -102,7
EPS adj. -0,09 -0,03 0,01
DPS 0 0 0
EV/EBITDA (x) 10,5 8,2 6,3
EV/EBIT adj. (x) -145,6 30,6 19
P/E (x) -11,7 -15,5 578,4
P/E adj. (x) -12,1 -32,3 155,1
EV/sales (x) 0,35 0,39 0,38
FCF yield (%) 7 9,8 15,7
Le. adj. FCF yld. (%) -5,2 -5,2 0,7
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 3,9 3,3 2,6
Le. adj. ND/EBITDA (x) 35,2 4,5 3,1
EURm 2022 2023e 2024e
Sales 824 798 811
COGS -749 -715 -723
Gross profit 75 83 88
Other operating items -47 -46 -39
EBITDA 28 38 49
Depreciation and amortisation -30 -32 -32
of which leasing depreciation -29 -26 -24
EBITA -2 6 17
EO Items 0 -5 0
Impairment and PPA amortisation 0 -1 -1
EBIT -2 5 16
Net financial items -9 -16 -16
Pretax profit -11 -11 0
Tax -4 0 0
Net profit -15 -11 0
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -15 -11 0
EPS -0,1 -0,07 0
EPS adj. -0,09 -0,03 0,01
Total extraordinary items after tax 0 -5 0
Leasing payments -29 -26 -24
Tax rate (%) -31,2 -4,1 -4,1
Gross margin (%) 9,1 10,4 10,9
EBITDA margin (%) 3,4 4,7 6
EBITA margin (%) -0,2 0,7 2,1
EBIT margin (%) -0,2 0,6 2
Pre-tax margin (%) -1,4 -1,4 0
Net margin (%) -1,8 -1,4 0
Sales growth (%) 1,4 -3,1 1,6
EBITDA growth (%) -40,6 36,1 30,1
EBITA growth (%) -112,2 -419,9 196,8
EBIT growth (%) -113,8 -356 N/A
Net profit growth (%) -397,2 -23,8 -102,7
EPS growth (%) -448,8 -24,5 -102,7
Profitability N/A N/A N/A
ROE (%) -7 -5,7 0,2
ROE adj. (%) -6,9 -2,8 0,6
ROCE (%) -0,5 1,3 4,2
ROCE adj. (%) -0,4 2,8 4,4
ROIC (%) -0,7 1,9 5,5
ROIC adj. (%) -0,7 3,5 5,5
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 28 43 49
EBITDA adj. margin (%) 3,4 5,3 6
EBITDA lease adj. -2 17 25
EBITDA lease adj. margin (%) -0,2 2,1 3,1
EBITA adj. -2 11 17
EBITA adj. margin (%) -0,2 1,3 2,1
EBIT adj. -2 10 16
EBIT adj. margin (%) -0,2 1,3 2
Pretax profit Adj. -11 -5 1
Net profit Adj. -15 -5 1
Net profit to shareholders adj. -15 -5 1
Net adj. margin (%) -1,8 -0,7 0,1
EURm 2022 2023e 2024e
EBITDA 28 38 49
Goodwill 256 265 265
Net financial items -9 -16 -16
Other intangible assets 35 35 34
Paid tax -5 0 0
Tangible fixed assets 11 11 12
Non-cash items -4 0 0
Right-of-use asset 47 47 50
Cash flow before change in WC 10 21 33
Total other fixed assets 23 23 23
Change in working capital 6 3 2
Fixed assets 372 382 384
Operating cash flow 16 24 35
Inventories 25 12 11
Capex tangible fixed assets -4 -7 -7
Receivables 177 168 170
Capex intangible fixed assets 0 0 0
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 48 38 40
Free cash flow 12 17 28
Total assets 622 600 605
Dividend paid 0 0 0
Shareholders equity 204 193 193
Share issues and buybacks 0 0 0
Minority 7 7 7
Leasing liability amortisation -22 -26 -26
Total equity 211 200 200
Other non-cash items 20 -9 -2
Long-term debt 35 43 45
Pension debt 6 6 6
Convertible debt 0 0 0
Leasing liability 48 48 48
Total other long-term liabilities 14 14 14
Short-term debt 90 90 90
Accounts payable 164 172 174
Other current liabilities 54 27 28
Total liabilities and equity 622 600 605
Net IB debt 108 126 126
Net IB debt excl. pension debt 102 120 120
Net IB debt excl. leasing 60 78 78
Capital employed 390 388 389
Capital invested 319 326 326
Working capital -16 -19 -21
Market cap. diluted (m) 176 176 176
Net IB debt adj. 108 126 126
Market value of minority 7 7 7
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 291 309 310
Total assets turnover (%) 131,5 130,7 134,6
Working capital/sales (%) -1,6 -2,2 -2,5
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 50,9 62,8 62,9
Net debt / market cap (%) 61,1 71,3 71,5
Equity ratio (%) 34 33,3 33,1
Net IB debt adj. / equity (%) 50,9 62,8 62,9
Current ratio 0,81 0,75 0,75
EBITDA/net interest 3 2,4 3,1
Net IB debt/EBITDA (x) 3,9 3,3 2,6
Net IB debt/EBITDA lease adj. (x) -35,2 4,5 3,1
Interest coverage 0,2 0,4 1,1
EURm 2022 2023e 2024e
Shares outstanding adj. 157 157 157
Diluted shares adj. 157 157 157
EPS -0,1 -0,07 0
Dividend per share 0 0 0
EPS adj. -0,09 -0,03 0,01
BVPS 1,3 1,23 1,23
BVPS adj. -0,56 -0,68 -0,68
Net IB debt/share 0,69 0,8 0,8
Share price 12,3 12,3 12,3
Market cap. (m) 176 176 176
P/E (x) -11,7 -15,5 578,4
EV/sales (x) 0,35 0,39 0,38
EV/EBITDA (x) 10,5 8,2 6,3
EV/EBITA (x) -161,7 53,7 18,1
EV/EBIT (x) -145,6 60,4 19
Dividend yield (%) 0 0 0
FCF yield (%) 7 9,8 15,7
Le. adj. FCF yld. (%) -5,2 -5,2 0,7
P/BVPS (x) 0,86 0,91 0,91
P/BVPS adj. (x) -3,39 -2,44 -2,45
P/E adj. (x) -12,1 -32,3 155,1
EV/EBITDA adj. (x) 10,5 7,2 6,3
EV/EBITA adj. (x) -161,7 28,7 18,1
EV/EBIT adj. (x) -145,6 30,6 19
EV/CE (x) 0,7 0,8 0,8
Investment ratios N/A N/A N/A
Capex/sales (%) 0,5 0,9 0,9
Capex/depreciation 39 1,1 0,9
Capex tangibles / tangible fixed assets 36,4 62,5 59,3
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 0,93 55,54 64,84

Equity research

Read earlier research

Media

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

Main shareholders -

Main shareholders Share capital % Voting shares % Verified
Triton 16.2 % 16.4 % 24 Feb 2023
Wipunen varainhallinta Oy 14.2 % 14.3 % 3 May 2022
Fjärde AP-fonden 9.5 % 9.6 % 24 Feb 2023
Heikintorppa Oy 7.8 % 7.9 % 3 May 2022
Mariatorp Oy 6.3 % 6.4 % 3 May 2022
Mandatum Life Insurance Company 6.0 % 6.0 % 24 Feb 2023
Fidelity International (FIL) 4.5 % 4.5 % 31 Jan 2023
Erkki Etola 3.8 % 3.8 % 24 Feb 2023
Mandatum Fund Management 1.8 % 1.8 % 28 Feb 2023
Ambergate Invest Sverige AB 1.5 % 1.5 % 24 Feb 2023
Source: Holdings by Modular Finance AB