Ticker EBC1V
Recommendation Accumulate
Share price EUR 4.77

Elektrobit

Following started
Estimates updated
Price updated
Page generated
      Aug 9, 2006 8:29:40 PM EEST
Aug 12, 2014 4:08:55 PM EEST
Jan 27, 2024 12:28:51 AM EET
Jun 7, 2026 1:07:49 AM EEST
 
Estimates on a dark background are based on consensus estimates that are collected from the market. Valuatum calculates the other estimates using the consensus estimates and its own analysis. Actual figures are collected from company disclosures. More information can be found on Valuatum's web site.
Income statement (EURm) 
 2023e 
 2024e 
 2025e 
 2026e 
 2027e 
 2028e 
Net sales (cont. operations)  502 0.0 0.0 0.0 0.0 0.0  
EBITDA  55.4 0.0 0.0 0.0 0.0 0.0  
EBIT  40.2 0.0 0.0 0.0 0.0 0.0  
EBIT without non-rec. items  40.2 0.0 0.0 0.0 0.0 0.0  
Pre-tax profit (PTP)  41.2 0.0 0.0 0.0 0.0 0.0  
Pre-tax profit without non-rec. items  41.2 0.0 0.0 0.0 0.0 0.0  
Net earnings (cont. operations)  30.9 0.0 0.0 0.0 0.0 0.0  
Adjusted net earnings  30.9 0.0 0.0 0.0 0.0 0.0  
Free cash flow  27.4 0.0 0.0 0.0 0.0 0.0  
See the entire income statement

Balance sheet (EURm) 
 2023e 
 2024e 
 2025e 
 2026e 
 2027e 
 2028e 
Tangible assets  20.1 0.0 0.0 0.0 0.0 0.0  
Shareholders' equity  226 0.0 0.0 0.0 0.0 0.0  
Interest-bearing liabilities  10.0 0.00 0.00 0.00 0.00 0.00  
Balance sheet total (assets)  372 0.0 0.0 0.0 0.0 0.0  
Net debt  -138 0.00 0.00 0.00 0.00 0.00  

Key figures 
 2023e 
 2024e 
 2025e 
 2026e 
 2027e 
 2028e 
Net sales growth  4.0% 0.0% 0.0% 0.0% 0.0% 0.0%  
EBITDA %  11.0% 0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  8.0% 0.0% 0.0% 0.0% 0.0% 0.0%  
ROE %  14.2% 0.0% 0.0% 0.0% 0.0% 0.0%  
ROI %  18.3% 0.0% 0.0% 0.0% 0.0% 0.0%  
EVA  22.7 0.00 0.00 0.00 0.00 0.00  
Equity ratio  69.7% 0.0% 0.0% 0.0% 0.0% 0.0%  
Gearing %  -61.0% 0.0% 0.0% 0.0% 0.0% 0.0%  

Share data 
 2023e 
 2024e 
 2025e 
 2026e 
 2027e 
 2028e 
EPS, unadjusted  0.23 0.00 0.00 0.00 0.00 0.00  
FCF/share  0.21 0.00 0.00 0.00 0.00 0.00  
Div. per share  0.12 0.00 0.00 0.00 0.00 0.00  
BV/share  1.72 0.00 0.00 0.00 0.00 0.00  

Pricing and key ratios 
 2023e 
 2024e 
 2025e 
 2026e 
 2027e 
 2028e 
Share price (EUR)  4.77 0.00 0.00 0.00 0.00 0.00  
Market cap (EURm)  627 0.00 0.00 0.00 0.00 0.00  
EV (EURm)  489 0.00 0.00 0.00 0.00 0.00  
MVA (EURm)  401 0.00 0.00 0.00 0.00 0.00  
P/E  20.3 0.00 0.00 0.00 0.00 0.00  
P/FCFF  22.9 0.0 0.0 0.0 0.0 0.0  
P/BV  2.78 0.00 0.00 0.00 0.00 0.00  
P/Sales  1.2 0.0 0.0 0.0 0.0 0.0  
EV/EBITDA  8.8 0.0 0.0 0.0 0.0 0.0  
EV/EBIT  12.2 0.0 0.0 0.0 0.0 0.0  
Payout  50.0% 0.0% 0.0% 0.0% 0.0% 0.0%  
Dividend yield  2.5% 0.0% 0.0% 0.0% 0.0% 0.0%