Loading...
XBRU
ELI
Market cap10bUSD
May 12, Last price  
90.50EUR
1D
-3.62%
1Q
42.41%
Jan 2017
84.45%
IPO
230.70%
Name

Elia Group SA

Chart & Performance

D1W1MN
No data to show
P/E
21.90
P/S
2.62
EPS
4.13
Div Yield, %
2.20%
Shrs. gr., 5y
3.47%
Rev. gr., 5y
10.93%
Revenues
3.77b
-1.97%
694,300,000695,900,000705,700,000724,400,000733,700,000939,500,0001,188,200,0001,228,200,0001,323,000,000785,500,000780,100,000800,100,000808,200,0001,934,800,0002,242,300,0002,209,600,0002,551,300,0003,616,000,0003,842,600,0003,767,000,000
Net income
451m
+26.79%
76,500,00075,900,00077,800,000103,400,00084,300,000402,000,000137,500,000155,000,000175,800,000172,600,000210,600,000179,900,000229,100,000281,400,000273,600,000269,400,000295,200,000361,000,000355,400,000450,600,000
CFO
944m
P
114,900,000214,500,000147,200,00058,300,000140,500,000367,700,000386,200,00056,700,000682,800,000382,500,000333,900,000487,600,000430,300,000516,700,00073,800,000-722,600,0003,985,100,0001,466,600,000-1,509,400,000944,200,000
Dividend
May 29, 20250 EUR/sh
Earnings
May 21, 2025

Profile

Elia Group SA/NV operates a transmission system operator for the electricity network in Belgium and internationally. It provides electricity transmission services; transmits electricity from generators; imports and exports electricity; and offers consultancy and engineering services. The company primarily serves electricity generators, distribution system operators, and industrial consumers. It operates 18,990 kilometers of high-voltage connections. Elia Group SA/NV is headquartered in Brussels, Belgium.
URL
https://www.elia.be/
IPO date
Jun 20, 2005
Employees
2,897
Domiciled in
BE
Incorporated in
BE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
3,767,000
-1.97%
3,842,600
6.27%
3,616,000
41.73%
Cost of revenue
2,094,800
2,331,700
3,429,800
Unusual Expense (Income)
NOPBT
1,672,200
1,510,900
186,200
NOPBT Margin
44.39%
39.32%
5.15%
Operating Taxes
227,300
155,500
147,500
Tax Rate
13.59%
10.29%
79.22%
NOPAT
1,444,900
1,355,400
38,700
Net income
450,600
26.79%
355,400
-1.55%
361,000
22.29%
Dividends
(175,600)
(156,800)
(139,600)
Dividend yield
3.04%
1.88%
1.48%
Proceeds from repurchase of equity
(1,300)
20,300
636,900
BB yield
0.02%
-0.24%
-6.74%
Debt
Debt current
859,700
651,400
785,300
Long-term debt
13,968,800
9,858,800
8,417,000
Deferred revenue
159,500
147,200
Other long-term liabilities
930,400
(42,100)
324,700
Net debt
12,285,500
8,752,000
4,391,200
Cash flow
Cash from operating activities
944,200
(1,509,400)
1,466,600
CAPEX
(4,420,100)
(2,179,500)
(1,571,100)
Cash from investing activities
(4,870,000)
(2,287,100)
(1,489,800)
Cash from financing activities
4,597,900
1,013,400
1,125,000
FCF
(3,210,100)
162,500
(1,304,800)
Balance
Cash
2,030,300
1,375,300
4,370,900
Long term investments
512,700
382,900
440,200
Excess cash
2,354,650
1,566,070
4,630,300
Stockholders' equity
5,441,500
4,264,700
4,318,200
Invested Capital
19,581,650
14,490,730
10,521,300
ROIC
8.48%
10.84%
0.38%
ROCE
7.62%
9.32%
1.22%
EV
Common stock shares outstanding
77,582
73,499
71,143
Price
74.40
-34.33%
113.30
-14.68%
132.80
14.78%
Market cap
5,772,106
-30.69%
8,327,481
-11.86%
9,447,770
18.29%
EV
18,678,806
17,508,281
14,275,670
EBITDA
2,290,900
2,068,300
700,200
EV/EBITDA
8.15
8.47
20.39
Interest
276,500
181,000
143,200
Interest/NOPBT
16.54%
11.98%
76.91%