View ValuationElia Group 将来の成長Future 基準チェック /36Elia Group利益と収益がそれぞれ年間14.6%と13.7%増加すると予測されています。EPS は年間 増加すると予想されています。自己資本利益率は 3 年後に8.6% 13.1%なると予測されています。主要情報14.6%収益成長率13.06%EPS成長率Electric Utilities 収益成長7.7%収益成長率13.7%将来の株主資本利益率8.63%アナリストカバレッジGood最終更新日20 May 2026今後の成長に関する最新情報更新なしすべての更新を表示Recent updatesUpcoming Dividend • 17hUpcoming dividend of €1.44 per shareEligible shareholders must have bought the stock before 29 May 2026. Payment date: 02 June 2026. Payout ratio is a comfortable 37% but the company is not cash flow positive. Trailing yield: 1.5%. Lower than top quartile of Austrian dividend payers (4.2%). Lower than average of industry peers (3.7%).Board Change • May 20Less than half of directors are independentFollowing the recent departure of a director, there are only 5 independent directors on the board. The company's board is composed of: 5 independent directors. 7 non-independent directors. Non-Executive Independent Director Michel Sirat was the last independent director to join the board, commencing their role in 2025. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.お知らせ • May 02Elia Group SA/NV announces Annual dividend, payable on June 02, 2026Elia Group SA/NV announced Annual dividend of EUR 1.4350 per share payable on June 02, 2026, ex-date on May 29, 2026 and record date on June 01, 2026.お知らせ • Mar 07+ 1 more updateElia Group SA/NV to Report First Half, 2026 Results on Jul 29, 2026Elia Group SA/NV announced that they will report first half, 2026 results on Jul 29, 2026お知らせ • Jul 28+ 2 more updatesElia Group SA/NV to Report Fiscal Year 2025 Final Results on Apr 17, 2026Elia Group SA/NV announced that they will report fiscal year 2025 final results on Apr 17, 2026New Risk • Apr 20New major risk - Shareholder dilutionThe company's shareholders have been substantially diluted in the past year. Increase in shares outstanding: 48% This is considered a major risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (6.4% operating cash flow to total debt). High level of non-cash earnings (25% accrual ratio). Shareholders have been substantially diluted in the past year (48% increase in shares outstanding). Minor Risk Share price has been volatile over the past 3 months (7.7% average weekly change).お知らせ • Apr 04Elia Group SA/NV has completed a Follow-on Equity Offering in the amount of €1.349883 billion.Elia Group SA/NV has completed a Follow-on Equity Offering in the amount of €1.349883 billion. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 20,463,396 Price\Range: €61.88 Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 1,351,125 Price\Range: €61.88 Transaction Features: Regulation S; Rights Offering; Rule 144Aお知らせ • Mar 27Elia Group SA/NV has filed a Follow-on Equity Offering in the amount of €1.349883 billion.Elia Group SA/NV has filed a Follow-on Equity Offering in the amount of €1.349883 billion. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 21,814,521 Price\Range: €61.88 Transaction Features: Rights Offering; Rule 144Aお知らせ • Mar 19Elia Group SA/NV announces Annual dividend, payable on June 02, 2025Elia Group SA/NV announced Annual dividend of EUR 1.4350 per share payable on June 02, 2025, ex-date on March 19, 2025 and record date on March 20, 2025.お知らせ • Feb 13Elia Group SA/NV, Annual General Meeting, May 20, 2025Elia Group SA/NV, Annual General Meeting, May 20, 2025.Buy Or Sell Opportunity • Feb 04Now 22% overvaluedOver the last 90 days, the stock has fallen 22% to €66.80. The fair value is estimated to be €54.64, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 16% over the last 3 years. Earnings per share has grown by 6.4%. For the next 3 years, revenue is forecast to grow by 15% per annum. Earnings are also forecast to grow by 18% per annum over the same time period.お知らせ • Jan 23Elia Group SA/NV to Report Q3, 2025 Results on Nov 28, 2025Elia Group SA/NV announced that they will report Q3, 2025 results on Nov 28, 2025Valuation Update With 7 Day Price Move • Jan 10Investor sentiment deteriorates as stock falls 18%After last week's 18% share price decline to €62.95, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 12x in the Electric Utilities industry in Europe. Total loss to shareholders of 42% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €55.54 per share.お知らせ • Jan 08Elia Group SA/NV to Report First Half, 2025 Results on Jul 25, 2025Elia Group SA/NV announced that they will report first half, 2025 results on Jul 25, 2025Reported Earnings • Jul 25First half 2024 earnings released: EPS: €2.47 (vs €2.21 in 1H 2023)First half 2024 results: EPS: €2.47 (up from €2.21 in 1H 2023). Revenue: €1.79b (down 15% from 1H 2023). Net income: €181.6m (up 12% from 1H 2023). Profit margin: 10% (up from 7.8% in 1H 2023). The increase in margin was driven by lower expenses. Revenue is forecast to grow 19% p.a. on average during the next 3 years, compared to a 1.2% growth forecast for the Electric Utilities industry in Europe. Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 2% per year, which means it is significantly lagging earnings.お知らせ • Jul 24+ 2 more updatesElia Group SA/NV to Report Fiscal Year 2024 Results on Mar 07, 2025Elia Group SA/NV announced that they will report fiscal year 2024 results on Mar 07, 2025Reported Earnings • Apr 22Full year 2023 earnings released: EPS: €4.42 (vs €4.80 in FY 2022)Full year 2023 results: EPS: €4.42 (down from €4.80 in FY 2022). Revenue: €3.84b (up 6.3% from FY 2022). Net income: €324.5m (down 5.0% from FY 2022). Profit margin: 8.4% (down from 9.4% in FY 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 17% p.a. on average during the next 3 years, while revenues in the Electric Utilities industry in Europe are expected to remain flat. Over the last 3 years on average, earnings per share has increased by 9% per year but the company’s share price has only increased by 1% per year, which means it is significantly lagging earnings growth.New Risk • Mar 07New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 34% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (currently running at an operating cash loss). High level of non-cash earnings (34% accrual ratio).お知らせ • Jan 18+ 1 more updateElia Group SA/NV to Report Q3, 2024 Results on Nov 29, 2024Elia Group SA/NV announced that they will report Q3, 2024 results on Nov 29, 2024お知らせ • Oct 26Elia Group SA/NV to Report Q3, 2023 Results on Nov 24, 2023Elia Group SA/NV announced that they will report Q3, 2023 results on Nov 24, 2023Reported Earnings • Jul 29First half 2023 earnings released: EPS: €2.21 (vs €2.29 in 1H 2022)First half 2023 results: EPS: €2.21. Revenue: €2.10b (up 30% from 1H 2022). Net income: €162.5m (up 3.2% from 1H 2022). Profit margin: 7.8% (down from 9.7% in 1H 2022). Revenue is forecast to grow 7.8% p.a. on average during the next 3 years, compared to a 3.9% decline forecast for the Electric Utilities industry in Europe.New Risk • Jul 28New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 21% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (0.5% operating cash flow to total debt). Shares are highly illiquid. High level of non-cash earnings (21% accrual ratio).業績と収益の成長予測WBAG:ELIA - アナリストの将来予測と過去の財務データ ( )EUR Millions日付収益収益フリー・キャッシュフロー営業活動によるキャッシュ平均アナリスト数12/31/20287,290906-4,8502,708912/31/20276,300801-4,9362,2421112/31/20265,365720-4,4821,9781112/31/20254,442557-2,9502,090N/A9/30/20254,297533-3,0711,707N/A6/30/20254,153509-3,1911,324N/A3/31/20253,960465-3,4621,134N/A12/31/20243,767421-3,732944N/A9/30/20243,650382-3,90498N/A6/30/20243,534344-4,077-748N/A3/31/20243,688334-3,950-1,129N/A12/31/20233,843325-3,823-1,509N/A9/30/20233,968336-2,776-729N/A6/30/20234,093347-1,72851N/A3/31/20233,855344-934741N/A12/31/20223,616342-1401,431N/A9/30/20223,2763258212,315N/A6/30/20222,9363091,7823,199N/A3/31/20222,7442922,2573,576N/A12/31/20212,5512762,7333,953N/A9/30/20212,4652631,7322,919N/A6/30/20212,3782517301,885N/A3/31/20212,294250-544574N/A12/31/20202,210250-1,819-736N/A9/30/20202,217251-1,791-695N/A6/30/20202,224252-1,762-654N/A3/31/20202,233253-1,425-291N/A12/31/20192,242254-1,08871N/A9/30/20192,333257N/A348N/A6/30/20192,424259N/A624N/A3/31/20192,179267N/A570N/A12/31/20181,935275N/A517N/A9/30/20181,472262N/A460N/A6/30/20181,009248N/A404N/A3/31/2018909228N/A417N/A12/31/2017808209N/A430N/A9/30/2017821202N/A443N/A6/30/2017834196N/A455N/A3/31/2017817188N/A471N/A12/31/2016800180N/A488N/A9/30/2016791193N/A475N/A6/30/2016771203N/A462N/A3/31/2016776207N/A398N/A12/31/2015780211N/A334N/A9/30/2015770188N/A324N/A6/30/2015766171N/A313N/Aもっと見るアナリストによる今後の成長予測収入対貯蓄率: ELIAの予測収益成長率 (年間14.6% ) は 貯蓄率 ( 2.3% ) を上回っています。収益対市場: ELIAの収益 ( 14.6% ) はAustrian市場 ( 11.3% ) よりも速いペースで成長すると予測されています。高成長収益: ELIAの収益は増加すると予測されていますが、大幅には増加しません。収益対市場: ELIAの収益 ( 13.7% ) Austrian市場 ( 4% ) よりも速いペースで成長すると予測されています。高い収益成長: ELIAの収益 ( 13.7% ) 20%よりも低い成長が予測されています。一株当たり利益成長率予想将来の株主資本利益率将来のROE: ELIAの 自己資本利益率 は、3年後には低くなると予測されています ( 8.6 %)。成長企業の発掘7D1Y7D1Y7D1YUtilities 業界の高成長企業。View Past Performance企業分析と財務データの現状データ最終更新日（UTC時間）企業分析2026/05/22 17:24終値2026/05/22 00:00収益2025/12/31年間収益2025/12/31データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。分析モデルとスノーフレーク本レポートを生成するために使用した分析モデルの詳細は当社のGithubページでご覧いただけます。また、レポートの使用方法に関するガイドやYoutubeのチュートリアルも掲載しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋Elia Group SA/NV 11 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。25 アナリスト機関Virginia Sanz de Madrid GrossBanco SantanderBosco Muguiro EulateBanco SantanderTemitope SulaimanBarclays22 その他のアナリストを表示
Upcoming Dividend • 17hUpcoming dividend of €1.44 per shareEligible shareholders must have bought the stock before 29 May 2026. Payment date: 02 June 2026. Payout ratio is a comfortable 37% but the company is not cash flow positive. Trailing yield: 1.5%. Lower than top quartile of Austrian dividend payers (4.2%). Lower than average of industry peers (3.7%).
Board Change • May 20Less than half of directors are independentFollowing the recent departure of a director, there are only 5 independent directors on the board. The company's board is composed of: 5 independent directors. 7 non-independent directors. Non-Executive Independent Director Michel Sirat was the last independent director to join the board, commencing their role in 2025. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
お知らせ • May 02Elia Group SA/NV announces Annual dividend, payable on June 02, 2026Elia Group SA/NV announced Annual dividend of EUR 1.4350 per share payable on June 02, 2026, ex-date on May 29, 2026 and record date on June 01, 2026.
お知らせ • Mar 07+ 1 more updateElia Group SA/NV to Report First Half, 2026 Results on Jul 29, 2026Elia Group SA/NV announced that they will report first half, 2026 results on Jul 29, 2026
お知らせ • Jul 28+ 2 more updatesElia Group SA/NV to Report Fiscal Year 2025 Final Results on Apr 17, 2026Elia Group SA/NV announced that they will report fiscal year 2025 final results on Apr 17, 2026
New Risk • Apr 20New major risk - Shareholder dilutionThe company's shareholders have been substantially diluted in the past year. Increase in shares outstanding: 48% This is considered a major risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (6.4% operating cash flow to total debt). High level of non-cash earnings (25% accrual ratio). Shareholders have been substantially diluted in the past year (48% increase in shares outstanding). Minor Risk Share price has been volatile over the past 3 months (7.7% average weekly change).
お知らせ • Apr 04Elia Group SA/NV has completed a Follow-on Equity Offering in the amount of €1.349883 billion.Elia Group SA/NV has completed a Follow-on Equity Offering in the amount of €1.349883 billion. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 20,463,396 Price\Range: €61.88 Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 1,351,125 Price\Range: €61.88 Transaction Features: Regulation S; Rights Offering; Rule 144A
お知らせ • Mar 27Elia Group SA/NV has filed a Follow-on Equity Offering in the amount of €1.349883 billion.Elia Group SA/NV has filed a Follow-on Equity Offering in the amount of €1.349883 billion. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 21,814,521 Price\Range: €61.88 Transaction Features: Rights Offering; Rule 144A
お知らせ • Mar 19Elia Group SA/NV announces Annual dividend, payable on June 02, 2025Elia Group SA/NV announced Annual dividend of EUR 1.4350 per share payable on June 02, 2025, ex-date on March 19, 2025 and record date on March 20, 2025.
お知らせ • Feb 13Elia Group SA/NV, Annual General Meeting, May 20, 2025Elia Group SA/NV, Annual General Meeting, May 20, 2025.
Buy Or Sell Opportunity • Feb 04Now 22% overvaluedOver the last 90 days, the stock has fallen 22% to €66.80. The fair value is estimated to be €54.64, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 16% over the last 3 years. Earnings per share has grown by 6.4%. For the next 3 years, revenue is forecast to grow by 15% per annum. Earnings are also forecast to grow by 18% per annum over the same time period.
お知らせ • Jan 23Elia Group SA/NV to Report Q3, 2025 Results on Nov 28, 2025Elia Group SA/NV announced that they will report Q3, 2025 results on Nov 28, 2025
Valuation Update With 7 Day Price Move • Jan 10Investor sentiment deteriorates as stock falls 18%After last week's 18% share price decline to €62.95, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 12x in the Electric Utilities industry in Europe. Total loss to shareholders of 42% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at €55.54 per share.
お知らせ • Jan 08Elia Group SA/NV to Report First Half, 2025 Results on Jul 25, 2025Elia Group SA/NV announced that they will report first half, 2025 results on Jul 25, 2025
Reported Earnings • Jul 25First half 2024 earnings released: EPS: €2.47 (vs €2.21 in 1H 2023)First half 2024 results: EPS: €2.47 (up from €2.21 in 1H 2023). Revenue: €1.79b (down 15% from 1H 2023). Net income: €181.6m (up 12% from 1H 2023). Profit margin: 10% (up from 7.8% in 1H 2023). The increase in margin was driven by lower expenses. Revenue is forecast to grow 19% p.a. on average during the next 3 years, compared to a 1.2% growth forecast for the Electric Utilities industry in Europe. Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 2% per year, which means it is significantly lagging earnings.
お知らせ • Jul 24+ 2 more updatesElia Group SA/NV to Report Fiscal Year 2024 Results on Mar 07, 2025Elia Group SA/NV announced that they will report fiscal year 2024 results on Mar 07, 2025
Reported Earnings • Apr 22Full year 2023 earnings released: EPS: €4.42 (vs €4.80 in FY 2022)Full year 2023 results: EPS: €4.42 (down from €4.80 in FY 2022). Revenue: €3.84b (up 6.3% from FY 2022). Net income: €324.5m (down 5.0% from FY 2022). Profit margin: 8.4% (down from 9.4% in FY 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 17% p.a. on average during the next 3 years, while revenues in the Electric Utilities industry in Europe are expected to remain flat. Over the last 3 years on average, earnings per share has increased by 9% per year but the company’s share price has only increased by 1% per year, which means it is significantly lagging earnings growth.
New Risk • Mar 07New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 34% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (currently running at an operating cash loss). High level of non-cash earnings (34% accrual ratio).
お知らせ • Jan 18+ 1 more updateElia Group SA/NV to Report Q3, 2024 Results on Nov 29, 2024Elia Group SA/NV announced that they will report Q3, 2024 results on Nov 29, 2024
お知らせ • Oct 26Elia Group SA/NV to Report Q3, 2023 Results on Nov 24, 2023Elia Group SA/NV announced that they will report Q3, 2023 results on Nov 24, 2023
Reported Earnings • Jul 29First half 2023 earnings released: EPS: €2.21 (vs €2.29 in 1H 2022)First half 2023 results: EPS: €2.21. Revenue: €2.10b (up 30% from 1H 2022). Net income: €162.5m (up 3.2% from 1H 2022). Profit margin: 7.8% (down from 9.7% in 1H 2022). Revenue is forecast to grow 7.8% p.a. on average during the next 3 years, compared to a 3.9% decline forecast for the Electric Utilities industry in Europe.
New Risk • Jul 28New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 21% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (0.5% operating cash flow to total debt). Shares are highly illiquid. High level of non-cash earnings (21% accrual ratio).