View ValuationElia Group 향후 성장Future 기준 점검 3/6Elia Group (는) 각각 연간 14.6% 및 13.7% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 13.1% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 8.6% 로 예상됩니다.핵심 정보14.6%이익 성장률13.06%EPS 성장률Electric Utilities 이익 성장7.7%매출 성장률13.7%향후 자기자본이익률8.63%애널리스트 커버리지Good마지막 업데이트20 May 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updatesUpcoming Dividend • May 23Upcoming 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.공시 • 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.공시 • 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, 2026공시 • 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).공시 • 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 144A공시 • 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 144A공시 • 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.공시 • 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.공시 • 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.공시 • 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.공시 • 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).공시 • 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, 2024공시 • 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).이익 및 매출 성장 예측WBAG:ELIA - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20287,290906-4,8502,708912/31/20276,300801-4,9362,2421112/31/20265,365720-4,4821,9781112/31/20254,442557-2,9502,090N/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/A더 보기애널리스트 향후 성장 전망수입 대 저축률: ELIA 의 연간 예상 수익 증가율(14.6%)이 saving rate(2.3%)보다 높습니다.수익 vs 시장: ELIA 의 연간 수익(14.6%)이 Austrian 시장(11.4%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: ELIA 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: ELIA 의 수익(연간 13.7%)이 Austrian 시장(연간 4.1%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: ELIA 의 수익(연간 13.7%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: ELIA의 자본 수익률은 3년 후 8.6%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YUtilities 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/26 20:01종가2026/05/26 00:00수익2025/12/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Elia Group SA/NV는 25명의 분석가가 다루고 있습니다. 이 중 11명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Virginia Sanz de Madrid GrossBanco SantanderBosco Muguiro EulateBanco SantanderTemitope SulaimanBarclays22명의 분석가 더 보기
Upcoming Dividend • May 23Upcoming 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.
공시 • 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.
공시 • 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
공시 • 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).
공시 • 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
공시 • 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
공시 • 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.
공시 • 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.
공시 • 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.
공시 • 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.
공시 • 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).
공시 • 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
공시 • 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).