investorscraft@gmail.com

Intrinsic ValueEltel AB (publ) (0R53.L)

Previous Close£9.24
Intrinsic Value
Upside potential
Previous Close
£9.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eltel AB is a specialized technical service provider operating in the power and communication infrastructure sectors across Northern and Central Europe. The company’s core revenue model is built on long-term service contracts with national transmission system operators, power distribution grids, and telecom providers, encompassing maintenance, upgrades, and project delivery services. Its operations are divided into power infrastructure—including transmission and distribution—and communication networks, covering both mobile and fixed-line installations. Eltel holds a niche position as an integrated service partner, offering end-to-end solutions from planning to operational support, which differentiates it from pure construction firms. The company’s geographic footprint in Sweden, Finland, Norway, and Poland provides exposure to stable, regulated markets with recurring demand for infrastructure modernization. However, it faces competition from larger multinational engineering firms and local players, requiring a focus on operational efficiency and customer retention to maintain margins. The shift toward renewable energy and 5G expansion in Europe presents growth opportunities, but Eltel’s reliance on public and private infrastructure spending ties its performance to macroeconomic cycles and regulatory budgets.

Revenue Profitability And Efficiency

Eltel reported revenue of SEK 828.7 million for the period, but net income remained negative at SEK -29.7 million, reflecting operational challenges or cost pressures. The diluted EPS of -0.21 underscores profitability struggles, though positive operating cash flow of SEK 27.5 million suggests some liquidity resilience. Capital expenditures were modest at SEK -2.4 million, indicating a lean approach to growth investments.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, likely due to margin compression or project delays. Operating cash flow, while positive, is insufficient to offset overall losses, signaling inefficiencies in converting revenue to profit. Low capex suggests a focus on preserving capital, but this may limit future revenue scalability without improved operational execution.

Balance Sheet And Financial Health

Eltel’s balance sheet shows SEK 21.3 million in cash against SEK 135 million in total debt, indicating a leveraged position with limited liquidity buffers. The absence of dividends aligns with its loss-making status, and the modest market cap of SEK 1.35 billion reflects investor skepticism about near-term turnaround prospects.

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividend payouts as the company prioritizes financial stabilization. The European infrastructure market offers long-term opportunities, but Eltel’s recent performance suggests it has yet to capitalize on these trends. A turnaround would require improved contract execution or cost management to restore positive earnings momentum.

Valuation And Market Expectations

The market values Eltel at a modest SEK 1.35 billion, with a beta of 0.885 indicating lower volatility than the broader market. The negative earnings and lack of dividends likely weigh on valuation, implying low expectations unless operational improvements materialize.

Strategic Advantages And Outlook

Eltel’s strategic advantage lies in its specialized expertise and entrenched relationships with infrastructure operators. However, its outlook remains cautious until it demonstrates sustained profitability. Success hinges on leveraging Europe’s energy transition and digitalization wave, but execution risks and competitive pressures persist.

Sources

Company description, financial metrics, and market data provided by user; industry context inferred from sector trends.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount