Elia Group Detailed Consensus >> Group
Last Update: 2021-02-25

KPI[EUR m]FY 20192H 2020 EFY 2020 EFY 2021 EFY 2022 E
Revenue, other income and net income (expenses) from settlement mechanismNumber of Estimates6666
Revenue, other income and net income (expenses) from settlement mechanismHighest1,291.02,467.32,531.82,667.9
Revenue, other income and net income (expenses) from settlement mechanismConsensus (Mean)2,319.01,155.52,331.82,425.22,539.0
Revenue, other income and net income (expenses) from settlement mechanismMedian1,132.52,308.82,419.92,544.0
Revenue, other income and net income (expenses) from settlement mechanismLowest1,030.72,207.02,285.02,410.0
Adjusted EBITNumber of Estimates6666
Adjusted EBITHighest303.6585.0629.0659.0
Adjusted EBITConsensus (Mean)563.7282.9564.3588.3637.8
Adjusted EBITMedian283.3564.7588.1645.9
Adjusted EBITLowest256.8538.2546.8599.0
Adjusted net profitNumber of Estimates6666
Adjusted net profitHighest172.2321.0352.0368.0
Adjusted net profitConsensus (Mean)306.2157.8306.5322.2351.6
Adjusted net profitMedian159.5308.3330.6349.8
Adjusted net profitLowest137.9286.7287.7338.2
Net profitNumber of Estimates6666
Net profitHighest172.4321.0352.0368.0
Net profitConsensus (Mean)309.1157.9306.5322.2351.6
Net profitMedian159.7308.3330.6349.8
Net profitLowest138.1286.7287.7338.2
Net profit attributable to owners of ordinary sharesNumber of Estimates6666
Net profit attributable to owners of ordinary sharesHighest141.9262.0292.0306.0
Net profit attributable to owners of ordinary sharesConsensus (Mean)254.3130.3250.4267.5292.5
Net profit attributable to owners of ordinary sharesMedian132.5252.6275.8293.5
Net profit attributable to owners of ordinary sharesLowest112.4232.5237.9280.2
Reported EPS (EUR)Number of Estimates6666
Reported EPS (EUR)Highest2.063.824.264.46
Reported EPS (EUR)Consensus (Mean)3.911.903.663.914.27
Reported EPS (EUR)Median1.923.684.024.28
Reported EPS (EUR)Lowest1.673.433.474.08
Gross dividendNumber of Estimates-666
Gross dividendHighest-118.2120.3123.0
Gross dividendConsensus (Mean)116.0-117.9119.7122.0
Gross dividendMedian-117.9119.7122.0
Gross dividendLowest-117.2119.2121.1
DPS (gross) (EUR)Number of Estimates-666
DPS (gross) (EUR)Highest-1.731.761.80
DPS (gross) (EUR)Consensus (Mean)1.69-1.721.751.78
DPS (gross) (EUR)Median-1.721.751.79
DPS (gross) (EUR)Lowest-1.721.741.76
CapexNumber of Estimates6666
CapexHighest-607.1-933.1-975.0-1,000.0
CapexConsensus (Mean)-1,212.1-702.0-1,028.0-1,119.9-1,263.9
CapexMedian-706.5-1,032.5-1,144.6-1,222.5
CapexLowest-784.0-1,110.0-1,180.0-1,550.0
Net financial debtNumber of Estimates6666
Net financial debtHighest6,674.06,674.07,164.07,413.0
Net financial debtConsensus (Mean)5,523.16,202.06,202.06,654.76,807.5
Net financial debtMedian6,082.16,082.16,508.16,793.6
Net financial debtLowest5,884.75,884.76,308.26,084.0
Group ROE adj. (%)Number of Estimates-555
Group ROE adj. (%)Highest-7.627.647.87
Group ROE adj. (%)Consensus (Mean)--6.806.877.34
Group ROE adj. (%)Median-7.066.907.30
Group ROE adj. (%)Lowest-5.605.806.40
ETB ROE (%)Number of Estimates-333
ETB ROE (%)Highest-5.775.845.91
ETB ROE (%)Consensus (Mean)--5.635.645.63
ETB ROE (%)Median-5.565.605.56
ETB ROE (%)Lowest-5.545.475.41
50Hertz ROE (%)Number of Estimates-333
50Hertz ROE (%)Highest-11.3610.9111.82
50Hertz ROE (%)Consensus (Mean)--11.2710.2811.20
50Hertz ROE (%)Median-11.3510.8911.03
50Hertz ROE (%)Lowest-11.119.0210.75
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.