Subscribe

Admie Holding S.A. (ADMIE.AT)

EUR4.55 -0.02 (-0.33%)
GR ATH Utilities Independent Power Producers
Address 89 Dyrachiou Street 104 43
Athens, GR
CEO Ioannis Karabelas
IPO 2017-06-23
ISIN GRS518003009

Explore sections of this company profile

Description

Admie Holding S.A. manages and runs Greece's electrical power transmission grid. Formed in 2017, the company maintains its principal corporate base in Athens, Greece, and operates as a direct subsidiary of Public Holding Company IPTO S.A.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR4.55 -0.02 (-0.33%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.81
Float Shares
113.23M
Free Float %
48.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.37% +1.48% +27.16% +45.07% +42.07% +35.53% +36.88% +100.00% +50.92% +75.32% +75.32%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4.55
Ratings Trend (MoM) 50% Bullish
Rating 2026-06 Change
Strong Buy 0 0
Buy 1 -1
Hold 0 0
Sell 1 +1
Strong Sell 0 0
Quality scores
Altman Z-Score
1,110.63
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
5 / 5
High
D/E Score
5 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Independent Power Producers: +3.4%
    -2.5% Q1'26: -100.0% (vs Q1'25)
  • EPS growth Independent Power Producers: -2.8%
    -57.8% Q1'26: +25.0% (vs Q1'25)
  • FCF margin FCF growth · Independent Power Producers: +37.9%
    -0.2%
  • EBIT margin Independent Power Producers: +18.7%
    -0.3%
  • ROIC Independent Power Producers: +4.3%
    -0.2% Q1'26: -0.2% (vs Q1'25)
  • Share dilution Independent Power Producers: +0.0%
    +0.0% Q1'26: -52.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Independent Power Producers: 3.09×
    -0.05× Q1'26: -0.04× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.81) × ERP
WACC = 100% × Ke + 0% × Kd (6.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 4.55
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
762.91M
est: 22.00M (+3,367.8%)
43.32M
est: 38.40M (+12.8%)
538.77M
est: 288.00M (+87.1%)
29.69M
est: 287.37M (-89.7%)
59.45M
est: 67.53M (-12.0%)
468.17M
est: 453.28M (+3.3%)
456.60M
est: 463.10M (-1.4%)
547.00M
528.26M – 565.74M
+18.1% YoY
691.00M
647.41M – 734.59M
+26.3% YoY
737.00M
711.76M – 762.24M
+6.7% YoY
EBITDA
-107.0K
est: 3.10M (-103.5%)
-139.0K
est: 5.41M (-102.6%)
-423.0K
est: 40.57M (-101.0%)
-540.0K
est: 40.48M (-101.3%)
-614.0K
est: 9.52M (-106.5%)
344.96M
est: 63.88M (+440.0%)
-1.30M
est: 65.27M (-102.0%)
77.09M
74.45M – 79.73M
+18.1% YoY
97.39M
91.24M – 103.53M
+26.3% YoY
103.87M
100.31M – 107.43M
+6.7% YoY
EBIT
-112.0K
est: 1.89M (-105.9%)
-152.0K
est: 3.29M (-104.6%)
-438.0K
est: 24.68M (-101.8%)
-557.0K
est: 24.63M (-102.3%)
-633.0K
est: 5.79M (-110.9%)
216.39M
est: 38.90M (+456.3%)
-1.33M
est: 39.74M (-103.4%)
46.94M
45.33M – 48.55M
+18.1% YoY
59.29M
55.55M – 63.03M
+26.3% YoY
63.24M
61.08M – 65.41M
+6.7% YoY
Net Income
105.59M
est: 41.93M (+151.8%)
84.94M
est: 39.40M (+115.6%)
69.39M
est: 53.31M (+30.2%)
58.21M
est: 39.40M (+47.7%)
58.77M
148.44M
est: 75.83M (+95.7%)
63.14M
est: 57.95M (+9.0%)
50.99M
48.72M – 53.26M
-12.0% YoY
90.40M
86.37M – 94.42M
+77.3% YoY
99.67M
95.23M – 104.11M
+10.3% YoY
SGA
7.11M
est: 4.51M (+57.6%)
10.57M
est: 7.87M (+34.3%)
15.29M
est: 59.01M (-74.1%)
20.11M
est: 58.88M (-65.8%)
844.0K
est: 11.54M (-92.7%)
28.43M
est: 77.44M (-63.3%)
33.66M
est: 79.12M (-57.5%)
93.46M
90.26M – 96.66M
+18.1% YoY
118.06M
110.61M – 125.51M
+26.3% YoY
125.92M
121.61M – 130.23M
+6.7% YoY
EPS
0.23
est: 0.18 (+27.1%)
0.19
est: 0.17 (+11.8%)
0.15
est: 0.23 (-34.8%)
0.13
est: 0.17 (-23.5%)
0.50
0.64
est: 0.33 (+93.9%)
0.27
est: 0.25 (+8.0%)
0.22
0.21 – 0.23
-12.0% YoY
0.39
0.37 – 0.41
+77.3% YoY
0.43
0.41 – 0.45
+10.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 A 4/5 3/5 3/5 5/5 5/5 3/5 4/5
2026-06-11 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-06-10 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-06-09 A 4/5 3/5 3/5 5/5 5/5 3/5 4/5
2026-06-08 A 4/5 3/5 3/5 5/5 5/5 3/5 4/5
2026-06-05 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-06-04 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-06-03 A 4/5 3/5 3/5 5/5 5/5 3/5 4/5
2026-06-02 A 4/5 3/5 3/5 5/5 5/5 3/5 4/5
2026-05-29 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-28 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-27 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-26 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-25 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-22 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-21 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-20 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-19 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-18 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-15 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-14 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-13 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-12 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-11 A+ 4/5 3/5 3/5 5/5 5/5 4/5 4/5
2026-05-08 A 4/5 3/5 3/5 5/5 4/5 4/5 4/5
2026-05-07 A 4/5 3/5 3/5 5/5 4/5 4/5 4/5
2026-05-06 A 4/5 3/5 3/5 5/5 4/5 4/5 4/5
2026-05-05 A 4/5 3/5 3/5 5/5 4/5 4/5 4/5
2026-05-04 A 4/5 3/5 3/5 5/5 4/5 4/5 4/5
2026-04-30 A 4/5 3/5 3/5 5/5 4/5 4/5 4/5
2026-04-29 A 4/5 3/5 3/5 5/5 3/5 4/5 4/5
2026-04-28 A 4/5 3/5 3/5 5/5 3/5 4/5 4/5
2026-04-27 A 4/5 3/5 3/5 5/5 3/5 4/5 4/5
2026-04-24 A 4/5 3/5 3/5 5/5 3/5 4/5 4/5
2026-04-23 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A- 4/5 3/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 B+ 3/5 3/5 2/5 5/5 2/5 3/5 4/5
2026-04-20 B+ 3/5 3/5 2/5 5/5 2/5 3/5 4/5
2026-04-17 B+ 3/5 3/5 2/5 5/5 2/5 3/5 4/5
2026-04-16 B+ 3/5 3/5 2/5 5/5 2/5 3/5 4/5
2026-04-15 B+ 3/5 3/5 2/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
736.13M
OE per share TTM
2.23
Owner's Yield
77.09%
Maintenance CapEx ratio
986.32%
Maint CapEx / Avg PPE
543.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-667.0K
Shares Outstanding
231.78M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ioannis Karabelas Chief Executive Officer & Chairman 111.6K male
Lilian Filips Head of Investor Relations 69.3K
Frangiskos Gonidakis Head of Internal Audit Unit 17.8K male
Dimitra Pappa Legal Counsel female
Manousos Manousakis Chief Executive Officer & Chairman of the BOD of IPTO S.A. male
Maria Stamatiadou Head of Internal Audit female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits