Subscribe

Elia Group SA/NV (ELI.BR)

EUR139.80 +1.10 (+0.79%)
BE BRU Utilities Regulated Electric
Address Boulevard de l'Empereur 20 1000
Brussels, BRU, BE
CEO Frédéric Dunon
IPO 2005-06-21
ISIN BE0003822393

Explore sections of this company profile

Also trades on Euronext Brussels · ELI.BR (EUR) Other OTC · ELIAF (USD)
Description

Elia Group SA/NV develops and operates as a transmission system operator in Belgium and Germany. The company provides electricity transmission solutions; generates, imports, and exports electricity; and offers engineering consultancy services. Elia Group SA/NV was founded in 1937 and is headquartered in Brussels, Belgium.

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
EUR139.80 +1.10 (+0.79%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
102.9K
Beta
0.78
Float Shares
60.40M
Free Float %
55.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.13% -4.10% -5.73% -1.11% +28.05% +21.51% +42.87% +16.93% +52.85% +199.96% +392.61%
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
139.80
Ratings Trend (MoM) 75% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 8 -1
Hold 4 +1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.85
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
2 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Electric: +9.0%
    +17.9% Q4'25: +29.9% (vs Q4'23)
  • EPS growth Regulated Electric: +12.7%
    +2.4% Q4'25: +20.9% (vs Q4'23)
  • FCF margin FCF growth · Regulated Electric: +35.5%
    +38.6% Q4'25: -98.9% (vs Q4'23)
  • EBIT margin Regulated Electric: +19.9%
    +35.8% Q4'25: +34.9% (vs Q4'23)
  • ROIC Regulated Electric: +4.4%
    +5.5% Q4'25: +12.3% (vs Q4'23)
  • Share dilution Regulated Electric: +0.0%
    +29.0% Q4'25: +46.8% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Regulated Electric: 4.23×
    7.85× Q4'25: 3.81× (vs Q4'23)
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 (0.78) × ERP
WACC = 42% × Ke + 58% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 139.80
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 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
11 Rev. Ana.
13 EPS Ana.
Dec 2027
11 Rev. Ana.
13 EPS Ana.
Dec 2028
9 Rev. Ana.
12 EPS Ana.
Dec 2029
4 Rev. Ana.
10 EPS Ana.
Dec 2030
4 Rev. Ana.
5 EPS Ana.
Revenue
694.30M
est: 720.51M (-3.6%)
695.90M
est: 726.55M (-4.2%)
705.70M
est: 725.76M (-2.8%)
724.40M
est: 756.17M (-4.2%)
733.70M
est: 773.18M (-5.1%)
939.50M
est: 1.16B (-18.8%)
1.19B
est: 1.31B (-9.5%)
1.23B
est: 1.30B (-5.5%)
1.32B
est: 1.37B (-3.3%)
785.50M
est: 1.12B (-29.7%)
780.10M
est: 825.63M (-5.5%)
800.10M
est: 892.65M (-10.4%)
808.20M
est: 909.93M (-11.2%)
1.93B
est: 1.83B (+5.8%)
2.24B
est: 2.07B (+8.2%)
2.21B
est: 2.40B (-7.8%)
2.55B
est: 2.73B (-6.5%)
3.62B
est: 3.19B (+13.3%)
3.84B
est: 3.53B (+8.7%)
3.77B
est: 4.39B (-14.3%)
4.44B
est: 5.23B (-15.1%)
5.70B
5.31B – 6.04B
+9.0% YoY
6.74B
5.92B – 7.41B
+18.4% YoY
7.94B
7.62B – 8.27B
+17.8% YoY
8.27B
7.46B – 8.94B
+4.1% YoY
8.98B
8.10B – 9.71B
+8.6% YoY
EBITDA
297.80M
est: 273.51M (+8.9%)
292.50M
est: 109.91M (+166.1%)
308.50M
est: 95.60M (+222.7%)
334.10M
est: 103.21M (+223.7%)
318.40M
est: 117.47M (+171.0%)
708.50M
est: 115.25M (+514.7%)
463.00M
est: 478.56M (-3.3%)
458.50M
est: 184.11M (+149.0%)
424.00M
est: 184.95M (+129.2%)
309.80M
est: 215.27M (+43.9%)
456.70M
est: 209.56M (+117.9%)
348.00M
est: 398.27M (-12.6%)
345.90M
est: 350.16M (-1.2%)
759.10M
est: 765.95M (-0.9%)
938.90M
est: 849.30M (+10.5%)
1.01B
est: 658.12M (+53.1%)
962.30M
est: 675.01M (+42.6%)
1.15B
est: 710.13M (+61.8%)
1.29B
est: 1.39B (-6.9%)
1.55B
est: 1.76B (-12.3%)
2.33B
est: 2.06B (+13.3%)
2.24B
2.09B – 2.38B
+9.0% YoY
2.65B
2.33B – 2.92B
+18.4% YoY
3.12B
3.00B – 3.25B
+17.8% YoY
3.25B
2.93B – 3.52B
+4.1% YoY
3.53B
3.19B – 3.82B
+8.6% YoY
EBIT
213.70M
est: 153.87M (+38.9%)
206.80M
est: 213.58M (-3.2%)
214.70M
est: 203.78M (+5.4%)
138.90M
est: 222.93M (-37.7%)
237.50M
est: 245.36M (-3.2%)
581.00M
est: 337.97M (+71.9%)
323.20M
est: 636.11M (-49.2%)
319.30M
est: 304.70M (+4.8%)
319.40M
est: 321.48M (-0.6%)
208.40M
est: 282.18M (-26.1%)
223.80M
est: 143.84M (+55.6%)
297.80M
est: 222.46M (+33.9%)
222.10M
est: 229.35M (-3.2%)
562.00M
est: 398.03M (+41.2%)
567.00M
est: 612.85M (-7.5%)
575.90M
est: 563.90M (+2.1%)
546.30M
est: 578.37M (-5.5%)
635.20M
est: 608.47M (+4.4%)
736.00M
est: 823.26M (-10.6%)
926.90M
est: 1.04B (-11.2%)
1.59B
est: 1.22B (+30.4%)
1.33B
1.24B – 1.41B
+9.0% YoY
1.57B
1.38B – 1.73B
+18.4% YoY
1.85B
1.77B – 1.93B
+17.8% YoY
1.93B
1.74B – 2.08B
+4.1% YoY
2.09B
1.89B – 2.26B
+8.6% YoY
Net Income
76.50M
est: 111.85M (-31.6%)
75.90M
est: 77.04M (-1.5%)
77.80M
est: 75.82M (+2.6%)
103.40M
est: 80.57M (+28.3%)
84.30M
est: 106.33M (-20.7%)
402.00M
est: 125.88M (+219.4%)
137.50M
est: 455.97M (-69.8%)
155.00M
est: 136.03M (+13.9%)
175.80M
est: 163.16M (+7.7%)
172.60M
est: 143.62M (+20.2%)
210.60M
est: 125.32M (+68.1%)
179.90M
est: 219.74M (-18.1%)
229.10M
est: 190.49M (+20.3%)
281.40M
est: 385.28M (-27.0%)
273.60M
est: 394.64M (-30.7%)
269.40M
est: 274.82M (-2.0%)
295.20M
est: 281.87M (+4.7%)
361.00M
est: 346.80M (+4.1%)
355.40M
est: 462.88M (-23.2%)
450.50M
est: 509.30M (-11.5%)
585.90M
est: 508.21M (+15.3%)
652.99M
614.46M – 691.52M
+28.5% YoY
732.35M
679.62M – 785.07M
+12.2% YoY
906.46M
770.67M – 945.97M
+23.8% YoY
954.85M
833.62M – 1.06B
+5.3% YoY
1.13B
987.49M – 1.25B
+18.5% YoY
SGA
276.70M
est: 34.91M (+692.6%)
277.00M
est: 118.18M (+134.4%)
281.00M
est: 116.37M (+141.5%)
est: 118.37M (-100.0%)
303.50M
est: 122.53M (+147.7%)
457.20M
est: 186.20M (+145.5%)
638.40M
est: 151.99M (+320.0%)
est: 156.70M (-100.0%)
137.10M
est: 179.69M (-23.7%)
139.70M
est: 146.16M (-4.4%)
137.60M
est: 115.68M (+18.9%)
143.90M
est: 160.27M (-10.2%)
147.20M
est: 166.24M (-11.5%)
229.30M
est: 285.73M (-19.7%)
6.70M
est: 341.63M (-98.0%)
6.70M
est: 300.03M (-97.8%)
8.20M
est: 307.73M (-97.3%)
11.20M
est: 323.74M (-96.5%)
414.50M
est: 180.26M (+129.9%)
471.00M
est: 228.57M (+106.1%)
70.30M
est: 266.74M (-73.6%)
290.63M
270.65M – 308.17M
+9.0% YoY
344.00M
301.94M – 378.07M
+18.4% YoY
405.11M
388.48M – 421.74M
+17.8% YoY
421.72M
380.53M – 455.98M
+4.1% YoY
458.12M
413.38M – 495.34M
+8.6% YoY
EPS
1.56
est: 1.44 (+8.2%)
1.56
est: 1.53 (+2.0%)
1.56
est: 1.43 (+9.2%)
2.04
est: 1.65 (+23.5%)
1.72
est: 1.78 (-3.6%)
7.24
est: 1.91 (+278.6%)
2.24
est: 2.02 (+10.6%)
2.53
est: 2.22 (+13.7%)
2.85
est: 2.52 (+12.9%)
2.77
est: 2.62 (+5.5%)
3.47
est: 2.74 (+26.9%)
2.96
est: 2.67 (+10.8%)
3.43
est: 3.25 (+5.5%)
4.62
est: 3.87 (+19.2%)
3.89
est: 3.67 (+6.1%)
3.63
est: 3.47 (+4.7%)
4.00
est: 3.50 (+14.2%)
4.80
est: 4.39 (+9.3%)
4.42
est: 4.67 (-5.4%)
5.43
est: 4.88 (+11.3%)
5.56
est: 5.20 (+7.0%)
6.56
6.14 – 6.91
+26.3% YoY
7.22
6.79 – 7.84
+10.0% YoY
8.20
7.70 – 9.45
+13.6% YoY
9.54
8.33 – 10.55
+16.3% YoY
11.30
9.86 – 12.49
+18.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-28 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-27 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-26 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-25 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-22 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-21 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-20 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-19 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-18 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-15 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-14 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-13 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-12 C 2/5 1/5 2/5 2/5 1/5 2/5 3/5
2026-05-11 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-08 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-07 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-06 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-05 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-05-04 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-30 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-29 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-28 C+ 2/5 1/5 2/5 3/5 1/5 2/5 3/5
2026-04-27 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5
2026-04-24 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5
2026-04-23 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5
2026-04-22 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5
2026-04-21 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5
2026-04-20 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5
2026-04-17 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5
2026-04-16 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5
2026-04-15 C+ 2/5 1/5 2/5 4/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-7.32B
OE per share TTM
-86.84
Owner's Yield
-50.90%
Maintenance CapEx ratio
326.10%
Maint CapEx / Avg PPE
422.0%

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.

ETF Ownership

Top ETFs holding this stock Held by 331 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Amundi BEL 20 UCITS ETF Dist BEL.BR 4.90% 3.93M 0.50%
2 Impax Global Infrastructure ETF BLDX 3.05% 3.19M 0.60%
3 iShares MSCI Belgium ETF EWK 2.75% 4.38M 0.49%
4 Xtrackers MSCI Global SDG 7 Affordable and Clean Energy UCITS ETF 1C XDG7.MI 2.05% 638.5K 0.35%
5 iShares STOXX Europe 600 Utilities UCITS ETF (DE) EXH9.DE 1.09% 10.25M 0.46%
6 Invesco Global Clean Energy UCITS ETF GCED.L 1.05% 1.46M 0.60%
7 Invesco Global Clean Energy UCITS ETF GCLE.L 1.05% 1.46M 0.60%
8 Xtrackers MSCI Europe Utilities Screened UCITS ETF 1C XS6R.L 0.99% 917.4K 0.17%
9 State Street SPDR MSCI Europe Utilities UCITS ETF STUX.SW 0.97% 7.76M 0.18%
10 State Street SPDR EURO STOXX Low Volatility UCITS ETF (Acc) ZPRL.DE 0.92% 329.6K 0.30%

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
363.7K
Shares Outstanding
109.06M

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
Bernard Gustin Chief Executive Officer & Member of Executive Management Board 1M male
Stefan Kapferer Deputy Chief Executive Officer, CEO of 50Hertz, Member of Ex. Man. Board & Chief Transformation Officer 872.5K male
Frederic Dunon Member of Ex. Man. Board, Chief Executive Officer of Elia Transmission Belgium SA/NV & Elia Asset SA/NV and Group Chief Operating Officer 811.4K male
Marco Nix Chief Financial Officer & Member of Executive Management Board 710.8K male
Peter Michiels Co-Chief HR Officer & Member of Executive Management Board 641.8K male
Celine Van Haute Chief HR Officer & Member of Executive Management Board 370.3K female
Yannick Dekoninck Head of Capital Markets male
Marleen Vanhecke Head of Group Communication & Reputation female
Olivier Feix Head of Strategy male
Stephanie Luyten Head of Investor Relations
Bernard De Clercq Head of Group EU Affairs
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