Stock CLNX CELLNEX TELECOM, S.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cellnex Telecom, S.A.

Equities

CLNX

ES0105066007

Wireless Telecommunications Services

Market Closed - BME
Other stock markets
 11:44:40 2024-04-26 am EDT 		5-day change 1st Jan Change
31.39 EUR +0.74% Intraday chart for Cellnex Telecom, S.A. +2.25% -11.97%
Apr. 26 IBEX heads for its biggest weekly rise in a month as it awaits US inflation data RE
Apr. 25 Cellnex Telecom’s Q1 Attributable Net Loss Narrows; Revenue Up MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,777 23,901 34,756 21,594 25,154 22,146 - -
Enterprise Value (EV) 1 18,714 30,401 49,308 21,594 25,154 41,376 41,239 41,299
P/E ratio -1,279 x -140 x -88.2 x -107 x -81 x -125 x -978 x 147 x
Yield 0.21% 0.11% 0.06% - - 0.19% 0.25% 1.9%
Capitalization / Revenue 14.3 x 15.3 x 13.7 x 6.18 x 6.21 x 5.28 x 5.05 x 4.74 x
EV / Revenue 18.2 x 19.5 x 19.5 x 6.18 x 6.21 x 9.86 x 9.41 x 8.85 x
EV / EBITDA 27.3 x 26.8 x 25.7 x 8.21 x 8.36 x 12.9 x 12 x 11.3 x
EV / FCF -39.4 x 950 x -130 x - - 26 x 24.8 x 23.9 x
FCF Yield -2.54% 0.11% -0.77% - - 3.85% 4.03% 4.18%
Price to Book 3.55 x 2.98 x 2.2 x - - 1.62 x 1.64 x 1.68 x
Nbr of stocks (in thousands) 385,127 486,576 679,090 698,392 705,381 705,525 - -
Reference price 2 38.37 49.12 51.18 30.92 35.66 31.39 31.39 31.39
Announcement Date 2/26/20 2/26/21 2/25/22 3/1/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,031 1,562 2,533 3,495 4,049 4,196 4,381 4,668
EBITDA 1 685.6 1,132 1,921 2,630 3,008 3,201 3,438 3,650
EBIT 1 142.5 158.3 233.1 309.7 455.8 563.4 735.2 923.7
Operating Margin 13.82% 10.13% 9.21% 8.86% 11.26% 13.43% 16.78% 19.79%
Earnings before Tax (EBT) 1 -54.01 -199.5 -534.1 -502.9 -436.4 -244 -34.03 104.4
Net income 1 -9.245 -133.1 -351.4 -297.1 -297.2 -165.5 -30.86 105.5
Net margin -0.9% -8.52% -13.87% -8.5% -7.34% -3.94% -0.7% 2.26%
EPS 2 -0.0300 -0.3500 -0.5800 -0.2900 -0.4400 -0.2514 -0.0321 0.2137
Free Cash Flow 1 -474.7 32 -380.3 - - 1,592 1,663 1,726
FCF margin -46.05% 2.05% -15.01% - - 37.94% 37.96% 36.98%
FCF Conversion (EBITDA) - 2.83% - - - 49.75% 48.37% 47.3%
FCF Conversion (Net income) - - - - - - - 1,636.76%
Dividend per Share 2 0.0800 0.0533 0.0300 - - 0.0582 0.0792 0.5971
Announcement Date 2/26/20 2/26/21 2/25/22 3/1/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - 720.6 841.7 1,061 699 772.8 828 862 1,690 882 923.2 985 1,015 2,000 713.5 1,041 1,037 1,066 1,075 1,096 -
EBITDA 1 - 526.8 - 804 531 586.7 634 648 1,282 655 693.4 730 760.3 1,490 757.7 760 778 798 806.4 807.4 -
EBIT 1 - 69.85 - 77 40 44.15 49 50 99 38 112.7 81 53.46 134.5 157.5 106.8 179 138.1 148.9 143.9 -
Operating Margin - 9.69% - 7.26% 5.72% 5.71% 5.92% 5.8% 5.86% 4.31% 12.21% 8.22% 5.27% 6.72% 22.08% 10.26% 17.26% 12.96% 13.85% 13.13% -
Earnings before Tax (EBT) 1 - -65.23 - -177 -113 -244.1 -128 -129 -257 -128 -120.9 -124 -143.7 - -39.33 -129.4 -72.74 -58.18 -31.55 -33.19 -
Net income 1 - -43.18 - -67 -78 -206.4 -93 -77 -170 -85 -42.06 -91 -102.4 - -4.56 -99.22 -39 -41.59 -21.65 -21.26 -
Net margin - -5.99% - -6.31% -11.16% -26.7% -11.23% -8.93% -10.06% -9.64% -4.56% -9.24% -10.1% - -0.64% -9.53% -3.76% -3.9% -2.01% -1.94% -
EPS 2 -0.0300 - - - -0.1100 -0.3400 -0.1500 -0.1200 - -0.1300 - -0.1288 -0.1410 - - - -0.0654 -0.0693 -0.0281 -0.0360 -
Dividend per Share 2 - - - - - 0.0300 - - - 0.0400 - - 0.0200 - - - - 0.0100 - 0.0560 -
Announcement Date 2/26/20 7/20/20 2/26/21 7/29/21 10/28/21 2/25/22 4/27/22 7/28/22 7/28/22 11/11/22 3/1/23 4/27/23 7/27/23 7/27/23 11/10/23 2/29/24 4/25/24 - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,937 6,500 14,552 - - 19,229 19,093 19,153
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.743 x 5.74 x 7.576 x - - 6.008 x 5.553 x 5.248 x
Free Cash Flow 1 -475 32 -380 - - 1,592 1,663 1,726
ROE (net income / shareholders' equity) 0.23% -2.19% -2.05% - - -0.58% 0.73% 1.56%
ROA (Net income/ Total Assets) 0.06% -0.72% -1.07% - - -0.83% -0.58% 0.21%
Assets 1 -15,940 18,556 32,952 - - 19,993 5,278 51,381
Book Value Per Share 2 10.80 16.50 23.30 - - 19.40 19.20 18.70
Cash Flow per Share 2 1.420 2.060 1.870 - - 3.400 3.540 3.880
Capex 1 3,954 6,267 14,397 - - 1,823 1,659 1,377
Capex / Sales 383.55% 401.15% 568.44% - - 43.44% 37.87% 29.5%
Announcement Date 2/26/20 2/26/21 2/25/22 3/1/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Cellnex Telecom, S.A.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
26
Last Close Price
31.39 EUR
Average target price
42.59 EUR
Spread / Average Target
+35.69%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Wireless Telecom

1st Jan change Capi.
CELLNEX TELECOM, S.A. Stock Cellnex Telecom, S.A.
-11.97% 23.64B
BHARTI AIRTEL LIMITED Stock Bharti Airtel Limited
+28.33% 94.52B
SOFTBANK CORP. Stock SoftBank Corp.
+6.76% 56.67B
ROGERS COMMUNICATIONS INC. Stock Rogers Communications Inc.
-16.38% 20.55B
VODAFONE IDEA LIMITED Stock Vodafone Idea Limited
-12.50% 11.16B
ETIHAD ETISALAT COMPANY Stock Etihad Etisalat Company
+5.61% 10.64B
DIGI.COM Stock Digi.Com
+2.45% 10.28B
FAR EASTONE TELECOMMUNICATIONS CO., LTD. Stock Far EasTone Telecommunications Co., Ltd.
+0.88% 8.9B
MTN GROUP LIMITED Stock MTN Group Limited
-25.24% 8.29B
TELE2 AB Stock Tele2 AB
+20.93% 6.61B
Wireless Telecom
  1. Stock Market
  2. Equities
  3. CLNX Stock
  4. Financials Cellnex Telecom, S.A.