| Consolidated income statement | |||
| EUR million | Note | 2025 | 2024 |
Revenue | 2.1, 2.3 | ||
Other operating income | 2.4 | ||
Materials and services | 2.5 | – | – |
Employee expenses | 4.1 | – | – |
Other operating expenses | 2.5 | – | – |
EBITDA | 2.1 | ||
| Depreciation, amortisation and impairment | 2.1, 5.1 | – | – |
EBIT | 2.1 | ||
Financial income | 7.4.1 | ||
Financial expenses | 7.4.1 | – | – |
Share of associated companies’ profit | – | – | |
Profit before tax | |||
Income taxes | 8.1.1 | – | – |
Profit for the period | |||
Attributable to Equity holders of the parent | |||
Non-controlling interests | – | – | |
| Earnings per share (EUR) | |||
Basic | 2.6 | ||
Diluted | 2.6 | ||
| Average number of outstanding shares (1,000 shares) | |||
Basic | 2.6 | ||
| Diluted | 2.6 |
| Consolidated statement of comprehensive income | |||
EUR million | Note | 2025 | 2024 |
Profit for the period | |||
| Other comprehensive income, net of tax | |||
| Items which may be reclassified subsequently to profit or loss | |||
Cash flow hedge | – | – | |
Translation differences | – | – | |
| Items which are not reclassified subsequently to profit or loss | |||
Remeasurements of the net defined benefit liability | 4.3 | – | – |
Other comprehensive income | – | – | |
Total comprehensive income | |||
Total comprehensive income attributable to Equity holders of the parent | |||
Non-controlling interests | – | – |
| Consolidated statement of financial position | ||||
EUR million | Note | 31 Dec. 2025 | 31 Dec. 2024 | EUR million Note 31 Dec. 2025 31 Dec. 2024 |
| ASSETS | ||||
| Non-current assets | ||||
Property, plant and equipment | 5.2 | |||
Right-of-use assets | 5.3 | |||
Goodwill | 5.5 | |||
Intangible assets | 5.4 | |||
Investments in associated companies | 8.3.2 | |||
Other financial assets | 7.4.3 | |||
Trade and other receivables | 6.2.2, 7.4.4 | |||
Deferred tax assets | 8.1.2 | |||
| Current assets | ||||
Inventories | 6.1 | |||
Trade and other receivables | 6.2.1 | |||
Tax receivables | ||||
Cash and cash equivalents | ||||
TOTAL ASSETS | 2.1 |
| EQUITY AND LIABILITIES | ||||
| EQUITY | ||||
Share capital | ||||
Treasury shares | – | – | ||
Reserve for invested non-restricted equity | ||||
Other reserves | ||||
Retained earnings | ||||
Equity attributable to equity holders of the parent | 4.2, 7.3 | |||
Non-controlling interests | ||||
TOTAL EQUITY | ||||
| LIABILITIES | ||||
| Non-current liabilities | ||||
Deferred tax liabilities | 8.1.2 | |||
Interest-bearing financial liabilities | 7.4.2, 7.4.3 | |||
Interest-bearing lease liabilities | 7.4.2, 7.4.3 | |||
Trade payables and other liabilities | 6.3, 7.4.3, 7.4.4 | |||
Pension obligations | 4.3 | |||
Provisions | 8.2 | |||
| Current liabilities | ||||
Interest-bearing financial liabilities | 7.4.2, 7.4.3 | |||
Interest-bearing lease liabilities | 7.4.2, 7.4.3 | |||
Trade and other payables | 6.3, 7.4.3 | |||
Tax liabilities | ||||
Provisions | 8.2 | |||
TOTAL LIABILITIES | ||||
TOTAL EQUITY AND LIABILITIES | ||||
| ANNUAL REPORT 202581 • Financial statements |
| Consolidated cash flow statement | |||
EUR million | Note | 2025 | 2024 |
| Cash flow from operating activities | |||
Profit before tax | |||
| Adjustments | |||
Depreciation, amortisation and impairment | 5.1 | ||
Financial income (-) and expenses (+) | 7.4.1 | ||
Gains (-) and losses (+) on the disposal of fixed assets | – | – | |
Increase (+) / decrease (-) in provisions on the income statement | 8.2 | ||
| Other adjustments | – | – | |
| Change in working capital | |||
Increase (-) / decrease (+) in trade and other receivables | |||
Increase (-) / decrease (+) in inventories | |||
| Increase (+) / decrease (-) in trade and other payables | – | ||
Dividends received | 7.4.1 | ||
Interest received | 7.4.1 | ||
Interest paid | 7.4.1 | – | – |
Taxes paid | 8.1.1 | – | – |
Net cash flow from operating activities |
EUR million | Note | 2025 | 2024 |
| Cash flow from investing activities | |||
Equity investments | 3 | – | – |
Contingent consideration of subsidiaries | 3, 7.4.3 | – | – |
Investments in associates | 8.3.2 | – | |
Other investments | – | ||
Capital expenditure | 5.2, 5.4 | – | – |
Loans granted | 6.2.1 | – | – |
Proceeds from disposal of subsidiaries and businesses | 3 | ||
Proceeds from disposal of other investments | |||
| Proceeds from disposal of tangible and intangible assets | 5.2, 5.4 | ||
Net cash flow used in investing activities | – | – | |
Cash flow before financing activities | |||
| Cash flow from financing activities | |||
Proceeds from long-term borrowings | 7.1.2, 7.4.2 | ||
Repayment of long-term borrowings | 7.1.2, 7.4.2 | – | – |
Increase (+) / decrease (-) in short-term borrowings | 7.4.2 | – | |
Repayment of lease liabilities | 7.4.2 | – | – |
Acquisition of non-controlling interests | 3 | – | |
Dividends paid | 7.3.2 | – | – |
Net cash used in financing activities | – | – | |
Change in cash and cash equivalents | |||
Translation differences | – | – | |
| Cash and cash equivalents at the beginning of the period | |||
| Cash and cash equivalents at the end of the period |
| Consolidated statement of changes in equity | ||||||||
| Equity attributable to equity holders of the parent company | ||||||||
| Reserve for invested | Non- | |||||||
| Share | Treasury | non-restricted | Other | Retained | controlling | Total | ||
| EUR million | capital | shares | equity | reserves | earnings | Total | interests | equity |
| Balance at 1 January 2024 | – | |||||||
Profit for the period | – | |||||||
| Other comprehensive income | ||||||||
Translation differences | – | – | – | |||||
Cash flow hedging | – | – | – | |||||
Remeasurements of the net defined benefit liability | – | – | – | |||||
Total other comprehensive income | – | – | – | – | ||||
Total comprehensive income | – | – | ||||||
Dividend distribution | – | – | – | – | ||||
Share-based compensation | ||||||||
Acquisition of subsidiary with non-controlling interests | ||||||||
Acquisition of non-controlling interests | – | – | ||||||
Other changes | – | |||||||
Balance at 31 December 2024 | – | |||||||
Profit for the period | – | |||||||
| Other comprehensive income | ||||||||
Translation differences | – | – | – | |||||
Cash flow hedging | – | – | – | |||||
Remeasurements of the net defined benefit liability | – | – | – | |||||
Total other comprehensive income | – | – | – | – | ||||
Total comprehensive income | – | – | ||||||
Dividend distribution | – | – | – | – | ||||
Share-based compensation | ||||||||
Acquisition of non-controlling interests | – | – | – | – | ||||
Other changes | ||||||||
Balance at 31 December 2025 | – | |||||||
Accounting principle | Note |
Operating segments | 2.1 |
Revenue from contracts with customers | 2.3 |
Other operating income | 2.4 |
Research and development costs | 2.5 |
Earnings per share | 2.6 |
Business acquisitions and disposals | 3 |
Share-based incentives | 4.2 |
Pension obligations | 4.3 |
Property, plant and equipment | 5.2 |
Right-of-use assets | 5.3 |
Intangible assets | 5.4 |
Goodwill | 5.5 |
Inventories, trade and other receivables, trade and other liabilities | 6 |
Financial income and expenses | 7.4.1 |
Financial assets and liabilities | 7.4 |
Derivative instruments | 7.4.4 |
Income taxes | 8.1.1 |
Deferred tax assets and liabilities | 8.1.2 |
Provisions | 8.2 |
Consolidation principles, subsidiaries | 8.3.1 |
Consolidation principles, associated companies | 8.3.2 |
Off-balance sheet leases | 8.4 |
| 2025 | Consumer | Corporate | International | Group | |
| EUR million | Customers | Customers | Software Services | Unallocated | Total |
Revenue | 1,352.2 | 749.6 | 155.4 | 2,257.1 | |
Other operating income | 3.6 | 2.9 | 3.1 | 9.6 | |
Materials and services | –481.9 | –287.0 | –17.0 | –785.9 | |
Employee expenses | –204.7 | –166.0 | –107.1 | –477.8 | |
| Other operating expenses | –143.1 | –60.3 | –35.2 | –238.6 | |
EBITDA | 526.1 | 239.2 | –0.9 | 764.4 | |
| Depreciation, amortisation and impairment | –192.8 | –93.2 | –12.4 | –298.4 | |
EBIT | 333.2 | 146.0 | –13.3 | 465.9 | |
Financial income | 9.9 | 9.9 | |||
Financial expenses | –49.9 | –49.9 | |||
| Share of associated companies' profit | –1.1 | –1.1 | |||
Profit before tax | 424.8 | ||||
Investments | 232.2 | 112.5 | 10.8 | 355.4 | |
Assets | 1,952.2 | 970.1 | 342.8 | 250.7 | 3,515.7 |
| 2024 | Consumer | Corporate | International | Group | |
| EUR million | Customers | Customers | Software Services | Unallocated | Total |
| Revenue | 1,328.5 | 754.0 | 108.9 | 2,191.5 | |
| Other operating income | 4.6 | 0.9 | 0.6 | 6.1 | |
| Materials and services | –477.4 | –289.9 | –16.7 | –783.9 | |
| Employee expenses | –190.2 | –164.4 | –78.7 | –433.3 | |
| Other operating expenses | –126.3 | –58.4 | –28.9 | –213.5 | |
| EBITDA | 539.3 | 242.3 | –14.8 | 766.8 | |
| Depreciation, amortisation and impairment | –183.7 | –87.4 | –8.0 | –279.2 | |
| EBIT | 355.6 | 154.8 | –22.8 | 487.6 | |
| Financial income | 9.4 | 9.4 | |||
| Financial expenses | –47.9 | –47.9 | |||
| Share of associated companies' profit | –1.2 | –1.2 | |||
| Profit before tax | 447.9 | ||||
| Investments | 229.5 | 105.8 | 2.3 | 337.6 | |
| Assets | 1,929.0 | 953.9 | 336.8 | 136.7 | 3,356.4 |
| 2025 | Rest of | Other | Group | |
EUR million | Finland | Europe | countries | total |
Revenue | 1,863.7 | 338.1 | 55.4 | 2,257.1 |
Assets | 2,880.3 | 595.5 | 39.8 | 3,515.7 |
| 2024 | Rest of | Other | Group | |
EUR million | Finland | Europe | countries | total |
Revenue | 1,833.0 | 311.4 | 47.0 | 2,191.5 |
Assets | 2,707.2 | 606.6 | 42.6 | 3,356.4 |
EUR million | 2025 | 2024 | |
Restructuring costs | –31.8 | –16.6 | |
| Network dismantling and repair costs | –12.0 | ||
Items affecting comparability in EBITDA | –43.8 | –16.6 | |
| Impairment losses of fixed assets | –2.0 | ||
| Items affecting comparability in EBIT | –45.8 | –16.6 | |
| Impairment losses of loan receivables | –5.0 | ||
| Items affecting comparability in profit before tax | –45.8 | –21.6 | |
| Income taxes on items affecting comparability | 9.2 | 3.3 | |
Items affecting comparability in profit for the period | –36.6 | –18.3 | |
EUR million | 2025 | 2024 | |
| Comparable EBITDA | |||
| I/S | EBITDA | 764.4 | 766.8 |
Items affecting comparability in EBITDA | 43.8 | 16.6 | |
808.2 | 783.4 | ||
| Comparable EBIT | |||
| I/S | EBIT | 465.9 | 487.6 |
Items affecting comparability in EBIT | 45.8 | 16.6 | |
511.7 | 504.2 | ||
| Comparable profit before tax | |||
| I/S | Profit before tax | 424.8 | 447.9 |
Items affecting comparability in profit before tax | 45.8 | 21.6 | |
470,6 | 469,5 | ||
EUR million | 2025 | 2024 | |
| Comparable profit for the period | |||
| I/S | Profit for the period | 341.8 | 356.4 |
Items affecting comparability in profit for the period | 36.6 | 18.3 | |
378.5 | 374.7 | ||
| Comparable profit for the period attributable to equity holders | |||
| of the parent | |||
Comparable profit for the period | 378.5 | 374.7 | |
Non-controlling interests | –0.2 | –2.0 | |
378.6 | 376.6 | ||
| Comparable earnings per share, EUR | |||
Comparable profit for the period attributable to equity holders of the parent | 378.6 | 376.6 | |
| Average number of outstanding shares, basic (1,000 shares) | 160,503 | 160,509 | |
2.36 | 2.35 |
EUR million | 2025 | 2024 |
| Acquisitions and disposals of shares and business combinations | 11.7 | 101.3 |
Items affecting comparability in cash flow before financing | 11.7 | 101.3 |
C/F Cash flow before financing | 399.5 | 256.1 |
| Items affecting comparability in cash flow before financing | 11.7 | 101.3 |
411.2 | 357.3 |
EUR million | 2025 | 2024 |
Service revenue | 1,879.0 | 1,800.9 |
Equipment revenue | 377.4 | 390.1 |
| Interest revenue | 0.7 | 0.5 |
| I/S | 2,257.1 | 2,191.5 |
EUR million | 2025 | 2024 |
Mobile telecommunications | 1,332.0 | 1,301.9 |
| Fixed-network broadband and others | 925.1 | 889.6 |
| I/S | 2,257.1 | 2,191.5 |
EUR million | 2025 | 2024 |
Gain on disposals of property, plant and equipment | 2.4 | 1.7 |
Gain on disposal of subsidiaries and businesses | 1.0 | 0.5 |
Government grants | 0.3 | 0.2 |
Other items (1 | 5.9 | 3.7 |
| I/S | 9.6 | 6.1 |
| EUR million | 2025 | 2024 |
Purchases of materials, supplies and goods | 502.0 | 502.1 |
Change in inventories | 6.7 | 5.6 |
External services | 277.7 | 275.9 |
Foreign exchange gains and losses | –0.4 | 0.4 |
| I/S | 785.9 | 783.9 |
| EUR million | 2025 | 2024 |
Auditing | 0.6 | 0.4 |
Assurance on the sustainability statement | 0.1 | 0.1 |
Tax advisory services | 0.0 | 0.0 |
Other services | 0.1 | 0.1 |
0.8 | 0.5 |
| EUR million | 2025 | 2024 |
Research and development costs recognised as expenses | 25.1 | 18.3 |
Capitalised development costs | 13.0 | 8.4 |
38.2 | 26.8 |
Earnings per share, basic | 2025 | 2024 | |
| I/S | Net profit for the period attributable to equity holders of the parent | ||
(EUR million) | 342.0 | 358.4 | |
Weighted average number of shares outstanding (1,000 shares) | 160,503 | 160,509 | |
Earnings per share, basic (EUR/share) | 2.13 | 2.23 |
| Diluted earnings per share | 2025 | 2024 | |
| I/S | Net profit for the period attributable to equity holders of the parent | ||
| (EUR million) | 342.0 | 358.4 | |
| Weighted average number of shares outstanding (1,000 shares) | 160,503 | 160,509 | |
| Impact of share-based incentive plans | 149 | 159 | |
| Weighted average number of shares outstanding adjusted by dilutive effect | |||
| (1,000 shares) | 160,652 | 160,668 | |
| Diluted earnings per share (EUR/share) | 2.13 | 2.23 |
| Consideration transferred | |
EUR million | Carrying amount |
| Cash paid | 5.5 |
Total acquisition price | 5.5 |
| Net assets acquired | |
| EUR million | |
Intangible assets | 1.3 |
Trade and other receivables | 0.4 |
Cash and cash equivalents | 1.6 |
Deferred tax liabilities | –0.4 |
Trade payables and other liabilities | –0.8 |
| Tax liabilities | –0.2 |
| 2.0 | |
| Effects of acquisition on cash flow | |
| EUR million | |
Purchase price paid in cash | –5.5 |
| Cash and cash equivalents of the acquired entities | 1.6 |
| –3.9 |
| Goodwill arising from business combination | |
EUR million | Carrying amount |
Consideration transferred | 5.5 |
| Identifiable net assets of the acquired entities | 2.0 |
Goodwill | 3.5 |
| Net assets of the sold entities | |
EUR million | Carrying amount |
Tangible and intangible assets | 0.5 |
Inventories | 3.0 |
Trade and other receivables | 0.5 |
Cash and cash equivalents | 1.9 |
Lease liabilities | –0.5 |
| Trade payables and other liabilities | –1.2 |
| 4.2 | |
| Effects of disposal on cash flow | |
| EUR million | |
Selling price paid in cash | 3.6 |
| Cash and cash equivalents of sold entities | –1.9 |
| 1.7 | |
| Effects of disposal on consolidated income statement and balance sheet | |
| EUR million | |
Selling price | 3.6 |
| Net assets of sold entities | –4.2 |
Profit from the sale | –0.5 |
| Consideration transferred | |
EUR million | Carrying amount |
Cash paid | 11.7 |
| Contingent consideration | 2.8 |
Total acquisition price | 14.5 |
| Net assets acquired | |
| EUR million | |
Right-of-use assets | 0.2 |
Intangible assets | 2.1 |
Trade and other receivables | 0.6 |
Tax receivables | 0.2 |
Cash and cash equivalents | 2.4 |
Deferred tax liabilities | –0.5 |
Lease liabilities | –0.2 |
| Trade payables and other liabilities | –1.6 |
| 3.2 |
| Effects of acquisition on cash flow | |
EUR million | Carrying amount |
Purchase price paid in cash | –11.7 |
| Cash and cash equivalents of the acquired entity | 2.4 |
| –9.3 | |
| Goodwill arising from business combination | |
| EUR million | |
Consideration transferred | 14.5 |
| Identifiable net assets of the acquired entity | 3.2 |
Goodwill | 11.3 |
| Consideration transferred | |
EUR million | Carrying amount |
Cash paid | 15.6 |
| Contingent consideration | 1.0 |
Total acquisition price | 16.6 |
| Net assets acquired | |
| EUR million | |
Tangible assets | 0.2 |
Right-of-use assets | 0.1 |
Intangible assets | 3.7 |
Trade and other receivables | 0.9 |
Cash and cash equivalents | 0.5 |
Deferred tax liabilities | –0.3 |
Interest-bearing liabilities | –1.6 |
Lease liabilities | –0.1 |
| Trade payables and other liabilities | –3.1 |
| 0.3 |
| Effects of acquisition on cash flow | |
EUR million | Carrying amount |
Purchase price paid in cash | –15.6 |
| Cash and cash equivalents of the acquired entity | 0.5 |
| –15.1 | |
| Goodwill arising from business combination | |
| EUR million | |
Consideration transferred | 16.6 |
Identifiable net assets of the acquired entity | 0.3 |
| Non-controlling interest's proportionate share of identifiable net assets acquired | 0.3 |
Goodwill | 16.0 |
| Consideration transferred | |
EUR million | Carrying amount |
| Cash paid | 16.1 |
Total acquisition price | 16.1 |
| Net assets acquired | |
| EUR million | |
Tangible assets | 0.1 |
Right-of-use assets | 0.4 |
Intangible assets | 3.6 |
Trade and other receivables | 1.2 |
Cash and cash equivalents | 1.4 |
Deferred tax liabilities | –0.3 |
Interest-bearing liabilities | –12.8 |
Lease liabilities | –0.4 |
| Trade payables and other liabilities | –3.1 |
| –9.9 |
| Effects of acquisition on cash flow | |
EUR million | Carrying amount |
Purchase price paid in cash | –16.1 |
| Cash and cash equivalents of the acquired entities | 1.4 |
| –14.7 | |
| Goodwill arising from business combination | |
| EUR million | |
Consideration transferred | 16.1 |
| Identifiable net assets of the acquired entities | –9.9 |
Goodwill | 26.0 |
| Consideration transferred | |
EUR million | Carrying amount |
| Cash paid | 14.8 |
Total acquisition price | 14.8 |
| Net assets acquired | |
| EUR million | |
Tangible assets | 14.3 |
Right-of-use assets | 1.1 |
Intangible assets | 1.0 |
Trade and other receivables | 0.1 |
Cash and cash equivalents | 0.2 |
Deferred tax liabilities | –0.2 |
Interest-bearing liabilities | –4.7 |
Lease liabilities | –1.1 |
| Trade payables and other liabilities | –0.2 |
| 10.6 |
| Effects of acquisition on cash flow | |
EUR million | Carrying amount |
Purchase price paid in cash | –14.8 |
| Cash and cash equivalents of the acquired entities | 0.2 |
| –14.5 | |
| Goodwill arising from business combination | |
| EUR million | |
Consideration transferred | 14.8 |
| Identifiable net assets of the acquired entities | 10.6 |
Goodwill | 4.2 |
| Consideration transferred | |
EUR million | Carrying amount |
Cash paid | 61.8 |
Previous ownership | 7.8 |
| Settlement of pre-existing relationship | 0.5 |
Total acquisition price | 70.1 |
| Net assets acquired | |
EUR million | Carrying amount |
Tangible assets | 4.0 |
Right-of-use assets | 0.3 |
Intangible assets | 13.4 |
Deferred tax assets | 0.2 |
Other financial assets | 0.4 |
Inventories | 4.6 |
Trade and other receivables | 17.1 |
Tax receivables | 1.5 |
Cash and cash equivalents | 18.3 |
Deferred tax liabilities | –1.8 |
Interest-bearing liabilities | –9.1 |
Lease liabilities | –0.3 |
Trade payables and other liabilities | –23.5 |
| Tax liabilities | –1.8 |
| 23.3 | |
| Effects of acquisition on cash flow | |
| EUR million | |
Purchase price paid in cash | –61.8 |
| Cash and cash equivalents of the acquired entities | 18.3 |
| –43.5 | |
| Goodwill arising from business combination | |
| EUR million | |
Consideration transferred | 70.1 |
Identifiable net assets of the acquired entities | 23.3 |
| Non-controlling interest's proportionate share of identifiable net assets acquired | –0.5 |
Goodwill | 47.2 |
| EUR million | 2025 | 2024 |
Salaries and wages | 390.1 | 353.7 |
Share-based payments | 4.6 | 9.7 |
Pension expenses - defined contribution plans | 49.7 | 44.2 |
Pension expenses - defined benefit plans | 0.2 | 0.3 |
| Other employee costs | 33.2 | 25.4 |
| I/S | 477.8 | 433.3 |
| Number of personnel at the end of the reporting period | 2025 | 2024 |
Consumer Customers | 2,920 | 2,951 |
Corporate Customers | 1,928 | 1,876 |
| International Software Services | 1,329 | 1,322 |
6,177 | 6,149 |
| EUR million | 2025 | 2024 |
Managing Directors | 6.1 | 7.6 |
Members and deputy members of Boards of Directors | 0.8 | 0.8 |
| EUR million | 2025 | 2024 |
Remuneration and other short-term employee benefits | 4.0 | 4.8 |
Post-employment benefits | 0.0 | 0.1 |
Share-based compensation (2 | 1.9 | 4.3 |
5.9 | 9.2 |
| EUR million | 2025 | 2024 |
Board of Directors | 0.8 | 0.8 |
CEO (2 | 1.1 | 0.9 |
Former CEO | 0.3 | |
Executive Board | 2.9 | 2.7 |
Share-based compensation (3 | 2.6 | 4.6 |
7.5 | 9.4 |
| Performance | Performance | |
| Amount of share incentives and terms and assumptions | period | period |
| in the fair value calculation | 2025–2027 | 2024–2026 |
Grant date | 1.2.2025 | 1.2.2024 |
Share price on the grant date, EUR | 42.44 | 42.97 |
Performance period starts | 1.1.2025 | 1.1.2024 |
Performance period ends | 31.12.2027 | 31.12.2026 |
Estimated realisation of earning criteria at the beginning of performance period, % | 50 | 68 |
Estimated realisation of earning criteria on the closing date, % | 32 | 20 |
Number of shares granted at the beginning of performance period | 448,660 | 453,364 |
Number of shares granted on the closing date | 443,118 | 409,597 |
| Number of participants in the plan on the closing date | 199 | 181 |
| Performance | Performance | Performance | |
| Amount of share incentives and terms | period | period | period |
| and assumptions in the fair value calculation | 2023–2025 | 2022–2024 | 2021–2023 |
Grant date | 31.12.2022 | 31.12.2021 | 31.12.2020 |
Share price on the grant date, EUR | 49.46 | 54.12 | 49.70 |
Performance period starts | 1.1.2023 | 1.1.2022 | 1.1.2021 |
Performance period ends | 31.12.2025 | 31.12.2024 | 31.12.2023 |
| Estimated realisation of earning criteria | |||
at the beginning of performance period, % | 41 | 44 | 46 |
| Estimated realisation of earning criteria | |||
at the beginning of performance period, % | 31 | ||
Realisation of earning criteria, % | 65 | 76 | |
| Number of shares granted at the beginning of performance | |||
period | 390,580 | ||
Number of shares granted on the closing date | 316,981 | ||
Number of shares transferred (1 | 101,797 | 129,271 | |
Average exchange rate on the day of transfer, EUR | 42.30 | 42.26 | |
Number of shares distributed as a proportion of the maximum amount of share rewards granted, % | 28 | 31 | |
Number of participants in the plan on the payment date | 163 | 154 | |
| Number of participants in the plan on the closing date | 165 |
| Restriction | Restriction | Restriction | |
| Amount of share incentives and terms and | period | period | period |
| assumptions in the fair value calculation | 2024–2025 | 2024 | 2023–2024 |
Grant date | 1.3.2024 | 1.3.2024 | 1.11.2023 |
Share price on the grant date, EUR | 42.04 | 42.04 | 40.78 |
Restriction period started | 1.3.2024 | 1.3.2024 | 1.11.2023 |
Restriction period ends | 31.12.2025 | 31.12.2024 | 31.12.2024 |
Estimated realisation of earnings criteria at the beginning of performance period, % | 100 | 100 | 100 |
Estimated realisation of earning criteria on the closing date, % | 100 | 100 | |
Realisation of earning criteria, % | 100 | ||
Number of shares granted at the beginning of performance period | 7,172 | ||
Number of shares granted on the closing date | 7,172 | ||
Number of shares transferred (1 | 2,271 | 0 (2 | |
Average exchange rate on the day of transfer, EUR | 42,30 | ||
| Number of shares distributed as a proportion of the maximum | |||
amount of share rewards granted, % | 0 | ||
Number of participants in the plan on the payment date | 1 | 1 | |
| Number of participants in the plan on the closing date | 1 |
| Amount of share incentives and terms | Restriction | Restriction | Restriction | Restriction |
| and assumptions in the fair value | period | period | period | period |
| calculation | 2025–2026 | 2025–2026 | 2024–2027 | 2024–2026 |
Grant date | 1.10.2025 | 1.10.2025 | 1.11.2024 | 1.6.2024 |
Share price on the grant date, EUR | 45.34 | 45.34 | 43.22 | 41.90 |
Restriction period started | 1.10.2025 | 1.10.2025 | 1.11.2024 | 1.6.2024 |
Restriction period ends | 31.12.2026 | 30.9.2026 | 31.1.2027 | 31.5.2026 |
Estimated realisation of earnings criteria at the beginning of performance period, % | 100 | 100 | 100 | 100 |
Estimated realisation of earning criteria on the closing date, % | 100 | 100 | 100 | 100 |
| Number of shares granted at the beginning | ||||
of performance period | 8,000 | 4,000 | 14,750 | 13,630 |
| Number of shares granted on the closing | ||||
date | 8,000 | 4,000 | 14,250 | 7,605 |
Number of participants in the plan on the closing date | 1 | 1 | 12 | 10 |
EUR million | 2025 | 2024 |
Present value of unfunded obligations | –1,3 | –1.0 |
Present value of funded obligations | –32,8 | –38.7 |
| Fair value of plan assets | 28,2 | 33.6 |
B/S Net pension liability (-) / receivable (+) in the statement of financial position | –6.0 | –6.2 |
EUR million | 2025 | 2024 |
| Expense recognised in profit or loss | ||
Service cost | 0.0 | 0.0 |
Net interest | 0.2 | 0.3 |
| Settlements | 0.0 | –1.8 |
0.2 | –1.4 | |
Remeasurements | 0.4 | 0.3 |
| Tax effect of the remeasurements | –0.1 | –0.1 |
| I/S | 0.3 | 0.2 |
EUR million | 2025 | 2024 |
Net defined benefit obligation at the beginning of the period | 6.2 | 9.3 |
Pension expenses recognised in profit or loss | 0.2 | –1.4 |
Remeasurements | 0.4 | 0.3 |
| Contributions paid by the employer | –0.8 | –2.0 |
Net defined benefit obligation at the end of period | 6.0 | 6.2 |
EUR million | 2025 | 2024 |
Obligation at the beginning of the period | –39.7 | –44.0 |
Current service cost | 0.0 | 0.0 |
Interest expenses | –1.2 | –1.5 |
| Remeasurements | ||
| Actuarial gain (+) or loss (-) arising from changes in economic | ||
and demographic assumptions | 1.0 | –0.6 |
Gain (+) or loss (-) arising from experience adjustments | 1.2 | 0.0 |
Benefits paid | 4.6 | 4.6 |
| Settlements | 1.8 | |
Obligation at the end of period | –34.1 | –39.7 |
EUR million | 2025 | 2024 |
Fair value of plan assets at the beginning of the period | 33.6 | 34.7 |
Interest income | 1.0 | 1.2 |
Remeasurements, gain (+) or loss (-) | –2.7 | 0.2 |
Benefits paid | –4.6 | –4.6 |
| Contributions paid by the employer | 0.8 | 2.0 |
Fair value of plan assets at the end of period | 28.2 | 33.6 |
The principal actuarial assumptions used | 2025 | 2024 |
Discount rate, % | 3.5 | 3.3 |
Future pension increase, % | 2.3 | 2.4 |
Inflation, % | 2.0 | 2.1 |
Change in actuarial assumptions | 2025 | 2024 |
Discount rate + 0.5% | –0.4 | –0.5 |
Future pension increase +0.5% | 1.6 | 0.6 |
Expected mortality +1 year | 0.4 | 0.5 |
EUR million | 2025 | 2024 |
| Tangible assets | ||
| Land and water areas | ||
Right-of-use assets | 1.5 | 1.3 |
| Buildings and constructions | ||
Owned buildings and constructions | 13.3 | 12.5 |
Right-of-use assets | 25.4 | 21.9 |
| Telecom devices, machinery and equipment | ||
Owned telecom devices, machinery and equipment | 176.9 | 174.7 |
Right-of-use assets | 3.5 | 3.1 |
| Other tangible assets | 0.1 | 0.1 |
220.7 | 213.6 | |
| Intangible assets | ||
Development costs | 17.5 | 12.1 |
Customer base | 4.4 | 2.6 |
| Other intangible assets | 55.8 | 50.8 |
77.7 | 65.6 | |
| I/S | 298.4 | 279.2 |
| Telecom | ||||||
| devices, | Tangible | |||||
| Land and | Buildings | machinery | Other | assets | ||
| 2025 | water | and | and | tangible | under | |
| EUR million | areas | structures | equipment | assets | construction | Total |
Acquisition cost at 1 Jan. | 12.0 | 380.2 | 4,034.8 | 36.7 | 40.6 | 4,504.3 |
Business acquisitions | 0.1 | 0.0 | 0.1 | |||
Additions | 0.4 | 15.9 | 150.4 | 0.3 | 40.6 | 207.6 |
Business disposals | –0.1 | –0.1 | –0.1 | |||
Disposals | 0.0 | –0.6 | –1,609.7 | 0.0 | –1,610.4 | |
Reclassifications | 0.2 | 5.0 | 62.1 | –31.5 | 35.8 | |
| Translation differences | 0.0 | 0.0 | –0.1 | –0.1 | 0.0 | –0.2 |
Acquisition cost at 31 Dec. | 12.6 | 400.4 | 2,637.5 | 36.9 | 49.7 | 3,137.1 |
Accumulated depreciation and impairment at 1 Jan. | –0.1 | 236.7 | 3,357.3 | 36.0 | 3,629.8 | |
Depreciation and impairment | 0.0 | 13.3 | 176.9 | 0.1 | 190.3 | |
Accumulated depreciation on business acquisitions | 0.1 | 0.1 | ||||
Accumulated depreciation on disposals and reclassifications | 0.0 | –0.6 | –1,573.5 | –1,574.1 | ||
Accumulated depreciation on business disposals | –0.1 | 0.0 | –0.1 | |||
| Translation differences | 0.0 | 0.0 | –0.1 | –0.1 | ||
Accumulated depreciation and impairment at 31 Dec. | –0.1 | 249.3 | 1,960.7 | 36.0 | 2,245.9 | |
B/S Book value at 1 Jan. | 12.1 | 143.5 | 677.5 | 0.7 | 40.6 | 874.5 |
B/S Book value at 31 Dec. | 12.7 | 151.1 | 676.7 | 0.9 | 49.7 | 891.2 |
| Telecom | ||||||
| devices, | Tangible | |||||
| Land and | Buildings | machinery | Other | assets | ||
| water | and | and | tangible | under | ||
| EUR million | areas | structures | equipment | assets | construction | Total |
Acquisition cost at 1 Jan. | 11.7 | 351.3 | 3,875.3 | 36.6 | 38.3 | 4,313.3 |
Business acquisitions | 0.0 | 3.8 | 5.2 | 0.3 | 9.2 | |
Additions | 0.3 | 13.9 | 193.3 | 0.0 | 29.6 | 237.1 |
Disposals | 0.0 | –0.2 | –2.9 | –3.1 | ||
Reclassifications | 11.4 | –36.1 | –27.6 | –52.2 | ||
| Translation differences | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Acquisition cost at 31 Dec. | 12.0 | 380.2 | 4,034.8 | 36.7 | 40.6 | 4,504.3 |
Accumulated depreciation and impairment at 1 Jan. | –0.1 | 217.4 | 3,244.5 | 35.9 | 3,497.7 | |
Depreciation and impairment | 0.0 | 12.5 | 174.7 | 0.1 | 187.3 | |
Accumulated depreciation on business acquisitions | 0.3 | 0.3 | ||||
Accumulated depreciation on disposals and reclassifications | 0.0 | 6.7 | –62.2 | –55.5 | ||
| Translation differences | 0.0 | 0.0 | 0.0 | 0.0 | ||
Accumulated depreciation and impairment at 31 Dec. | –0.1 | 236.7 | 3,357.3 | 36.0 | 3,629.8 | |
B/S Book value at 1 Jan. | 11.9 | 133.9 | 630.8 | 0.8 | 38.3 | 815.6 |
B/S Book value at 31 Dec. | 12.1 | 143.5 | 677.5 | 0.7 | 40.6 | 874.5 |
| Land and | Buildings | Telecom devices, | ||
| 2025 | water | and | machinery and | |
| EUR million | areas | structures | equipment | Total |
Acquisition cost at 1 Jan. | 20.1 | 157.5 | 15.4 | 193.0 |
Additions | 7.5 | 46.0 | 9.5 | 63.0 |
Business disposals | –1.1 | –1.1 | ||
Disposals | –2.0 | –2.0 | ||
Reclassifications | –0.4 | –9.3 | –2.5 | –12.1 |
| Translation differences | –0.1 | 0.0 | –0.1 | |
Acquisition cost at 31 Dec. | 27.3 | 191.1 | 22.4 | 240.8 |
Accumulated depreciation and impairment at 1 Jan. | 6.0 | 84.7 | 8.3 | 98.9 |
Depreciation and impairment | 1.5 | 25.4 | 3.5 | 30.4 |
Accumulated depreciation on disposals and reclassifications | –0.4 | –9.6 | –2.5 | –12.4 |
Accumulated depreciation on business disposals | –0.6 | 0.0 | –0.6 | |
| Translation differences | 0.0 | 0.0 | 0.0 | |
Accumulated depreciation and impairment at 31 Dec. | 7.1 | 99.8 | 9.2 | 116.2 |
B/S Book value at 1 Jan. | 14.2 | 72.8 | 7.2 | 94.1 |
B/S Book value at 31 Dec. | 20.2 | 91.2 | 13.2 | 124.6 |
| Land and | Buildings | Telecom devices, | ||
| 2024 | water | and | machinery and | |
| EUR million | areas | structures | equipment | Total |
Acquisition cost at 1 Jan. | 18.7 | 135.7 | 14.7 | 169.1 |
Business acquisitions | 0.0 | 0.6 | 0.1 | 0.7 |
Additions | 1.7 | 27.3 | 3.6 | 32.6 |
Reclassifications | –0.3 | –6.2 | –2.9 | –9.3 |
| Translation differences | 0.0 | 0.0 | 0.0 | |
Acquisition cost at 31 Dec. | 20.1 | 157.5 | 15.4 | 193.0 |
Accumulated depreciation and impairment at 1 Jan. | 4.9 | 68.9 | 8.0 | 81.8 |
Depreciation and impairment | 1.3 | 21.9 | 3.1 | 26.3 |
Accumulated depreciation on disposals and reclassifications | –0.2 | –6.1 | –2.8 | –9.2 |
| Translation differences | 0.0 | 0.0 | 0.0 | |
Accumulated depreciation and impairment at 31 Dec. | 6.0 | 84.7 | 8.3 | 98.9 |
B/S Book value at 1 Jan. | 13.8 | 66.8 | 6.7 | 87.3 |
B/S Book value at 31 Dec. | 14.2 | 72.8 | 7.2 | 94.1 |
| Other | Intangible | ||||
| 2025 | Development | Customer | intangible assets under | ||
| EUR million | costs | base | assets | construction | Total |
Acquisition cost at 1 Jan. | 108.3 | 37.3 | 944.2 | 16.4 | 1,106.2 |
Business acquisitions | 0.4 | 4.3 | –1.2 | 3.5 | |
Additions | 12.5 | 47.5 | 24.8 | 84.8 | |
Disposals | –4.7 | –8.9 | –13.6 | ||
Reclassifications | 14.5 | –5.2 | –11.6 | –2.2 | |
| Translation differences | 0.0 | 0.0 | –0.4 | –0.4 | |
Acquisition cost at 31 Dec. | 131.0 | 41.6 | 976.0 | 29.7 | 1,178.3 |
| Accumulated amortisation | |||||
and impairment at 1 Jan. | 82.5 | 28.6 | 760.6 | 871.7 | |
Amortisation and impairment | 17.5 | 4.4 | 55.8 | 77.7 | |
| Accumulated amortisation | |||||
on business acquisitions | 0.3 | 0.0 | 0.3 | ||
| Accumulated amortisation | |||||
on disposals and reclassifications | –0.6 | –15.4 | –16.0 | ||
| Translation differences | 0.0 | 0.0 | –0.2 | –0.2 | |
| Accumulated amortisation | |||||
and impairment at 31 Dec. | 99.7 | 32.9 | 800.8 | 933.4 | |
Book value at 1 Jan. | 25.8 | 8.8 | 183.6 | 16.4 | 234.6 |
Book value at 31 Dec. | 31.3 (1 | 8.6 | 175.3 (1 | 29.7 | 244.9 |
| Other | Intangible | |||||
| 2024 | Development | Customer | intangible assets under | |||
| EUR million | costs | base | assets | construction | Total | |
Acquisition cost at 1 Jan. | 91.9 | 44.3 | 869.9 | 14.8 | 1,020.9 | |
Business acquisitions | 4.2 | 8.0 | 21.1 | 1.0 | 34.3 | |
Additions | 11.3 | 48.4 | 8.2 | 67.9 | ||
Disposals | –0.9 | –0.8 | –1.8 | |||
Reclassifications | 1.8 | –14.7 | 5.5 | –7.6 | –15.1 | |
| Translation differences | 0.0 | –0.2 | 0.2 | –0.1 | ||
Acquisition cost at 31 Dec. | 108.3 | 37.3 | 944.2 | 16.4 | 1,106.2 | |
| Accumulated amortisation | ||||||
and impairment at 1 Jan. | 71.4 | 40.9 | 698.4 | 810.6 | ||
Amortisation and impairment | 12.1 | 2.6 | 50.8 | 65.6 | ||
| Accumulated amortisation | ||||||
on business acquisitions | 12.2 | 12.2 | ||||
| Accumulated amortisation | ||||||
on disposals and reclassifications | –0.9 | –14.7 | –0.9 | –16.6 | ||
| Translation differences | 0.0 | –0.3 | 0.1 | –0.2 | ||
| Accumulated amortisation | ||||||
and impairment at 31 Dec. | 82.5 | 28.6 | 760.6 | 871.7 | ||
Book value at 1 Jan. | 20.5 | 3.4 | 171.5 | 14.8 | 210.3 | |
Book value at 31 Dec. | 25.8 | (1 | 8.8 | 183.6 (1 | 16.4 | 234.6 |
EUR million | 2025 | 2024 |
Acquisition cost at 1 Jan. | 1,281.7 | 1,178.4 |
Business acquisitions | 2.2 | 106.1 |
Business disposals | 0.2 | |
Reclassifications | –18.7 | –2.5 |
| Translation differences | –3.3 | –0.3 |
Acquisition cost at 31 Dec. | 1,262.2 | 1,281.7 |
Accumulated amortisation and impairment at 1 Jan. | 18.8 | 21.2 |
Accumulated amortisation on disposals and reclassifications | –18.7 | –2.5 |
| Translation differences | –0.1 | 0.1 |
Accumulated amortisation and impairment at 31 Dec. | 0.0 | 18.8 |
Book value at 1 Jan. | 1,262.9 | 1,157.2 |
Book value at 31 Dec. | 1,262.2 | 1,262.9 |
EUR million | 2025 | 2024 |
Consumer Customers | 643.7 | 643.7 |
Corporate Customers | 391.1 | 391.1 |
| International Software Services | 227.4 | 228.1 |
B/S | 1,262.2 | 1,262.9 |
| Consumer | Corporate | International | |
| Customers | Customers | Software Services | |
| Projection parameters applied | 2025 | 2025 | 2025 |
Amount in excess of CGU carrying value, EUR million | 6,560 | 2,567 | 190 |
EBITDA margin on average, % (1 | 40.3 | 34.1 | 13.1 |
Horizon growth, % | 2.0 | 2.0 | 2.0 |
Pre-tax discount rate, % | 6.6 | 6.6 | 11.7 |
| Consumer | Corporate | ||
| Customers | Customers | ||
| Projection parameters applied | 2024 | 2024 | |
Amount in excess of CGU carrying value, EUR million | 7,548 | 3,146 | |
EBITDA margin on average, % (1 | 39.3 | 29.0 | |
Horizon growth, % | 2.0 | 2.0 | |
Pre-tax discount rate, % | 5.9 | 5.9 |
| Consumer | Corporate | International | |
| Change in projection parameters that | Customers | Customers | Software Services |
| makes the fair value equal to book value | 2025 | 2025 | 2025 |
EBITDA margin on average, % | –20.7 | –14.5 | –7.0 |
Horizon growth, % | –42.6 | –25.6 | –7.7 |
Pre-tax discount rate, % | 19.6 | 15.6 | 6.0 |
| Consumer | Corporate | ||
| Change in projection parameters that | Customers | Customers | |
| makes the fair value equal to book value | 2024 | 2024 | |
EBITDA margin on average, % | –20.0 | –13.0 | |
Horizon growth, % | –39.0 | –19.0 | |
Pre-tax discount rate, % | 19.2 | 13.1 |
EUR million | 2025 | 2024 |
Materials and supplies | 18.4 | 21.1 |
| Finished goods | 29.1 | 54.5 |
B/S | 47.5 | 75.6 |
EUR million | 2025 | 2024 |
Trade receivables | 451.3 | 446.7 |
Impaired trade receivables | –7.5 | –6.2 |
Contract assets related to revenue | 1.2 | 3.8 |
Contract assets related to costs | 7.8 | 5.8 |
Accrued income | 78.8 | 87.0 |
Finance lease receivables | 18.2 | 17.4 |
Loan receivables | 0.0 | 0.0 |
Receivables from associated companies | 16.0 | 3.7 |
| Other receivables | 12.0 | 14.8 |
B/S | 577.8 | 573.0 |
| Nominal | Carrying | Nominal | Carrying | |||
| EUR million | value | Impairment | amount | value | Impairment | amount |
Not past due | 395.1 | 0.0 | 395.0 | 396.2 | 0.0 | 396.2 |
| Past due | ||||||
Past due less than 30 days | 29.7 | –0.2 | 29.5 | 28.4 | –0.2 | 28.2 |
Past due 31–60 days | 8.9 | –0.6 | 8.4 | 8.8 | –0.6 | 8.2 |
Past due 61–90 days | 4.7 | –0.7 | 4.0 | 3.3 | –0.6 | 2.6 |
Past due 91–180 days | 6.5 | –3.0 | 3.5 | 3.6 | –2.0 | 1.6 |
| Past due more than 181 days | 6.3 | –3.0 | 3.4 | 6.3 | –2.7 | 3.6 |
451.3 | –7.5 | 443.8 | 446.7 | –6.2 | 440.4 |
EUR million | 2025 | 2024 |
Loan receivables | 0.0 | 0.0 |
Trade receivables | 100.2 | 91.3 |
Receivables from associated companies | 6.4 | 6.3 |
Finance lease receivables | 6.4 | 5.5 |
Accrued income | 2.0 | 0.2 |
Non-current derivatives | 0.0 | 0.4 |
| Other non-current receivables | 1.9 | 1.3 |
B/S | 116.9 | 105.1 |
EUR million | 2025 | 2024 |
Within one year | 18.7 | 17.8 |
| Later than one year, not later than five years | 6.5 | 5.6 |
25.1 | 23.4 | |
Future finance income | –0.5 | –0.5 |
Present value of finance lease receivables | 24.6 | 22.9 |
EUR million | 2025 | 2024 |
Within one year | 18.2 | 17.4 |
| Later than one year, not later than five years | 6.4 | 5.5 |
24.6 | 22.9 |
EUR million | 2025 | 2024 |
| Non-current | ||
Advances received | 4.9 | 4.6 |
Derivative instruments | 1.2 | 0.0 |
Other liabilities (1 | 16.5 | 14.7 |
B/S | 22.6 | 19.4 |
| Current | ||
Trade payables (2 | 188.9 | 177.7 |
Advances received | 8.0 | 14.0 |
Contract liabilities, from revenue | 43.9 | 34.8 |
Accrued employee-related expenses | 68.4 | 69.1 |
Other accruals | 26.8 | 20.6 |
Liabilities to associated companies | 0.0 | 0.0 |
Other liabilities (1 | 104.3 | 108.0 |
| B/S | 440.3 | 424.2 |
462.9 | 443.6 |
| Less than | Between | Over | ||
| Time of interest rate change | 1 year | 1 and 5 years | 5 years | Total |
| Variable-rate financing instruments | ||||
Commercial paper | 90.0 | 90.0 | ||
Bonds | 200.0 | 200.0 | ||
Bank loans | 100.0 | 100.0 | ||
| Fixed-rate financing instruments | ||||
Bonds | 185.0 | 900.0 | 1,085.0 | |
Bank loans | 100.0 | 100.0 | ||
| Lease liabilities | 27.9 | 44.4 | 48.6 | 120.9 |
302.9 | 1,144.4 | 248.6 | 1,695.9 |
EUR million | 2025 | 2024 |
| Change in interest rate level +/- 1% | –3.9 / 3.9 | –4.6 / 4.6 |
EUR million | Trade receivables | Trade payables | Trade receivables | Trade payables |
USD | 9.2 | 7.3 | 9.6 | 5.5 |
SEK | 3.9 | 0.7 | 3.4 | 0.3 |
GBP | 0.4 | 0.5 | 0.1 | 0.3 |
CAD | 2.8 | 0.0 | 1.4 | 0.0 |
| CHF | 0.1 | 0.0 | 0.8 | 0.0 |
EUR million | 2025 | 2024 |
USD | +/–0.4 | +/–0.8 |
SEK | +/–0.6 | +/–0.6 |
GBP | –/+0.0 | –/+0.0 |
CAD | +/–0.6 | +/–0.3 |
| CHF | +/–0.0 | +/–0.2 |
Hedging rate for purchases in the following years, % | 2025 | 2024 |
0–1 years | 97.4 | 92.0 |
1–2 years | 75.7 | 71.6 |
2–3 years | 43.8 | 42.1 |
3–4 years | 42.6 | 41.1 |
4–5 years | 42.6 | 34.5 |
EUR million | 2025 | 2024 |
Cash and cash equivalents | 189.5 | 89.9 |
| Credit limits and undrawn bank loans | 400.0 | 300.0 |
589.5 | 389.9 |
EUR million | 2025 | 2024 |
Interest-bearing net debt | 1,508.5 | 1,472.8 |
| B/S Total equity | 1,259.0 | 1,292.8 |
Total capital | 2,767.5 | 2,765.5 |
Gearing ratio, % | 119.8 | 113.9 |
Net debt / EBITDA | 1.9 | 1.9 |
Equity ratio, % | 35.9 | 38.7 |
Shareholders’ equity 2025 | 2024 | |
Treasury shares, 000s | 6,822 | 6,926 |
Share issue authorisation, 000s | 15,000 | 15,000 |
Debt capital | 2025 | 2024 |
Commercial paper programme (non-committed) (1 | 260.0 | 43.0 |
Current credit facility (non-committed) | 125.0 | 50.0 |
Non current bank loans (committed) | 100.0 | |
Revolving credits (committed) (2 | 300.0 | 300.0 |
EMTN programme (non-committed) (3 | 715.0 | 600.0 |
Total, EUR million | 1,500.0 | 993.0 |
| Number of | |||
| shares, | Share | Treasury | |
| EUR million | 000s | capital | shares |
1 Jan. 2024 | 167,335 | 83.0 | –121.7 |
| Disposal of treasury shares | 2.9 | ||
B/S 31 Dec. 2024 | 167,335 | 83.0 | –118.8 |
| Disposal of treasury shares | 2.3 | ||
B/S 31 Dec. 2025 | 167,335 | 83.0 | –116.5 |
| Accounting | Holding, % | ||
| Number of | countervalue, | of shares | |
| Treasury shares | shares | EUR | and votes |
Treasury shares held by the Group at 1 Jan. 2024 | 6,946,654 | 3,446,986 | 4.15 |
| Disposal of treasury shares | –134,178 | ||
| Transfer from unallocated account | 113,131 | ||
Treasury shares held by the Group at 31 Dec. 2024 | 6,925,607 | 3,436,542 | 4.14 |
| Disposal of treasury shares | –104,068 | ||
Treasury shares held by the Group at 31 Dec. 2025 | 6,821,539 | 3,384,902 | 4.08 |
| Reserve | |||||
| for invested | |||||
| non-restricted | Contingency | Fair value | Other | ||
| EUR million | equity | reserve | reserve | reserves | Total |
1 Jan. 2024 | 90.9 | 3.4 | –9.4 | 381.0 | 465.9 |
Cash flow hedge | –0.5 | –0.5 | |||
| Remeasurements of the net defined benefit liability | –0.2 | –0.2 | |||
B/S 31 Dec. 2024 | 90.9 | 3.4 | –10.1 | 381.0 | 465.2 |
Cash flow hedge | –0.4 | –0.4 | |||
| Remeasurements of the net defined benefit liability | –0.3 | –0.3 | |||
B/S 31 Dec. 2025 | 90.9 | 3.4 | –10.8 | 381.0 | 464.5 |
EUR million | 2025 | 2024 |
| Financial income | ||
Dividend income from other financial assets | 0.5 | 0.6 |
Interest and financial income from loans and other receivables | 5.1 | 5.0 |
Gain on disposal of financial assets | 0.1 | 0.8 |
Foreign exchange gain | 3.0 | 2.8 |
| Other financial income | 1.3 | 0.2 |
| I/S | 9.9 | 9.4 |
| Financial expenses | ||
Interest expenses on financial liabilities measured at amortised cost | –37.9 | –34.5 |
Interest expenses on lease liabilities | –4.3 | –3.9 |
Other financial expenses on financial liabilities measured at amortised cost | –2.4 | –2.2 |
Other interest expenses | –0.1 | –0.2 |
Impairments | 0.0 | –5.0 |
Loss on disposal of financial assets | 0.0 | 0.0 |
Foreign exchange loss | –4.8 | –2.0 |
| Other financial expenses | –0.3 | –0.1 |
| I/S | –49.9 | –47.9 |
2025 | 2024 | |||
| Balance | Balance | |||
| sheet | Fair | sheet | Fair | |
| EUR million | values | values | values | values |
| Non-current | ||||
Bonds | 1,093.2 | 1,092.8 | 895.8 | 885.1 |
Bank loans | 208.5 | 208.5 | 111.8 | 111.8 |
| Lease liabilities | 93.0 | 93.0 | 75.5 | 75.5 |
B/S | 1,394.8 | 1,394.3 | 1,083.1 | 1,072.4 |
| Current | ||||
Bonds | 184.9 | 184.7 | ||
Bank loans | 0.4 | 0.4 | 151.5 | 151.5 |
Lease liabilities | 27.9 | 27.9 | 21.0 | 21.0 |
| Commercial paper | 90.0 | 90.0 | 307.0 | 307.0 |
| B/S | 303.2 | 303.0 | 479.6 | 479.6 |
1,698.0 | 1,697.3 | 1,562.7 | 1,552.0 |
| Non-current | Current | |||||
| interest- | Non- | interest- | ||||
| bearing | current | bearing | Current | |||
| 2025 | financial | lease | financial | lease | ||
| EUR million | liabilities | liabilities | liabilities | liabilities | Derivatives | Total |
Liabilities at 1 Jan. | 1,007.6 | 75.5 | 458.5 | 21.0 | –0.4 | 1,562.3 |
Proceeds | 600.0 | 175.0 | 775.0 | |||
Repayments | –3.3 | –658.1 | –29.4 | –690.8 | ||
Acquisitions and disposals | 0.0 | –0.1 | –0.1 | –0.2 | ||
New contracts and other changes in lease contracts | 17.7 | 36.3 | 54.0 | |||
Changes in fair values | –2.6 | –0.1 | 0.5 | –2.2 | ||
| Transfer between non-current | ||||||
and current liabilities | –300.0 | 300.0 | 0.0 | |||
| Exchange gains and losses | –0.1 | –0.1 | ||||
Liabilities at 31 Dec. | 1,301.7 | 93.0 | 275.3 | 27.9 | 0.1 | 1,698.1 |
| Non-current | Current | |||||
| interest- | Non- | interest- | ||||
| bearing | current | bearing | Current | |||
| 2024 | financial | lease | financial | lease | ||
| EUR million | liabilities | liabilities | liabilities | liabilities | Derivatives | Total |
Liabilities at 1 Jan. | 996.7 | 67.8 | 282.2 | 20.8 | –1.0 | 1,366.5 |
Proceeds | 100.0 | 428.0 | 528.0 | |||
Repayments | –13.1 | –358.3 | –25.4 | –396.8 | ||
Acquisitions and disposals | 21.9 | 1.3 | 6.3 | 0.4 | 29.9 | |
New contracts and other changes in lease contracts | 6.4 | 25.2 | 31.6 | |||
Changes in fair values | 2.1 | 0.4 | 0.7 | 3.1 | ||
| Transfer between non-current | ||||||
and current liabilities | –100.0 | 100.0 | 0.0 | |||
| Exchange gains and losses | 0.0 | 0.0 | ||||
Liabilities at 31 Dec. | 1,007.6 | 75.5 | 458.5 | 21.0 | –0.4 | 1,562.3 |
| 2025 | |||||||
EUR million | 2026 | 2027 | 2028 | 2029 | 2030 | 2031– | Total |
Bonds | 214.2 | 327.1 | 26.4 | 326.4 | 514.4 | 0.0 | 1,408.5 |
Financial costs | 29.2 | 27.1 | 26.4 | 26.4 | 14.4 | 0.0 | 123.5 |
| Repayments | 185.0 | 300.0 | 0.0 | 300.0 | 500.0 | 0.0 | 1,285.0 |
Bank loans | 7.0 | 10.9 | 7.5 | 6.9 | 6.9 | 208.9 | 248.1 |
Financial costs | 6.6 | 6.5 | 6.5 | 6.5 | 6.5 | 6.6 | 39.2 |
| Repayments | 0.4 | 4.4 | 1.0 | 0.4 | 0.4 | 202.3 | 208.9 |
Commercial paper | 90.0 | 90.0 | |||||
Financial costs | 1.2 | 1.2 | |||||
| Repayments | 88.8 | 88.8 | |||||
Lease liabilities | 32.5 | 25.0 | 16.5 | 11.4 | 9.1 | 72.7 | 167.2 |
Financial costs | 4.7 | 6.7 | 4.5 | 3.4 | 2.9 | 24.0 | 46.3 |
| Repayments | 27.9 | 18.3 | 12.0 | 7.9 | 6.2 | 48.6 | 120.9 |
Derivatives | 0.1 | 0.0 | 0.1 | ||||
Electricity derivatives | 0.1 | 0.0 | 0.1 | ||||
Currency derivatives | 0.0 | 0.0 | |||||
| Interest rate derivatives | 1.1 | 1.1 | |||||
| Contingent considerations | 1.5 | 1.5 | |||||
| Trade payables | 188.9 | 188.9 | |||||
Total | 534.2 | 363.0 | 50.4 | 344.7 | 530.4 | 281.5 | 2,104.3 |
Financial costs | 41.8 | 40.4 | 37.4 | 36.3 | 23.8 | 30.6 | 210.3 |
| Repayments | 492.5 | 322.6 | 13.0 | 308.4 | 506.6 | 250.9 | 1,894.0 |
| 2024 | |||||||
EUR million | 2025 | 2026 | 2027 | 2028 | 2029 | 2030– | Total |
Bonds | 17.0 | 317.0 | 313.2 | 12.0 | 312.0 | 0.0 | 971.2 |
Financial costs | 17.0 | 17.0 | 13.2 | 12.0 | 12.0 | 0.0 | 71.2 |
| Repayments | 0.0 | 300.0 | 300.0 | 0.0 | 300.0 | 0.0 | 900.0 |
Bank loans | 158.7 | 8.3 | 6.0 | 5.7 | 4.1 | 108.3 | 291.0 |
Financial costs | 7.2 | 3.8 | 3.7 | 3.7 | 3.7 | 5.6 | 27.6 |
| Repayments | 151.5 | 4.5 | 2.3 | 2.0 | 0.4 | 102.7 | 263.4 |
Commercial paper | 307.0 | 307.0 | |||||
Financial costs | 3.7 | 3.7 | |||||
| Repayments | 303.3 | 303.3 | |||||
Lease liabilities | 25.4 | 19.3 | 15.2 | 8.5 | 6.9 | 70.3 | 145.6 |
Financial costs | 4.4 | 6.6 | 5.5 | 3.0 | 2.5 | 27.0 | 49.0 |
| Repayments | 21.0 | 12.7 | 9.7 | 5.5 | 4.4 | 43.3 | 96.6 |
Derivatives | –0.4 | 0.0 | –0.4 | ||||
Electricity derivatives | –0.4 | 0.0 | –0.4 | ||||
| Currency derivatives | 0.0 | 0.0 | |||||
| Contingent considerations | 5.4 | 5.4 | |||||
| Trade payables | 177.7 | 177.7 | |||||
Total | 690.9 | 344.6 | 334.4 | 26.2 | 323.0 | 178.6 | 1,897.6 |
Financial costs | 32.0 | 27.4 | 22.4 | 18.7 | 18.2 | 32.6 | 151.2 |
| Repayments | 658.9 | 317.2 | 312.0 | 7.5 | 304.8 | 146.0 | 1,746.4 |
| 31 Dec. 2025 | ||||||
| Balance | Nominal | Nominal | Effective | |||
| Fair value | sheet value | value | interest | interest | Maturity | |
| EUR million | EUR million | EUR million | rate, % | rate, % | date | |
| EMTN programme 2001 / EUR 1,000 million | ||||||
I/2019 | 184.7 | 184.9 | 185.0 | 1.125 | 1.236 | 26.2.2026 |
I/2020 | 288.6 | 299.5 | 300.0 | 0.250 | 0.322 | 15.9.2027 |
I/2023 | 308.8 | 298.6 | 300.0 | 4.000 | 4.092 | 27.1.2029 |
I/2025 | 297.6 | 297.4 | 300.0 | 2.875 | 2.994 | 14.5.2030 |
| II/2025 | 197.8 | 197.7 | 200.0 | 2.875 | 3.060 | 14.5.2030 |
1,277.5 | 1,278.2 | 1,285.0 |
EUR million | 2025 | 2024 |
Within one year | 27.9 | 21.0 |
Later than one year, but not later than five years | 44.4 | 32.3 |
| Later than five years | 48.6 | 43.3 |
120.9 | 96.6 |
| Financial | Financial | |||||
| assets/liabilities | assets/liabilities | Financial | ||||
| measured at | measured at fair value | assets/liabilities | ||||
| fair value through | through other | measured at | Book | Fair | ||
| EUR million | profit or loss | comprehensive income | amortised cost | values | values | Note |
| Non-current financial assets | ||||||
Other financial assets (1 | 0.6 | 15.1 | 15.6 | 15.6 | ||
Trade and other receivables | 0.0 | 116.9 | 116.9 | 116.9 | 6.2.2 | |
| Current financial assets | ||||||
Trade and other receivables | 577.8 | 577.8 | 577.8 | 6.2.1 | ||
0.6 | 0.0 | 709.7 | 710.3 | 710.3 | ||
| Non-current financial liabilities | ||||||
Financial liabilities | 1,394.8 | 1,394.8 | 1,394.3 | 7.4.2 | ||
Trade and other liabilities (2 | 1.1 | 0.1 | 16.5 | 17.7 | 17.7 | 6.3 |
| Current financial liabilities | ||||||
Financial liabilities | 303.2 | 303.2 | 303.0 | 7.4.2 | ||
Trade and other liabilities (2 | 1.5 | 430.9 | 432.3 | 432.3 | 6.3 | |
2.6 | 0.1 | 2,145.3 | 2,148.1 | 2,147.4 |
| Financial | Financial | |||||
| assets/liabilities | assets/liabilities | Financial | ||||
| measured at | measured at fair value | assets/liabilities | ||||
| 2024 | fair value through | through other | measured at | Book | Fair | |
| EUR million | profit or loss | comprehensive income | amortised cost | values | values | Note |
| Non-current financial assets | ||||||
Other financial assets (1 | 0.6 | 15.0 | 15.6 | 15.6 | ||
Trade and other receivables | 0.4 | 104.7 | 105.1 | 105.1 | 6.2.2 | |
| Current financial assets | ||||||
Trade and other receivables | 573.0 | 573.0 | 573.0 | 6.2.1 | ||
0.6 | 0.4 | 692.6 | 693.6 | 693.6 | ||
| Non-current financial liabilities | ||||||
Financial liabilities | 1,083.1 | 1,083.1 | 1,072.4 | 7.4.2 | ||
Trade and other liabilities (2 | 1.3 | 13.4 | 14.7 | 14.7 | 6.3 | |
| Current financial liabilities | ||||||
Financial liabilities | 479.6 | 479.6 | 479.6 | 7.4.2 | ||
Trade and other liabilities (2 | 4.1 | 406.2 | 410.3 | 410.3 | 6.3 | |
5.4 | 1,982.3 | 1,987.7 | 1,977.0 |
EUR million | 2025 | Level 1 | Level 2 | Level 3 |
| Financial assets and liabilities measured at fair value through other | ||||
| comprehensive income | ||||
Electricity derivatives | –0.1 | –0.1 | ||
Currency derivatives | 0.0 | 0.0 | ||
Financial assets and liabilities measured at fair value through profit or loss | ||||
Interest rate derivatives | –1.1 | –1.1 | ||
Listed equity investments | 0.6 | 0.6 | ||
| Contingent considerations in business combinations | –1.5 | –1.5 | ||
–2.1 | 0.6 | –1.2 | –1.5 |
EUR million | 2024 | Level 1 | Level 2 | Level 3 |
| Financial assets and liabilities measured at fair value through other | ||||
| comprehensive income | ||||
Electricity derivatives | 0.4 | 0.4 | ||
Currency derivatives | 0.0 | 0.0 | ||
Financial assets and liabilities measured at fair value through profit or loss | ||||
| Listed equity investments | 0.6 | 0.6 | ||
| Contingent considerations in business combinations | –5.4 | –5.4 | ||
–4.5 | 0.6 | 0.4 | –5.4 |
EUR million | 2025 | 2024 |
At the beginning of the period | 5.4 | 1.1 |
Increase in contingent consideration | 4.9 | |
Payment of contingent consideration | –1.7 | –0.6 |
Release of unused contingent consideration | –1.9 | |
| Translation differences | –0.3 | 0.1 |
At the end of the period | 1.5 | 5.4 |
2025 | 2024 | |||||
Period of validity | Period of validity | |||||
| Less than | 1–5 | Over | Less than | 1–5 | Over | |
| EUR million | 1 year | years | 5 years | 1 year | years | 5 years |
Electricity derivatives | 2.9 | 2.4 | ||||
Currency derivatives | 3.9 | 4.0 | ||||
Interest rate derivatives | 200.0 | |||||
206.8 | 6.4 |
2025 | 2024 | |||||
| Positive | Negative | Positive | Negative | |||
| EUR million | fair value | fair value | Total | fair value | fair value | Total |
Electricity derivatives | –0.1 | –0.1 | 0.4 | 0.4 | ||
Currency derivatives | 0.0 | 0.0 | 0.0 | 0.0 | ||
Interest rate derivatives | –1.1 | –1.1 | ||||
0.0 | –1.2 | –1.2 | 0.4 | 0.4 |
EUR million | 2025 | 2024 |
Taxes for the period | –76.1 | –80.1 |
Taxes for previous periods | 0.1 | 0.0 |
| Deferred taxes | –7.1 | –11.4 |
| I/S | –83.0 | –91.5 |
2025 | 2024 | |||||
| Before | Tax | After | Before | Tax | After | |
| EUR million | taxes | effect | taxes | taxes | effect | taxes |
| Remeasurements of the net defined | ||||||
benefit liability | –0.4 | 0.1 | –0.3 | –0.3 | 0.1 | –0.2 |
| Cash flow hedge | –0.5 | 0.1 | –0.4 | –0.7 | 0.1 | –0.5 |
–0.8 | 0.2 | –0.7 | –1.0 | 0.2 | –0.8 |
EUR million | 2025 | 2024 | |
| I/S | Profit before tax | 424.8 | 447.9 |
Tax according to the domestic tax rate | –85.0 | –89.6 | |
| Tax effects of the following: | |||
Tax-free income | 0.1 | 0.0 | |
Non-deductible expenses | –1.0 | –2.1 | |
Tax effect related to the foreign subsidiaries | 3.1 | 2.7 | |
Usage of tax losses, for which no deferred tax was recognised | 0.5 | 0.2 | |
Loss for the period, for which no deferred tax asset is recognised | –0.8 | –2.0 | |
Taxes for previous periods | 0.1 | 0.0 | |
| Other items | –0.2 | –0.8 | |
| I/S | Taxes on the income statement | –83.0 | –91.5 |
Effective tax rate, % | 19.5 | 20.4 | |
| Recognised | Recognised | |||||
| Deferred tax assets | on the | on the | ||||
| 1 Jan. | income | comprehensive | Business | Translation | 31 Dec. | |
| EUR million | 2025 | statement | income | combinations | differences | 2025 |
Lease liabilities | 17.6 | 3.6 | 21.2 | |||
| Right-of-use assets | –15.6 | –4.5 | –20.1 | |||
Lease contracts total | 2.0 | –0.8 | 1.2 | |||
Internal margins | 1.9 | –0.3 | 1.5 | |||
Share-based incentive plans | 2.8 | –1.2 | 1.6 | |||
Pension obligations | 1.9 | 0.0 | 0.1 | 2.0 | ||
Provisions | 1.8 | 4.9 | 6.8 | |||
| Other temporary differences | 0.8 | 0.4 | 0.1 | –0.1 | 0.0 | 1.2 |
B/S | 11.1 | 2.9 | 0.2 | –0.1 | 0.0 | 14.2 |
| Recognised | |||||
| Deferred tax liabilities | on the | ||||
| 1 Jan. | income | Business | Translation | 31 Dec. | |
| EUR million | 2025 | statement | combinations | differences | 2025 |
Fair value measurement of tangible and intangible assets in business combinations | 3.7 | –1.5 | 0.8 | 0.0 | 2.9 |
| Accumulated depreciation | |||||
differences | 21.4 | 2.5 | 23.9 | ||
Finance lease agreements | 0.9 | 0.2 | 1.1 | ||
Customer contracts | 1.7 | 0.1 | 1.8 | ||
Bonds | 0.3 | –0.2 | 0.2 | ||
Profit distribution tax liability | 8.5 | 8.9 | 17.4 | ||
| Other temporary differences | 1.6 | 0.0 | 1.6 | ||
B/S | 38.1 | 10.0 | 0.8 | 0.0 | 48.9 |
| Recognised | Recognised | |||||
| Deferred tax assets | on the | on the | ||||
| 1 Jan. | income | comprehensive | Business | Translation | 31 Dec. | |
| EUR million | 2024 | statement | income | combinations | differences | 2024 |
Lease liabilities | 16.4 | 1.2 | 17.6 | |||
| Right-of-use assets | –14.6 | –1.0 | –15.6 | |||
Lease contracts total | 1.8 | 0.2 | 2.0 | |||
Internal margins | 2.4 | –0.5 | 1.9 | |||
Share-based incentive plans | 3.6 | –0.8 | 2.8 | |||
Pension obligations | 2.1 | –0.3 | 0.1 | 1.9 | ||
Provisions | 1.0 | 0.8 | 1.8 | |||
| Other temporary differences | 0.6 | –0.2 | 0.1 | 0.2 | 0.0 | 0.8 |
B/S | 11.5 | –0.8 | 0.2 | 0.2 | 0.0 | 11.1 |
| Recognised | |||||
| Deferred tax liabilities | on the | ||||
| 1 Jan. | income | Business | Translation | 31 Dec. | |
| EUR million | 2024 | statement | combinations | differences | 2024 |
Fair value measurement of tangible and intangible assets in business combinations | 2.0 | –1.1 | 2.7 | 0.0 | 3.7 |
| Accumulated depreciation | |||||
differences | 18.0 | 3.2 | 0.1 | 21.4 | |
Finance lease contracts | 0.9 | 0.0 | 0.9 | ||
Customer contracts | 1.7 | 0.0 | 1.7 | ||
Bonds | 0.5 | –0.2 | 0.3 | ||
Profit distribution tax liability | 8.5 | 8.5 | |||
| Other temporary differences | 1.6 | 0.1 | 1.6 | ||
B/S | 24.7 | 10.6 | 2.8 | 0.0 | 38.1 |
| Restructuring | Other | ||
| EUR million | provision | provisions | Total |
1 Jan. 2024 | 2.8 | 1.7 | 4.5 |
Increase in provisions | 15.5 | 15.5 | |
Utilised provisions | –8.5 | –8.5 | |
| Release of unused provisions | –1.7 | –1.7 | |
31 Dec. 2024 | 8.1 | 1.7 | 9.8 |
Increase in provisions | 25.3 | 17.4 | 42.7 |
Utilised provisions | –11.0 | –11.0 | |
| Release of unused provisions | –1.2 | –1.2 | |
31. Dec 2025 | 21.2 | 19.0 | 40.2 |
EUR million | 2025 | 2024 |
B/S Long-term provisions | 17.6 | 3.3 |
| B/S Short-term provisions | 22.7 | 6.5 |
40.2 | 9.8 |
EUR million | Revenue | Purchases | Investments | Receivables | Liabilities |
Associates | 1.3 | 1.5 | 17.0 | 22.4 | 0.0 |
| EUR million | ||||
Associates | 1.6 | 0.9 | 10.0 | 0.0 |
| Group’s | ||
Subsidiaries | Subsidiaries | ownership, % |
Digiset Oy | Helsinki, Finland | 100 |
Elisa Eesti AS | Tallinn, Estonia | 100 |
Elisa Finance Oü | Tallinn, Estonia | 100 |
Elisa France SAS | Les Sorinieres, France | 100 |
Elisa IndustrIQ Oy | Helsinki, Finland | 100 |
Elisa camLine Holding GmbH | Petershausen, Germany | 100 |
camLine GmbH | Petershausen, Germany | 100 |
camLine Solutions S.r.l. | Iași, Romania | 100 |
| Group’s | ||
Subsidiaries | Subsidiaries | ownership, % |
Romaric Automation Design Inc. | Utah, USA | 100 |
camLine Hungary Kft. | Szombathely, Hungary | 60 |
camLine Pte. Ltd. | Singapore, Singapore | 100 |
camLine Taiwan | New Taipei City, Taiwan | 100 |
camLine sdn. Bhd. | Bayan Lepas, Malaysia | 100 |
PT Elisa camLine Indonesia | Surabaya, Indonesia | 100 |
Suzhou camLine Technology Co. Ltd | Suzhou, China | 100 |
iCADA AG | Weinfelden, Switzerland | 100 |
iCADA GmbH | Ludwigshafen, Germany | 100 |
Elisa IndustrIQ Finland Oy | Tampere, Finland | 100 |
sedApta s.r.l. | Genova, Italy | 100 |
Elisa Industriq Italy | Genova, Italy | 100 |
Elisa Industriq Germany GmbH | Chemnitz, Germany | 100 |
Elisa Industriq UK Ltd | London, UK | 100 |
Elisa Industriq France | Changé, France | 100 |
TenForce NV | Leuven, Belgium | 50 |
Process Data Control Corporation | Arlington TX, USA | 50 |
Corporate Car Solutions Italia S.r.l. | Rome, Italy | 50 |
Elisa IndustrIQ USA Inc. | Murphy TX, USA | 100 |
Elisa Santa Monica Oy | Helsinki, Finland | 100 |
Elistar AB | Stockholm, Sweden | 100 |
Elisa Polystar Finland Oy | Helsinki, Finland | 100 |
Elisa Polystar UK Ltd. | Guildford, UK | 100 |
Elisa Polystar Poland SP. z.o.o. | Lublin, Poland | 100 |
Elisa Polystar Slovakia s.r.o. | Bratislava, Slovakia | 100 |
Polystar Egypt LLC | Cairo, Egypt | 100 |
Elisa Polystar Canada Inc. | Toronto, Canada | 100 |
Elisa Polystar USA Inc. | Frisco TX, USA | 100 |
Elisa Polystar Sweden AB | Stockholm, Sweden | 100 |
Polystar Asia Private Ltd. | Singapore, Singapore | 100 |
Elisa Polystar Australia Pty | Sydney, Australia | 100 |
Elisa Polystar Spain S.L. | Bilbao, Spain | 100 |
Enia Oy | Helsinki, Finland | 100 |
| Group’s | ||
Subsidiaries | Subsidiaries | ownership, % |
Fenix Solutions Oy | Turku, Finland | 100 |
Fonum Oy | Helsinki, Finland | 100 |
Kepit Systems Oy | Vaasa, Finland | 70 |
Kiinteistö Oy Raision Luolasto | Espoo, Finland | 100 |
Kiinteistö Oy Rinnetorppa | Kuusamo, Finland | 100 |
Kiinteistö Oy Tapiolan Luolasto | Espoo, Finland | 100 |
LNS Kommunikation AB | Stockholm, Sweden | 100 |
Moontalk Oy | Oulu, Finland | 93 |
Preminet Oy | Helsinki, Finland | 100 |
| Joint arrangements | ||
Kiinteistö Oy Brahenkartano | Turku, Finland | 60 |
EUR million | 2025 | 2024 | |
| I/S | Group’s share of associated companies’ profit | –1.1 | –1.2 |
B/S Group’s investments in associated companies | 19.5 | 11.7 |
EUR million | 2025 | 2024 |
Balance at the beginning of the period | 11.7 | 20.8 |
Additions (1 | 8.9 | 0.0 |
Reclassifications (2 | –7.8 | |
Share of profits for the period | –1.1 | –1.2 |
| Dividends received | 0.0 | 0.0 |
B/S Balance at the end of the period | 19.5 | 11.7 |
| Group’s | ||
Associates | Domicile | ownership,% |
FNE-Finland Oy | Kontiolahti, Finland | 48.8 |
KE-Masto Oy | Kajaani, Finland | 49.5 |
Kiinteistö Oy Helsingin Lauttasaarentie 19 | Helsinki, Finland | 41.7 |
Kiinteistö Oy Helsingin Sentnerikuja 6 | Helsinki, Finland | 50.0 |
Kiinteistö Oy Helsingin Stenbäckinkatu 5 | Helsinki, Finland | 40.0 |
Kiinteistö Oy Herrainmäen Luolasto | Tampere, Finland | 50.0 |
Kiinteistö Oy Pohjanplassi | Lapua, Finland | 39.3 |
Kiinteistö Oy Riihimäen Maisterinkatu 9 | Riihimäki, Finland | 35.0 |
Kiinteistö Oy Runeberginkatu 43 | Helsinki, Finland | 29.6 |
Misteli Fiber Oy | Helsinki, Finland | 45.0 |
MVC Mobile Video Communication GmbH | Kronberg im Taunus, Germany | 37.5 |
Suomen Numerot NUMPAC Oy | Helsinki, Finland | 33.3 |
EUR million | 2025 | 2024 |
Lease payments associated with short-term leases | 37.0 | 39.9 |
| Lease payments associated with low-value assets | 12.5 | 14.7 |
49.5 | 54.6 |
EUR million | 2025 | 2024 |
Within one year | 13.5 | 14.9 |
Later than one year, but not later than five years | 2.6 | 3.8 |
| Later than five years | 0.6 | 0.6 |
16.7 | 19.3 |
EUR million | 2025 | 2024 |
Within one year | 3.0 | 2.9 |
| Later than one year, but not later than five years | 0.1 | 0.2 |
3.1 | 3.1 |
EUR million | 2025 | 2024 |
| On behalf of own commitments | ||
Mortgages | 3.8 | 3.8 |
Guarantees | 4.4 | 2.8 |
| Deposits | 0.5 | 0.6 |
| On behalf of others | ||
| Guarantees | 0.2 | 0.5 |
8.8 | 7.6 | |
| Other contractual obligations | ||
Venture capital investment obligation | 0.1 | 0.2 |
| Repurchase obligations | 0.0 | |
| 0.1 | 0.2 |
2025 | 2024 | 2023 | 2022 | 2021 | |
| INCOME STATEMENT | |||||
Revenue, EUR million | 2,257 | 2,191 | 2,180 | 2,130 | 1,998 |
Change of revenue, % | 3.0 | 0.5 | 2.4 | 6.6 | 5.5 |
EBITDA, EUR million | 764 | 767 | 756 | 733 | 697 |
EBITDA as % of revenue | 33.9 | 35.0 | 34.7 | 34.4 | 34.9 |
EBIT, EUR million | 466 | 488 | 482 | 470 | 431 |
EBIT as % of revenue | 20.6 | 22.3 | 22.1 | 22.1 | 21.6 |
Profit before tax, EUR million | 425 | 448 | 458 | 456 | 418 |
Profit before tax as % of revenue | 18.8 | 20.4 | 21.0 | 21.4 | 20.9 |
Return on equity (ROE), % | 26.8 | 27.6 | 29.4 | 30.4 | 28.8 |
Return on investment (ROI), % | 16.2 | 17.7 | 18.5 | 18.3 | 16.9 |
Research and development costs, EUR million | 38 | 27 | 24 | 21 | 16 |
Research and development costs as % of revenue | 1.7 | 1.2 | 1.1 | 1.0 | 0.8 |
| BALANCE SHEET | |||||
Gearing ratio, % | 119.8 | 113.9 | 100.8 | 101.9 | 101.2 |
Current ratio | 1.1 | 0.8 | 1.0 | 1.0 | 1.4 |
Equity ratio, % | 35.9 | 38.7 | 41.6 | 40.6 | 39.9 |
Non-interest-bearing liabilities, EUR million | 559 | 501 | 463 | 488 | 491 |
Interest-bearing net debt | 1,508 | 1,473 | 1,304 | 1,276 | 1,219 |
Balance sheet total, EUR million | 3,516 | 3,356 | 3,125 | 3,101 | 3,028 |
| INVESTMENTS | |||||
Investments in shares, EUR million | 15 | 114 | 12 | 25 | 28 |
| CAPITAL EXPENDITURE | |||||
Gross investments, EUR million | 355 | 338 | 321 | 290 | 265 |
Gross investments as % of revenue | 15.7 | 15.4 | 14.7 | 13.6 | 13.3 |
| PERSONNEL | |||||
Average number of employees during the period | 6,233 | 5,781 | 5,721 | 5,523 | 5,391 |
Revenue/employee, EUR 1,000 | 362 | 379 | 381 | 386 | 371 |
| Formulae for financial summary indicators | ||
EBITDA | EBIT + depreciation, amortisation and impairment | |
| EBIT | Profit for the period + income taxes + financial income and expenses + | |
| share of associated companies’ profit | ||
| Return on equity (ROE),% | Profit for the period | × 100 |
| Total shareholders’ equity on average | ||
| Return on investment (ROI),% | Profit before taxes + interest and other financial expenses | × 100 |
| Total equity + interest-bearing liabilities on average | ||
| Interest-bearing liabilities – cash and cash equivalents and financial | ||
| Gearing ratio,% | assets at fair value through profit or loss | × 100 |
| Total shareholders’ equity | ||
| Current ratio | Current assets | |
| Current liabilities – advance payments received | ||
| Equity ratio,% | Total shareholders’ equity | × 100 |
| Balance sheet total – advance payments received |
2025 | 2024 | 2023 | 2022 | 2021 | |
| INCOME STATEMENT | |||||
Comparable EBITDA, EUR million | 808 | 783 | 756 | 735 | 706 |
Comparable EBITDA as % of revenue | 35.8 | 35.7 | 34.7 | 34.5 | 35.3 |
Comparable EBIT, EUR million | 512 | 504 | 487 | 472 | 439 |
Comparable EBIT as % of revenue | 22.7 | 23.0 | 22.4 | 22.2 | 22.0 |
Comparable profit before tax, EUR million | 471 | 469 | 464 | 458 | 427 |
Comparable profit before tax as % of revenue | 20.9 | 21.4 | 21.3 | 21.5 | 21.4 |
Comparable return on equity (ROE), % | 29.7 | 29.0 | 29.7 | 30.5 | 29.3 |
Comparable return on investment (ROI), % | 17.7 | 18.5 | 18.7 | 18.4 | 17.2 |
Comparable earnings per share (EPS) | 2.36 | 2.35 | 2.37 | 2.34 | 2.19 |
| Formulae for alternative performance measures | |
Comparable EBITDA | EBIT + depreciation, amortisation and impairment +/– items affecting comparability |
| Comparable EBIT | Profit for the period + income taxes + financial income and expenses + |
| share of associated companies’ profit +/– items affecting comparability | |
Comparable profit for the period | Profit for the period +/– items affecting comparability |
| Profit attributable to owners of the parent company | |
| Comparable EPS | +/– items affecting comparability |
| Average number of shares during the period adjusted for share issues | |
| Comparable return on equity | Profit for the period +/– items affecting comparability |
| × 100 | |
| (ROE), % | Total shareholders’ equity on average |
| Profit before taxes + interest and other financial expenses | |
| Comparable return on investment | +/– items affecting comparability |
| (ROI), % | × 100 |
| Total equity + interest-bearing liabilities on average | |
| Comparable cash flow | Net cash flow from operating activities – net cash used in investing activities |
| after investments | +/– items affecting comparability |
2025 | 2024 | 2023 | 2022 | 2021 | |
Share capital, EUR | 83,033,008 | 83,033,008 | 83,033,008 | 83,033,008 | 83,033,008 |
Number of shares at year-end | 160,513,534 | 160,409,466 | 160,388,419 | 160,259,695 | 160,187,301 |
Average number of shares | 160,503,270 | 160,508,759 | 160,376,432 | 160,253,348 | 160,174,453 |
Number of shares at year-end, diluted | 160,662,578 | 160,568,849 | 160,542,095 | 160,416,729 | 160,187,301 |
Average number of shares, diluted | 160,652,314 | 160,668,143 | 160,530,108 | 160,410,382 | 160,174,453 |
Market capitalisation, EUR million (2 | 6.315 | 6.995 | 7.006 | 8.276 | 9.056 |
Earnings per share (EPS), EUR | 2.13 | 2.23 | 2.34 | 2.33 | 2.15 |
Dividend per share, EUR | 2.40 (6 | 2.35 | 2.25 | 2.15 | 2.05 |
Payout ratio, % | 112.6 | 105.3 | 96.2 | 92.1 | 95.6 |
Equity per share, EUR | 7.80 | 8.01 | 8.05 | 7.78 | 7.48 |
P/E ratio | 17.7 | 18.7 | 17.9 | 21.2 | 25.2 |
Effective dividend yield, % (3 | 6.4 | 5.6 | 5.4 | 4.3 | 3.8 |
| Share performance on Nasdaq Helsinki | |||||
Mean price, EUR | 43.11 | 43.23 | 48.86 | 51.99 | 51.00 |
Closing price at year-end, EUR | 37.74 | 41.80 | 41.87 | 49.46 | 54.12 |
Lowest price, EUR | 36.46 | 40.18 | 39.41 | 45.57 | 45.10 |
Highest price, EUR | 48.16 | 49.08 | 56.52 | 56.90 | 56.18 |
Trading of shares on Nasdaq Helsinki (4 | |||||
Total trading volume, 1,000 shares | 74.911 | 69.716 | 64.380 | 71.229 | 81.557 |
Percentage of shares traded (5 | 45 | 42 | 38 | 43 | 49 |
| Formulae for per-share indicators | |
| Profit for the period attributable to the equity holders of the parent | |
| Earnings per share (EPS) | |
| Average number of shares during the period adjusted for share issues | |
| Dividend adjusted for share issues | |
Dividend per share (1 | |
| Number of shares at the balance sheet date adjusted for share issues | |
| Dividend per share | |
Effective dividend yield, % (1 | × 100 |
| Share price at the balance sheet date adjusted for share issues | |
| Dividend per share | |
Payout ratio, % (1 | × 100 |
| Earnings per share | |
| Equity attributable to equity holders of the parent | |
| Equity per share | |
| Number of shares at the balance sheet date adjusted for share issues | |
| Share price on the balance sheet date | |
| P/E ratio (price/earnings) | |
| Earnings per share |