Valuation Emirates Telecommunications Group Company

Equities

Market Closed - Abu Dhabi Securities Exchange Other stock markets 04:32:01 15/05/2026 pm IST			5-day change	1st Jan Change
18.76 ^AED	-0.21%		-3.00%	+2.29%

04/05	Emirati Telco e&'s Buy Rating Confirmed as United Securities Notes Q1 Results	MT
01/05	E& group says O2 Slovakia completes acquisition of UPC Slovakia	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,75,687	1,98,808	1,70,804	1,41,931	1,59,498	1,63,499	-	-
Change	-	-27.89%	-14.09%	-16.9%	12.38%	2.51%	-	-
Enterprise Value (EV) ¹	2,75,498	2,17,068	1,94,318	1,81,906	1,97,053	2,00,109	1,97,714	1,90,923
Change	-	-21.21%	-10.48%	-6.39%	8.33%	1.55%	-1.2%	-3.43%
P/E ratio	29.6x	19.9x	16.6x	13.2x	11.1x	13.7x	12.4x	11.3x
PBR	7.37x	4.7x	4x	3.11x	3.08x	2.77x	2.64x	2.44x
PEG	-	2.66x	6.36x	2.6x	0.3x	-0.8x	1.1x	1.15x
Capitalization / Revenue	5.17x	3.79x	3.18x	2.4x	2.19x	2.08x	1.97x	1.85x
EV / Revenue	5.16x	4.14x	3.62x	3.07x	2.7x	2.55x	2.38x	2.16x
EV / EBITDA	10.5x	8.11x	7.41x	6.88x	6.1x	5.86x	5.49x	5.05x
EV / EBIT	21.5x	16.8x	15.1x	9.07x	8.49x	8.94x	7.85x	7.46x
EV / FCF	28.3x	19.6x	24.5x	14.9x	15.5x	16.7x	18.2x	12.9x
FCF Yield	3.54%	5.11%	4.07%	6.72%	6.44%	6%	5.48%	7.73%
Dividend per Share ²	0.8	0.8	0.8	0.83	0.9	0.9264	0.9948	1.054
Rate of return	2.52%	3.5%	4.07%	5.09%	4.91%	4.93%	5.29%	5.6%
EPS ²	1.07	1.15	1.18	1.24	1.65	1.37	1.521	1.67
Distribution rate	74.8%	69.6%	67.8%	66.9%	54.5%	67.6%	65.4%	63.1%
Net sales ¹	53,342	52,432	53,752	59,203	72,858	78,505	82,904	88,205
EBITDA ¹	26,232	26,761	26,214	26,454	32,314	34,175	35,987	37,783
EBIT ¹	12,792	12,924	12,832	20,061	23,222	22,380	25,183	25,584
Net income ¹	9,317	10,007	10,305	10,752	14,360	11,943	13,167	14,380
Net Debt ¹	-189	18,260	23,514	39,975	37,554	36,610	34,215	27,424
Reference price ²	31.70	22.86	19.64	16.32	18.34	18.80	18.80	18.80
Nbr of stocks (in thousands)	86,96,754	86,96,754	86,96,754	86,96,754	86,96,754	86,96,754	-	-
Announcement Date	14/02/22	13/02/23	21/02/24	13/02/25	12/02/26	-	-	-

¹AED in Million²AED

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.72x	2.57x	5.91x	4.91%	4.45TCr
CHINA MOBILE LIMITED	12.35x	1.45x	4.49x	6.51%	24TCr
VERIZON COMMUNICATIONS, INC.	9.58x	2.44x	6.55x	6.09%	19TCr
DEUTSCHE TELEKOM AG	13.8x	2.15x	5.7x	4.09%	15TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.8x	1.99x	5.01x	2.4%	8.02TCr
CHINA TELECOM CORPORATION LIMITED	13.69x	0.93x	3.5x	5.72%	8.16TCr
NTT, INC.	11.97x	1.71x	7.02x	3.51%	7.79TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	18.35x	5.87x	21.29x	3.92%	6.18TCr
ORANGE	17.77x	2.01x	6.39x	4.32%	5.63TCr
SAUDI TELECOM COMPANY	15.47x	2.62x	8.17x	5.11%	5.74TCr
Average	13.95x	2.37x	7.40x	4.66%	10.5TCr
Weighted average by Cap.	13.03x	2.16x	6.55x	5.06%