Valuation Emirates Telecommunications Group Company

Equities

Market Closed - Abu Dhabi Securities Exchange Other stock markets 04:25:00 12/02/2026 pm IST			5-day change	1st Jan Change
21.26 ^AED	-1.12%		+4.94%	+15.92%

07:18pm	Emirati Telco e& Logs Higher Preliminary FY25 Attributable Profit, Revenue	MT
06:40pm	UAE's e& to Boost HR Operations With AI Cloud System	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,46,975	2,75,687	1,98,808	1,70,804	1,41,931	1,84,893	1,84,893	-
Change	-	87.57%	-27.89%	-14.09%	-16.9%	30.27%	0%	-
Enterprise Value (EV) ¹	1,45,116	2,75,498	2,17,068	1,94,318	1,81,906	2,19,047	2,14,932	2,10,998
Change	-	89.85%	-21.21%	-10.48%	-6.39%	20.42%	-1.88%	-1.83%
P/E ratio	16.3x	29.6x	19.9x	16.6x	13.2x	13.2x	14.7x	13.6x
PBR	3x	7.37x	4.7x	4x	3.11x	3.42x	3.14x	2.89x
PEG	-	10.26x	2.66x	6.36x	2.6x	0.4x	-1.4x	1.76x
Capitalization / Revenue	2.84x	5.17x	3.79x	3.18x	2.4x	2.55x	2.36x	2.24x
EV / Revenue	2.81x	5.16x	4.14x	3.62x	3.07x	3.02x	2.74x	2.55x
EV / EBITDA	5.23x	10.5x	8.11x	7.41x	6.88x	6.86x	6.29x	5.86x
EV / EBIT	10x	21.5x	16.8x	15.1x	9.07x	9.97x	9.15x	8.29x
EV / FCF	12.2x	28.3x	19.6x	24.5x	14.9x	18.2x	16.3x	14.7x
FCF Yield	8.18%	3.54%	5.11%	4.07%	6.72%	5.49%	6.14%	6.78%
Dividend per Share ²	0.8	0.8	0.8	0.8	0.83	0.86	0.896	0.9453
Rate of return	4.73%	2.52%	3.5%	4.07%	5.09%	4.05%	4.21%	4.45%
EPS ²	1.04	1.07	1.15	1.18	1.24	1.61	1.447	1.559
Distribution rate	76.9%	74.8%	69.6%	67.8%	66.9%	53.4%	61.9%	60.7%
Net sales ¹	51,708	53,342	52,432	53,752	59,203	72,550	78,300	82,674
EBITDA ¹	27,768	26,232	26,761	26,214	26,454	31,933	34,194	36,037
EBIT ¹	14,471	12,792	12,924	12,832	20,061	21,963	23,489	25,467
Net income ¹	9,027	9,317	10,007	10,305	10,752	14,009	12,453	13,396
Net Debt ¹	-1,859	-189	18,260	23,514	39,975	34,154	30,039	26,105
Reference price ²	16.90	31.70	22.86	19.64	16.32	21.26	21.26	21.26
Nbr of stocks (in thousands)	86,96,754	86,96,754	86,96,754	86,96,754	86,96,754	86,96,754	86,96,754	-
Announcement Date	14/02/21	14/02/22	13/02/23	21/02/24	13/02/25	-	-	-

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	13.35x	3.05x	6.92x	4%	5.09TCr
CHINA MOBILE LIMITED	10.49x	1.22x	3.77x	7.13%	22TCr
VERIZON COMMUNICATIONS, INC.	10.88x	2.51x	6.93x	5.58%	21TCr
DEUTSCHE TELEKOM AG	16.21x	2.32x	6.26x	3.31%	17TCr
NTT, INC.	12.15x	1.72x	7.19x	3.47%	8.18TCr
CHINA TELECOM CORPORATION LIMITED	11.35x	0.79x	2.89x	6.51%	7.3TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.02x	1.99x	5.01x	2.57%	7.07TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	29.41x	6.19x	22.37x	3.73%	6.5TCr
SAUDI TELECOM COMPANY	14.83x	2.77x	8.73x	4.96%	5.93TCr
ORANGE	29.94x	1.85x	6.02x	4.47%	5.42TCr
Average	16.26x	2.44x	7.61x	4.57%	10.53TCr
Weighted average by Cap.	14.47x	2.23x	6.78x	4.95%