Valuation Saudi Telecom Company

Equities

Market Closed - Saudi Arabian S.E. Other stock markets 05:50:00 21/04/2026 pm IST			5-day change	1st Jan Change
42.96 ^SAR	+0.05%		-0.37%	-0.05%

21/04	Saudi Shares End Tuesday in Red Amid Jitters on US-Iran Meeting Uncertainty	MT
21/04	Solutions Signs SAR132 Million Data Center Services Contract With Stc	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,24,480	1,82,648	2,01,374	1,99,477	2,14,461	2,14,362	-	-
Change	-	-18.64%	10.25%	-0.94%	7.51%	-0.05%	-	-
Enterprise Value (EV) ¹	2,20,780	1,70,650	1,99,349	1,86,017	2,16,826	2,14,528	2,08,700	2,16,442
Change	-	-22.71%	16.82%	-6.69%	16.56%	-1.06%	-2.72%	3.71%
P/E ratio	19.9x	15x	15.2x	8.08x	14.5x	15.3x	14.3x	13.6x
PBR	3.24x	2.48x	2.55x	2.23x	2.57x	2.49x	2.39x	2.32x
PEG	-	1.93x	1.69x	0.1x	-0.4x	-2.66x	1.93x	2.74x
Capitalization / Revenue	3.54x	2.71x	2.78x	2.63x	2.76x	2.63x	2.51x	2.4x
EV / Revenue	3.48x	2.53x	2.76x	2.45x	2.79x	2.64x	2.44x	2.42x
EV / EBITDA	9.67x	6.8x	8.08x	7.77x	8.86x	8.27x	7.58x	7.36x
EV / EBIT	16.8x	11.3x	14x	12.9x	15x	14.1x	12.7x	12.4x
EV / FCF	73.3x	9.15x	15.5x	22.7x	33.4x	18.8x	19x	17.9x
FCF Yield	1.36%	10.9%	6.45%	4.4%	2.99%	5.32%	5.27%	5.59%
Dividend per Share ²	1.6	1.6	1.6	1.75	2.2	2.264	2.296	2.447
Rate of return	3.56%	4.37%	3.96%	4.38%	5.12%	5.27%	5.34%	5.7%
EPS ²	2.264	2.44	2.66	4.95	2.97	2.799	3.006	3.156
Distribution rate	70.7%	65.6%	60.2%	35.4%	74.1%	80.9%	76.4%	77.5%
Net sales ¹	63,417	67,432	72,337	75,893	77,819	81,364	85,469	89,319
EBITDA ¹	22,841	25,079	24,683	23,926	24,469	25,928	27,524	29,424
EBIT ¹	13,128	15,088	14,200	14,426	14,438	15,219	16,393	17,493
Net income ¹	11,311	12,171	13,295	24,689	14,828	14,005	14,983	15,924
Net Debt ¹	-3,699	-11,997	-2,025	-13,460	2,364	166.5	-5,662	2,080
Reference price ²	44.96	36.60	40.40	40.00	42.98	42.96	42.96	42.96
Nbr of stocks (in thousands)	49,92,873	49,90,371	49,84,506	49,86,916	49,89,794	49,89,798	-	-
Announcement Date	21/02/22	20/02/23	19/02/24	26/02/25	17/02/26	-	-	-

¹SAR in Million²SAR

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.($)
SAUDI TELECOM COMPANY	15.34x	2.64x	8.27x	5.27%	5.71TCr
VERIZON COMMUNICATIONS, INC.	9.7x	2.4x	6.55x	6.05%	19TCr
DEUTSCHE TELEKOM AG	14.77x	2.23x	5.88x	3.84%	16TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	15.79x	2.15x	5.43x	2.28%	7.74TCr
NTT, INC.	12.01x	1.72x	7.07x	3.47%	7.78TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	28.72x	5.92x	21.46x	3.89%	6.27TCr
ORANGE	15.72x	1.94x	6.1x	4.44%	5.51TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.07x	2.61x	6.04x	4.84%	4.53TCr
SWISSCOM AG	24.72x	3.42x	7.56x	4.06%	4.37TCr
TELSTRA GROUP LIMITED	26.01x	3.16x	8.44x	3.93%	4.28TCr
Average	17.68x	2.82x	8.28x	4.21%	8.18TCr
Weighted average by Cap.	15.66x	2.64x	7.72x	4.4%