Valuation BT Group plc

Equities

Real-time Estimate Cboe Europe Other stock markets 05:51:05 2024-09-11 am EDT			5-day change	1st Jan Change
142.08 ^GBX	+1.45%		+0.67%	+14.85%

Sep. 10	Telecom Italia among suitors for residual BT business in Italy, sources say	RE
Sep. 04	Mexican telecom tycoon Carlos Slim raises stake in BT to 4.3%	AN

Fiscal Period: März	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,568	15,236	18,086	14,344	10,700	13,719	-	-
Change	-	31.71%	18.7%	-20.69%	-25.4%	28.22%	-	-
Enterprise Value (EV) ¹	29,537	33,038	36,095	33,203	30,179	33,757	34,069	33,982
Change	-	11.86%	9.25%	-8.01%	-9.11%	11.86%	0.92%	-0.25%
P/E ratio	6.78x	10.5x	14.1x	7.71x	12.8x	9.93x	9.29x	9.46x
PBR	0.79x	1.31x	1.18x	0.98x	0.86x	1.07x	1.03x	0.94x
PEG	-	-0.7x	-1.1x	0.2x	-0.2x	0.2x	1.35x	-5.24x
Capitalization / Revenue	0.51x	0.71x	0.87x	0.69x	0.51x	0.66x	0.66x	0.66x
EV / Revenue	1.29x	1.55x	1.73x	1.61x	1.45x	1.62x	1.63x	1.62x
EV / EBITDA	3.74x	4.46x	4.76x	4.19x	3.73x	4.14x	4.12x	4.05x
EV / EBIT	8.18x	10.8x	11.4x	10.5x	9.43x	10.4x	10.3x	9.95x
EV / FCF	13.6x	31.2x	27.7x	25x	23.6x	23.2x	21.8x	18.3x
FCF Yield	7.33%	3.21%	3.61%	4%	4.24%	4.32%	4.58%	5.46%
Dividend per Share ²	0.0462	-	0.077	0.077	0.08	0.0817	0.0834	0.0825
Rate of return	3.92%	-	4.23%	5.28%	7.3%	5.83%	5.96%	5.89%
EPS ²	0.174	0.148	0.129	0.189	0.086	0.1411	0.1508	0.148
Distribution rate	26.6%	-	59.7%	40.7%	93%	57.9%	55.3%	55.7%
Net sales ¹	22,824	21,370	20,845	20,669	20,835	20,815	20,867	20,937
EBITDA ¹	7,907	7,415	7,577	7,928	8,100	8,154	8,268	8,401
EBIT ¹	3,611	3,068	3,172	3,175	3,201	3,238	3,312	3,416
Net income ¹	1,734	1,472	1,274	1,905	855	1,443	1,603	1,706
Net Debt ¹	17,969	17,802	18,009	18,859	19,479	20,039	20,350	20,264
Reference price ²	1.179	1.548	1.822	1.458	1.096	1.400	1.400	1.400
Nbr of stocks (in thousands)	9,811,385	9,842,547	9,926,432	9,837,816	9,758,030	9,795,529	-	-
Announcement Date	5/7/20	5/13/21	5/12/22	5/18/23	5/16/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BT GROUP PLC	9.93x	1.62x	4.14x	+5.83%	17.92B
CHINA MOBILE LIMITED	10.05x	1.19x	3.62x	+7.32%	201B
VERIZON COMMUNICATIONS, INC.	9.84x	2.42x	6.7x	+6.13%	184B
DEUTSCHE TELEKOM AG	15.98x	2.26x	5.72x	+3.29%	142B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	10.75x	1.54x	6.04x	+3.52%	88.57B
CHINA TELECOM CORPORATION LIMITED	11.01x	0.86x	3.2x	+6.55%	75.24B
SAUDI TELECOM COMPANY	16.17x	2.74x	8.06x	+3.80%	56.68B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.87x	1.8x	4.53x	+3.09%	48.17B
CHARTER COMMUNICATIONS, INC.	9.63x	2.6x	6.37x	-.--%	46.16B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.9x	3.21x	6.86x	+4.56%	43.09B
Average	12.21x	2.02x	5.52x	+4.41%	90.19B
Weighted average by Cap.	11.88x	1.92x	5.41x	+5.02%