Valuation Emirates Telecommunications Group Company
Equities
EAND
AEE000401019
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.36 AED | -0.11% |
|
+1.10% | +12.50% |
| Dec. 10 | UAE digital lender Wio Bank bets on payments, wealth to power next growth phase | RE |
| Dec. 10 | UAE Telco e& to Consider Enabling Stablecoin Payments | MT |
Company Valuation: Emirates Telecommunications Group Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 146,975 | 275,687 | 198,808 | 170,804 | 141,931 | 159,672 | - | - |
| Change | - | 87.57% | -27.89% | -14.09% | -16.9% | 12.5% | - | - |
| Enterprise Value (EV) 1 | 145,116 | 275,498 | 217,068 | 194,318 | 181,906 | 191,967 | 189,632 | 184,045 |
| Change | - | 89.85% | -21.21% | -10.48% | -6.39% | 5.53% | -1.22% | -2.95% |
| P/E ratio | 16.3x | 29.6x | 19.9x | 16.6x | 13.2x | 11.7x | 12.6x | 11.7x |
| PBR | 3x | 7.37x | 4.7x | 4x | 3.11x | 2.95x | 2.77x | 2.48x |
| PEG | - | 10.26x | 2.66x | 6.36x | 2.6x | 0.4x | -1.87x | 1.44x |
| Capitalization / Revenue | 2.84x | 5.17x | 3.79x | 3.18x | 2.4x | 2.23x | 2.1x | 2x |
| EV / Revenue | 2.81x | 5.16x | 4.14x | 3.62x | 3.07x | 2.68x | 2.49x | 2.3x |
| EV / EBITDA | 5.23x | 10.5x | 8.11x | 7.41x | 6.88x | 6.07x | 5.69x | 5.3x |
| EV / EBIT | 10x | 21.5x | 16.8x | 15.1x | 9.07x | 9.11x | 8.44x | 7.72x |
| EV / FCF | 12.2x | 28.3x | 19.6x | 24.5x | 14.9x | 16.6x | 15.8x | 14.2x |
| FCF Yield | 8.18% | 3.54% | 5.11% | 4.07% | 6.72% | 6.04% | 6.35% | 7.05% |
| Dividend per Share 2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.83 | 0.86 | 0.89 | 0.9314 |
| Rate of return | 4.73% | 2.52% | 3.5% | 4.07% | 5.09% | 4.68% | 4.85% | 5.07% |
| EPS 2 | 1.04 | 1.07 | 1.15 | 1.18 | 1.24 | 1.563 | 1.457 | 1.576 |
| Distribution rate | 76.9% | 74.8% | 69.6% | 67.8% | 66.9% | 55% | 61.1% | 59.1% |
| Net sales 1 | 51,708 | 53,342 | 52,432 | 53,752 | 59,203 | 71,688 | 76,205 | 79,860 |
| EBITDA 1 | 27,768 | 26,232 | 26,761 | 26,214 | 26,454 | 31,622 | 33,300 | 34,723 |
| EBIT 1 | 14,471 | 12,792 | 12,924 | 12,832 | 20,061 | 21,076 | 22,466 | 23,832 |
| Net income 1 | 9,027 | 9,317 | 10,007 | 10,305 | 10,752 | 13,530 | 12,462 | 13,322 |
| Net Debt 1 | -1,859 | -189 | 18,260 | 23,514 | 39,975 | 32,295 | 29,959 | 24,372 |
| Reference price 2 | 16.90 | 31.70 | 22.86 | 19.64 | 16.32 | 18.36 | 18.36 | 18.36 |
| Nbr of stocks (in thousands) | 8,696,754 | 8,696,754 | 8,696,754 | 8,696,754 | 8,696,754 | 8,696,754 | - | - |
| Announcement Date | 2/14/21 | 2/14/22 | 2/13/23 | 2/21/24 | 2/13/25 | - | - | - |
1AED in Million2AED
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.76x | 2.68x | 6.08x | 4.68% | 43.52B | |
| 11.8x | 1.4x | 4.31x | 6.27% | 244B | |
| 8.96x | 2.25x | 6.2x | 6.68% | 172B | |
| 14.42x | 2.17x | 5.73x | 3.73% | 150B | |
| 13.46x | 0.93x | 3.38x | 5.47% | 83.8B | |
| 11.82x | 1.71x | 6.96x | 3.42% | 81.77B | |
| 13.51x | 1.93x | 4.88x | 2.69% | 64.47B | |
| 27.63x | 5.83x | 21.08x | 3.99% | 59.48B | |
| 14.07x | 2.62x | 8.31x | 5.2% | 56.52B | |
| 23.37x | 1.63x | 5.17x | 5.61% | 42.69B | |
| Average | 15.08x | 2.31x | 7.21x | 4.77% | 99.8B | |
| Weighted average by Cap. | 13.52x | 2.08x | 6.36x | 5.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- EAND Stock
- Valuation Emirates Telecommunications Group Company
Select your edition
All financial news and data tailored to specific country editions
