Valuation Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság
Equities
MTELEKOM
HU0000073507
Integrated Telecommunications Services
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,975.00 HUF | -0.45% |
|
-2.52% | +10.16% |
| Nov. 26 | Disney Expands Deutsche Telekom Streaming Partnership in Europe | MT |
| Nov. 19 | Magyar Telekom Wins Tender at the Gigabit Hungary Program | CI |
Company Valuation: Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 392,884 | 420,043 | 326,363 | 634,111 | 1,157,532 | 1,757,347 | 1,757,347 | - |
| Change | - | 6.91% | -22.3% | 94.3% | 82.54% | 51.82% | 0% | - |
| Enterprise Value (EV) 1 | 810,317 | 892,929 | 803,281 | 1,064,751 | 1,493,213 | 2,055,284 | 2,047,204 | 2,020,905 |
| Change | - | 10.19% | -10.04% | 32.55% | 40.24% | 37.64% | -0.39% | -1.28% |
| P/E ratio | 9.21x | 7.03x | 5.25x | 8.15x | 7.42x | 8.75x | 8.36x | 7.93x |
| PBR | 0.65x | 0.63x | 0.47x | 0.92x | 1.45x | 2.02x | 1.79x | 1.65x |
| PEG | - | 0.2x | 0.5x | 0.3x | 0x | 0.3x | 1.81x | 1.46x |
| Capitalization / Revenue | 0.58x | 0.6x | 0.44x | 0.75x | 1.2x | 1.77x | 1.74x | 1.7x |
| EV / Revenue | 1.2x | 1.28x | 1.08x | 1.25x | 1.54x | 2.07x | 2.03x | 1.96x |
| EV / EBITDA | 3.59x | 3.71x | 3.24x | 3.71x | 4.11x | 4.97x | 4.85x | 4.71x |
| EV / EBIT | 9.55x | 9.62x | 7.36x | 7.19x | 6.68x | 7.51x | 7.44x | 7.27x |
| EV / FCF | -16.7x | 10.6x | 10.8x | 12.3x | 8.98x | 9.4x | 9.92x | 9.35x |
| FCF Yield | -6% | 9.39% | 9.28% | 8.13% | 11.1% | 10.6% | 10.1% | 10.7% |
| Dividend per Share 2 | 20 | 15 | - | 44.7 | - | 142.2 | 154 | 170.3 |
| Rate of return | 5.26% | 3.65% | - | 6.55% | - | 7.16% | 7.76% | 8.58% |
| EPS 2 | 41.25 | 58.56 | 64.53 | 83.73 | 171.8 | 226.8 | 237.3 | 250.2 |
| Distribution rate | 48.5% | 25.6% | - | 53.4% | - | 62.7% | 64.9% | 68.1% |
| Net sales 1 | 673,048 | 700,120 | 746,669 | 849,372 | 967,478 | 991,399 | 1,009,124 | 1,031,844 |
| EBITDA 1 | 225,882 | 240,771 | 247,946 | 287,164 | 363,401 | 413,396 | 422,041 | 428,896 |
| EBIT 1 | 84,824 | 92,809 | 109,178 | 147,996 | 223,459 | 273,746 | 275,102 | 277,880 |
| Net income 1 | 42,364 | 58,997 | 62,954 | 78,951 | 157,797 | 203,066 | 209,537 | 215,753 |
| Net Debt 1 | 417,433 | 472,886 | 476,918 | 430,640 | 335,681 | 297,938 | 289,857 | 263,559 |
| Reference price 2 | 380.00 | 411.50 | 339.00 | 682.00 | 1,274.00 | 1,984.00 | 1,984.00 | 1,984.00 |
| Nbr of stocks (in thousands) | 1,033,906 | 1,020,760 | 962,723 | 929,781 | 908,581 | 885,760 | 885,760 | - |
| Announcement Date | 2/25/21 | 2/24/22 | 2/23/23 | 2/22/24 | 2/25/25 | - | - | - |
1HUF in Million2HUF
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.75x | 2.07x | 4.97x | 7.16% | 5.53B | |
| 10.44x | 1.22x | 3.76x | 7.16% | 220B | |
| 10.53x | 2.46x | 6.8x | 5.77% | 200B | |
| 16.12x | 2.31x | 6.24x | 3.33% | 171B | |
| 12.15x | 1.72x | 7.19x | 3.47% | 81.35B | |
| 11.33x | 0.77x | 2.8x | 6.53% | 73.25B | |
| 13.39x | 1.93x | 4.86x | 2.69% | 67.48B | |
| 28.46x | 6x | 21.71x | 3.86% | 62.85B | |
| 14.81x | 2.76x | 8.71x | 4.97% | 59.17B | |
| 28.7x | 1.8x | 5.86x | 4.67% | 52.08B | |
| Average | 15.47x | 2.31x | 7.29x | 4.96% | 99.25B | |
| Weighted average by Cap. | 14.19x | 2.14x | 6.63x | 5.1% |
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
- MTELEKOM Stock
- Valuation Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság
Select your edition
All financial news and data tailored to specific country editions
