Valuation Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság

Equities

Market Closed - Budapest S.E. Other stock markets 11:19:59 2025-01-16 am EST			5-day change	1st Jan Change
1,354.00 ^HUF	+1.96%		+1.80%	+6.28%

Nov. 13	Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2024	CI
Aug. 21	Magyar Telekom Concludes Agreements on Frequency Sale and 2G Access	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	461,122	392,884	420,043	326,363	634,111	1,230,219	1,230,219	-
Change	-	-14.8%	6.91%	-22.3%	94.3%	94.01%	0%	-
Enterprise Value (EV) ¹	810,479	810,317	892,929	803,281	1,064,751	1,612,069	1,548,921	1,517,507
Change	-	-0.02%	10.19%	-10.04%	32.55%	51.4%	-3.92%	-2.03%
P/E ratio	11.2x	9.21x	7.03x	5.25x	8.15x	8.44x	6.71x	6.48x
PBR	0.77x	0.65x	0.63x	0.47x	0.92x	1.55x	1.38x	1.27x
PEG	-	2.55x	0.2x	0.5x	0.3x	0.1x	0.3x	1.84x
Capitalization / Revenue	0.69x	0.58x	0.6x	0.44x	0.75x	1.29x	1.24x	1.2x
EV / Revenue	1.22x	1.2x	1.28x	1.08x	1.25x	1.69x	1.56x	1.49x
EV / EBITDA	3.67x	3.59x	3.71x	3.24x	3.71x	4.52x	3.84x	3.68x
EV / EBIT	9.74x	9.55x	9.62x	7.36x	7.19x	7.57x	5.98x	5.74x
EV / FCF	16.3x	-16.7x	10.6x	10.8x	12.3x	10.7x	9.39x	8.81x
FCF Yield	6.15%	-6%	9.39%	9.28%	8.13%	9.36%	10.6%	11.4%
Dividend per Share ²	20	20	15	-	44.7	91.5	122.1	137.1
Rate of return	4.48%	5.26%	3.65%	-	6.55%	6.76%	9.02%	10.1%
EPS ²	39.81	41.25	58.56	64.53	83.73	160.5	201.8	208.9
Distribution rate	50.2%	48.5%	25.6%	-	53.4%	57%	60.5%	65.6%
Net sales ¹	666,653	673,048	700,120	746,669	849,372	954,229	995,260	1,021,256
EBITDA ¹	220,562	225,882	240,771	247,946	287,164	356,781	403,179	411,955
EBIT ¹	83,180	84,824	92,809	109,178	147,996	212,817	259,203	264,572
Net income ¹	41,157	42,364	58,997	62,954	78,951	147,531	185,354	195,534
Net Debt ¹	349,357	417,433	472,886	476,918	430,640	381,850	318,702	287,289
Reference price ²	446.00	380.00	411.50	339.00	682.00	1,354.00	1,354.00	1,354.00
Nbr of stocks (in thousands)	1,033,906	1,033,906	1,020,760	962,723	929,781	908,581	908,581	-
Announcement Date	2/18/20	2/25/21	2/24/22	2/23/23	2/22/24	-	-	-

¹HUF in Million²HUF

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	Capi. ($)
MAGYAR TELEKOM TÁVKÖZLÉSI NYILVÁNOSAN MÜKÖDÖ RÉSZVÉNYTÁRSASÁG	8.27x	1.66x	4.45x	+6.89%	3.02B
CHINA MOBILE LIMITED	10.8x	1.29x	3.93x	+6.81%	210B
VERIZON COMMUNICATIONS, INC.	9.45x	2.27x	6.33x	+7.03%	161B
DEUTSCHE TELEKOM AG	17.04x	2.42x	5.98x	+3.00%	151B
CHINA TELECOM CORPORATION LIMITED	12.12x	0.96x	3.55x	+5.95%	81.18B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION	11.19x	1.59x	6.24x	+3.45%	81.52B
SAUDI TELECOM COMPANY	14.88x	2.69x	8x	+4.03%	55.68B
CHARTER COMMUNICATIONS, INC.	10.23x	2.62x	6.41x	-.--%	49.48B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.64x	1.69x	4.27x	+3.05%	42.97B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	12.97x	2.92x	6.46x	+5.09%	38.59B
Average	12.16x	2.01x	5.56x	+4.53%	87.5B
Weighted average by Cap.	12.30x	1.92x	5.44x	+4.97%