Valuation Ooredoo Q.P.S.C.

Equities

End-of-day quote Qatar Exchange Other stock markets 2026-01-11			5-day change	1st Jan Change
13.15 ^QAR	+0.38%		+0.54%	+0.92%

Jan. 08	Ooredoo Q.P.S.C. Announces CEO Changes	CI
Jan. 08	Ooredoo appoints Eyas Assaf as CEO of Ooredoo Tunisia	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,088	22,486	29,469	36,516	36,997	42,603	42,603	-
Change	-	-6.65%	31.05%	23.91%	1.32%	15.15%	0%	-
Enterprise Value (EV) ¹	37,924	34,772	37,685	41,211	38,085	43,218	42,012	40,030
Change	-	-8.31%	8.38%	9.36%	-7.59%	13.48%	-2.79%	-4.72%
P/E ratio	21.5x	702x	12.4x	12.1x	10.8x	10.8x	10.5x	10x
PBR	1.06x	1.06x	1.21x	1.38x	1.31x	1.39x	1.33x	1.27x
PEG	-	-7.2x	0x	0.4x	0.8x	0.7x	3.52x	2.23x
Capitalization / Revenue	0.83x	0.75x	1.3x	1.58x	1.57x	1.74x	1.68x	1.64x
EV / Revenue	1.31x	1.16x	1.66x	1.78x	1.61x	1.76x	1.66x	1.54x
EV / EBITDA	3.13x	2.66x	4.02x	4.24x	3.91x	4.15x	3.87x	3.58x
EV / EBIT	11x	6.85x	7.83x	8.03x	7.02x	7.39x	6.94x	6.41x
EV / FCF	6.92x	10.7x	10.7x	7.85x	8x	12.4x	11.8x	9.6x
FCF Yield	14.5%	9.31%	9.32%	12.7%	12.5%	8.07%	8.44%	10.4%
Dividend per Share ²	0.25	0.3	0.43	0.55	0.65	0.7562	0.8203	0.9038
Rate of return	3.32%	4.27%	4.67%	4.82%	5.63%	5.69%	6.17%	6.8%
EPS ²	0.35	0.01	0.74	0.94	1.07	1.235	1.272	1.329
Distribution rate	71.4%	3,000%	58.1%	58.5%	60.7%	61.2%	64.5%	68%
Net sales ¹	28,867	29,900	22,698	23,164	23,595	24,499	25,304	26,016
EBITDA ¹	12,130	13,050	9,375	9,717	9,742	10,421	10,851	11,169
EBIT ¹	3,463	5,076	4,810	5,133	5,425	5,847	6,051	6,242
Net income ¹	1,126	47	2,360	3,016	3,436	4,090	4,204	4,280
Net Debt ¹	13,836	12,285	8,215	4,695	1,088	615	-590.4	-2,573
Reference price ²	7.52	7.02	9.20	11.40	11.55	13.30	13.30	13.30
Nbr of stocks (in thousands)	3,203,200	3,203,200	3,203,200	3,203,200	3,203,200	3,203,200	3,203,200	-
Announcement Date	2/14/21	2/14/22	2/13/23	2/12/24	2/10/25	-	-	-

¹QAR in Million²QAR

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.($)
OOREDOO Q.P.S.C.	10.77x	1.76x	4.15x	5.69%	11.69B
CHINA MOBILE LIMITED	10.93x	1.28x	3.95x	6.78%	229B
VERIZON COMMUNICATIONS, INC.	8.75x	2.22x	6.12x	6.86%	168B
DEUTSCHE TELEKOM AG	15.29x	2.24x	5.96x	3.49%	159B
NTT, INC.	12.1x	1.73x	7.04x	3.36%	82.27B
CHINA TELECOM CORPORATION LIMITED	12.55x	0.88x	3.2x	5.86%	80.4B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.7x	1.86x	4.69x	2.84%	61.68B
SAUDI TELECOM COMPANY	14.81x	2.72x	8.57x	5.03%	58.54B
SINGAPORE TELECOMMUNICATIONS LIMITED	26.45x	5.59x	20.22x	4.17%	57.21B
ORANGE	24.67x	1.65x	5.34x	5.4%	44.12B
Average	14.90x	2.19x	6.92x	4.95%	95.21B
Weighted average by Cap.	13.43x	2.02x	6.25x	5.27%