Valuation Telecom Egypt Company

Equities

End-of-day quote Egyptian Exchange Other stock markets 2026-04-09			5-day change	1st Jan Change
93.90 ^EGP	+3.19%		+5.62%	+42.77%

Feb. 26	Mideast stocks-major Gulf markets ease as investors await US-Iran developments	RE
Feb. 26	Telecom Egypt Company Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	28,628	42,847	64,271	56,504	112,274	160,294	-	-
Change	-	49.67%	50%	-12.08%	98.7%	42.77%	-	-
Enterprise Value (EV) ¹	41,965	66,862	102,635	130,541	186,241	223,550	212,583	160,294
Change	-	59.33%	53.5%	27.19%	42.67%	20.03%	-4.91%	-24.6%
P/E ratio	3.86x	5.44x	6.61x	6.91x	5.51x	6.55x	4.87x	3.96x
PBR	0.65x	-	1.26x	1.23x	1.76x	1.96x	1.54x	1.68x
PEG	-	0.87x	0.3x	-0.4x	0x	0.3x	0.1x	0.2x
Capitalization / Revenue	0.77x	0.97x	1.13x	0.69x	1.05x	1.37x	1.26x	1.17x
EV / Revenue	1.13x	1.51x	1.81x	1.59x	1.74x	1.91x	1.67x	1.17x
EV / EBITDA	2.96x	3.84x	4.53x	4.04x	3.92x	4.4x	3.85x	2.67x
EV / EBIT	5x	6.66x	8.37x	7.39x	6.64x	7.04x	5.92x	4.06x
EV / FCF	17.7x	-	-10.8x	-9.59x	-	428x	29.6x	15.1x
FCF Yield	5.66%	-	-9.22%	-10.4%	-	0.23%	3.38%	6.63%
Dividend per Share ²	1	-	1.5	1.5	-	1.5	2.7	3.8
Rate of return	5.96%	-	3.98%	4.53%	-	1.6%	2.88%	4.05%
EPS ²	4.34	4.61	5.7	4.79	11.93	14.34	19.27	23.72
Distribution rate	23%	-	26.3%	31.3%	-	10.5%	14%	16%
Net sales ¹	37,088	44,273	56,679	82,037	107,030	116,855	127,105	137,160
EBITDA ¹	14,193	17,427	22,662	32,297	47,495	50,782	55,170	59,974
EBIT ¹	8,386	10,037	12,266	17,658	28,042	31,756	35,902	39,516
Net income ¹	8,417	9,182	11,466	10,098	22,555	26,321	34,120	43,174
Net Debt ¹	13,338	24,015	38,364	74,037	73,967	63,256	52,289	-
Reference price ²	16.77	25.10	37.65	33.10	65.77	93.90	93.90	93.90
Nbr of stocks (in thousands)	1,707,072	1,707,072	1,707,072	1,707,072	1,707,072	1,707,072	-	-
Announcement Date	3/3/22	3/6/23	3/4/24	2/26/25	2/26/26	-	-	-

¹EGP in Million²EGP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TELECOM EGYPT COMPANY	6.55x	1.91x	4.4x	1.6%	3.02B
CHINA MOBILE LIMITED	11.48x	1.35x	4.19x	6.75%	227B
VERIZON COMMUNICATIONS, INC.	9.6x	2.39x	6.51x	6.11%	192B
DEUTSCHE TELEKOM AG	15.55x	2.28x	6.01x	3.56%	175B
AMÉRICA MÓVIL, S.A.B. DE C.V.	16.35x	2.2x	5.56x	2.2%	82.13B
NTT, INC.	11.98x	1.72x	7.06x	3.48%	78.34B
CHINA TELECOM CORPORATION LIMITED	12.44x	0.8x	3.05x	6.15%	74.67B
SINGAPORE TELECOMMUNICATIONS LIMITED	28.96x	5.98x	21.66x	3.86%	63.09B
SAUDI TELECOM COMPANY	15.16x	2.61x	8.21x	5.19%	56.7B
ORANGE	15.99x	1.94x	6.08x	4.37%	56B
Average	14.41x	2.32x	7.27x	4.33%	100.91B
Weighted average by Cap.	13.87x	2.16x	6.62x	4.99%