Valuation Emirates Telecommunications Group Company
Stocks
EAND
AEE000401019
Integrated Telecommunications Services
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.50 AED | 0.00% |
|
+0.99% | +11.78% |
| 12:53am | United Securities Keeps UAE Telco e& Price Target After 'Steady' Q2 Performance | MT |
| 07-31 | UAE's e& Closes $100 Million Sale of 12.5% Stake in Careem Technologies | MT |
Company Valuation: Emirates Telecommunications Group Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 275,687 | 198,808 | 170,804 | 141,931 | 159,498 | 178,283 | - | - |
| Change | - | -27.89% | -14.09% | -16.9% | 12.38% | 11.78% | - | - |
| Enterprise Value (EV) 1 | 275,498 | 217,068 | 194,318 | 181,906 | 197,053 | 209,914 | 209,076 | 205,835 |
| Change | - | -21.21% | -10.48% | -6.39% | 8.33% | 6.53% | -0.4% | -1.55% |
| P/E | 29.6x | 19.9x | 16.6x | 13.2x | 11.1x | 15x | 13.6x | 12.3x |
| PBR | 7.37x | 4.7x | 4x | 3.11x | 3.08x | 2.86x | 2.92x | 2.68x |
| PEG | - | 2.66x | 6.36x | 2.6x | 0.3x | -0.9x | 1.3x | 1.2x |
| Capitalization / Revenue | 5.17x | 3.79x | 3.18x | 2.4x | 2.19x | 2.29x | 2.12x | 2.01x |
| EV / Revenue | 5.16x | 4.14x | 3.62x | 3.07x | 2.7x | 2.69x | 2.48x | 2.32x |
| EV / EBITDA | 10.5x | 8.11x | 7.41x | 6.88x | 6.1x | 6.13x | 5.72x | 5.34x |
| EV / EBIT | 21.5x | 16.8x | 15.1x | 9.07x | 8.49x | 9.18x | 8.63x | 7.67x |
| EV / FCF | 28.3x | 19.6x | 24.5x | 14.9x | 15.5x | 17.8x | 17.8x | 13.4x |
| FCF Yield | 3.54% | 5.11% | 4.07% | 6.72% | 6.44% | 5.63% | 5.61% | 7.46% |
| Dividend per Share 2 | 0.8 | 0.8 | 0.8 | 0.83 | 0.9 | 0.9406 | 1.017 | 1.075 |
| Rate of return | 2.52% | 3.5% | 4.07% | 5.09% | 4.91% | 4.59% | 4.96% | 5.25% |
| EPS 2 | 1.07 | 1.15 | 1.18 | 1.24 | 1.65 | 1.362 | 1.509 | 1.667 |
| Distribution rate | 74.8% | 69.6% | 67.8% | 66.9% | 54.5% | 69% | 67.4% | 64.5% |
| Net sales 1 | 53,342 | 52,432 | 53,752 | 59,203 | 72,858 | 78,019 | 84,264 | 88,764 |
| EBITDA 1 | 26,232 | 26,761 | 26,214 | 26,454 | 32,314 | 34,254 | 36,563 | 38,520 |
| EBIT 1 | 12,792 | 12,924 | 12,832 | 20,061 | 23,222 | 22,856 | 24,222 | 26,834 |
| Net income 1 | 9,317 | 10,007 | 10,305 | 10,752 | 14,360 | 12,382 | 13,056 | 14,251 |
| Net Debt 1 | -189 | 18,260 | 23,514 | 39,975 | 37,554 | 31,631 | 30,793 | 27,552 |
| Reference price 2 | 31.70 | 22.86 | 19.64 | 16.32 | 18.34 | 20.50 | 20.50 | 20.50 |
| 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 | 2/14/22 | 2/13/23 | 2/21/24 | 2/13/25 | 2/12/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.05x | 2.69x | 6.13x | 4.59% | 48.54B | |
| 11.44x | 1.35x | 4.34x | 6.76% | 230B | |
| 10.36x | 2.5x | 6.61x | 6% | 196B | |
| 14.01x | 2.18x | 5.65x | 3.88% | 161B | |
| 12.66x | 1.83x | 7.95x | 3.4% | 81.84B | |
| 11.6x | 0.87x | 3.24x | 6.77% | 79.05B | |
| 11.76x | 1.89x | 4.78x | 2.7% | 71.51B | |
| 15.4x | 2.73x | 8.58x | 5.06% | 57.95B | |
| 23.14x | 5.21x | 18.5x | 4.65% | 54.9B | |
| 12.64x | 1.78x | 5.46x | 4.79% | 50.56B | |
| Average | 13.81x | 2.30x | 7.12x | 4.86% | 103.05B | |
| Weighted average by Cap. | 12.84x | 2.10x | 6.34x | 5.21% |
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
- Stocks
- EAND Stock
- Valuation Emirates Telecommunications Group Company
Select your edition
All financial news and data tailored to specific country editions
