Valuation Emirates Telecommunications Group Company

Stocks

Market Closed - Abu Dhabi Securities Exchange 06:55:50 2026-08-14 EDT			5-day change	1st Jan Change
21.12 ^AED	+1.54%		+3.02%	+15.16%

08-12	Emirati Telco e& Secures 20-year Public Telecommunications License Renewal	MT
08-12	UAE's e& Says TDRA Renews Public Telecommunications License For A Period Of 20 Years	RE

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	183,675	-	-
Change	-	-27.89%	-14.09%	-16.9%	12.38%	15.16%	-	-
Enterprise Value (EV) ¹	275,498	217,068	194,318	181,906	197,053	212,915	211,863	208,392
Change	-	-21.21%	-10.48%	-6.39%	8.33%	8.05%	-0.49%	-1.64%
P/E	29.6x	19.9x	16.6x	13.2x	11.1x	15.5x	14x	12.8x
PBR	7.37x	4.7x	4x	3.11x	3.08x	2.91x	2.86x	2.65x
PEG	-	2.66x	6.36x	2.6x	0.3x	-0.9x	1.3x	1.33x
Capitalization / Revenue	5.17x	3.79x	3.18x	2.4x	2.19x	2.35x	2.19x	2.08x
EV / Revenue	5.16x	4.14x	3.62x	3.07x	2.7x	2.73x	2.52x	2.36x
EV / EBITDA	10.5x	8.11x	7.41x	6.88x	6.1x	6.11x	5.76x	5.39x
EV / EBIT	21.5x	16.8x	15.1x	9.07x	8.49x	9.08x	8.7x	7.77x
EV / FCF	28.3x	19.6x	24.5x	14.9x	15.5x	19.1x	18x	13.6x
FCF Yield	3.54%	5.11%	4.07%	6.72%	6.44%	5.24%	5.56%	7.36%
Dividend per Share ²	0.8	0.8	0.8	0.83	0.9	0.9478	1.032	1.104
Rate of return	2.52%	3.5%	4.07%	5.09%	4.91%	4.49%	4.89%	5.23%
EPS ²	1.07	1.15	1.18	1.24	1.65	1.367	1.509	1.654
Distribution rate	74.8%	69.6%	67.8%	66.9%	54.5%	69.3%	68.4%	66.8%
Net sales ¹	53,342	52,432	53,752	59,203	72,858	78,037	84,040	88,419
EBITDA ¹	26,232	26,761	26,214	26,454	32,314	34,822	36,774	38,657
EBIT ¹	12,792	12,924	12,832	20,061	23,222	23,458	24,352	26,834
Net income ¹	9,317	10,007	10,305	10,752	14,360	12,445	13,123	14,298
Net Debt ¹	-189	18,260	23,514	39,975	37,554	29,239	28,188	24,717
Reference price ²	31.70	22.86	19.64	16.32	18.34	21.12	21.12	21.12
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

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.($)
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.45x	2.73x	6.11x	4.49%	50.01B
CHINA MOBILE LIMITED	11.59x	1.36x	4.26x	6.83%	230B
VERIZON COMMUNICATIONS, INC.	10.67x	2.54x	6.72x	5.82%	201B
DEUTSCHE TELEKOM AG	13.83x	2.22x	5.71x	3.93%	159B
CHINA TELECOM CORPORATION LIMITED	12.17x	0.91x	3.57x	6.45%	83.98B
NTT, INC.	12.97x	1.82x	7.78x	3.27%	83.25B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.46x	1.81x	4.57x	2.75%	70.61B
SAUDI TELECOM COMPANY	15.17x	2.65x	8.29x	5.06%	57.96B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.89x	5.38x	19.73x	4.38%	56.82B
ORANGE	12.24x	1.81x	5.45x	4.79%	50.48B
Average	13.94x	2.32x	7.22x	4.78%	104.41B
Weighted average by Cap.	12.99x	2.13x	6.41x	5.16%