Stock 7020 ETIHAD ETISALAT COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Etihad Etisalat Company

Equities

7020

SA000A0DM9P2

Wireless Telecommunications Services

End-of-day quote Saudi Arabian S.E.
Other stock markets
 18:00:00 2024-04-24 EDT 		5-day change 1st Jan Change
51.8 SAR -0.19% Intraday chart for Etihad Etisalat Company -0.19% +5.61%
03-06 Ericsson: memorandum of understanding with Etihad Etisalat (Mobily) CF
03-04 Amazon's AWS to launch Saudi Arabia data centers, invest over $5.3 bln RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,250 22,060 23,986 26,758 37,768 39,886 - -
Enterprise Value (EV) 1 32,892 32,615 35,890 36,956 45,687 46,790 44,830 43,048
P/E ratio 625 x 28.1 x 22.4 x 16.2 x 16.9 x 16 x 13.9 x 12.4 x
Yield - 1.75% 2.73% 2.45% 2.96% 3.53% 4.4% 5.42%
Capitalization / Revenue 1.43 x 1.57 x 1.62 x 1.71 x 2.25 x 2.25 x 2.15 x 2.05 x
EV / Revenue 2.45 x 2.32 x 2.42 x 2.36 x 2.73 x 2.63 x 2.41 x 2.22 x
EV / EBITDA 6.65 x 6.1 x 6.42 x 6 x 6.9 x 6.83 x 6.19 x 5.64 x
EV / FCF 23.4 x 40.7 x 13.4 x 10.3 x 11.9 x 13.8 x 13.2 x 12.3 x
FCF Yield 4.27% 2.45% 7.47% 9.72% 8.44% 7.26% 7.58% 8.14%
Price to Book 1.4 x 1.53 x 1.58 x 1.64 x 2.14 x 2.13 x 1.99 x 1.89 x
Nbr of stocks (in thousands) 770,000 770,000 770,000 770,000 770,000 770,000 - -
Reference price 2 25.00 28.65 31.15 34.75 49.05 51.80 51.80 51.80
Announcement Date 20-02-18 21-02-21 22-02-21 23-02-20 24-02-20 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 13,450 14,046 14,834 15,669 16,763 17,761 18,571 19,420
EBITDA 1 4,947 5,350 5,594 6,161 6,625 6,851 7,241 7,636
EBIT 1 967 1,367 1,668 2,310 2,977 3,136 3,437 3,793
Operating Margin 7.19% 9.73% 11.24% 14.74% 17.76% 17.66% 18.51% 19.53%
Earnings before Tax (EBT) 1 80.55 826 1,149 1,779 2,449 2,550 2,882 3,206
Net income 1 31.18 783.3 1,072 1,657 2,232 2,484 2,801 3,076
Net margin 0.23% 5.58% 7.23% 10.58% 13.32% 13.99% 15.08% 15.84%
EPS 2 0.0400 1.020 1.390 2.150 2.900 3.239 3.724 4.181
Free Cash Flow 1 1,404 800.6 2,680 3,591 3,855 3,398 3,398 3,502
FCF margin 10.44% 5.7% 18.07% 22.92% 23% 19.13% 18.3% 18.03%
FCF Conversion (EBITDA) 28.39% 14.96% 47.91% 58.28% 58.19% 49.6% 46.93% 45.86%
FCF Conversion (Net income) 4,503.62% 102.21% 250.01% 216.71% 172.71% 136.79% 121.3% 113.84%
Dividend per Share 2 - 0.5000 0.8500 0.8500 1.450 1.827 2.279 2.808
Announcement Date 20-02-18 21-02-21 22-02-21 23-02-20 24-02-20 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 3,606 3,897 3,811 3,899 3,828 4,132 4,051 4,248 4,100 4,364 4,298 4,495 4,364 4,630 -
EBITDA 1 1,389 1,496 1,445 1,482 1,487 1,747 1,554 1,586 1,596 1,889 1,667 1,671 1,660 1,737 -
EBIT 1 423 492 467.7 518.9 533.6 789.8 627 656 689 1,005 742 741.4 758.7 776.3 -
Operating Margin 11.73% 12.62% 12.27% 13.31% 13.94% 19.12% 15.48% 15.44% 16.8% 23.04% 17.26% 16.49% 17.39% 16.77% -
Earnings before Tax (EBT) 299 342.8 349.5 384.3 393.3 651.6 507.2 530 - 840.6 - - - - -
Net income 1 283 320.8 319 359.5 372.5 605.9 464.9 497 524 745.9 550 545.9 561.7 580.6 -
Net margin 7.85% 8.23% 8.37% 9.22% 9.73% 14.67% 11.48% 11.7% 12.78% 17.09% 12.8% 12.14% 12.87% 12.54% -
EPS 2 0.3700 0.4200 0.4100 0.4700 0.4800 0.7900 0.6000 0.6500 0.6800 0.9700 0.7280 0.7089 0.7294 0.7540 -
Dividend per Share 2 - 0.8500 - - - 0.8500 - 1.150 - 1.450 - - - 1.450 -
Announcement Date 21-10-19 22-02-21 22-04-25 22-08-03 22-10-23 23-02-20 23-05-15 23-07-30 23-10-22 24-02-20 - - - - -
1SAR in Million2SAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 13,642 10,554 11,904 10,199 7,918 6,904 4,944 3,162
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.758 x 1.973 x 2.128 x 1.655 x 1.195 x 1.008 x 0.6828 x 0.4141 x
Free Cash Flow 1 1,404 801 2,680 3,591 3,855 3,398 3,398 3,502
ROE (net income / shareholders' equity) 0.23% 5.56% 7.23% 10.5% 13.1% 13.6% 14.7% 15.7%
ROA (Net income/ Total Assets) 0.08% 2.02% 2.76% 4.19% 5.8% 6.5% 6.73% 7.1%
Assets 1 38,930 38,816 38,903 39,568 38,498 38,216 41,657 43,329
Book Value Per Share 2 17.90 18.80 19.70 21.20 22.90 24.30 26.10 27.40
Cash Flow per Share 2 4.560 5.420 6.250 7.380 7.500 7.690 8.470 10.20
Capex 1 2,105 3,369 2,132 2,093 1,916 2,986 3,079 3,327
Capex / Sales 15.65% 23.99% 14.37% 13.36% 11.43% 16.81% 16.58% 17.13%
Announcement Date 20-02-18 21-02-21 22-02-21 23-02-20 24-02-20 - - -
1SAR in Million2SAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Etihad Etisalat Company

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
51.8 SAR
Average target price
59.71 SAR
Spread / Average Target
+15.28%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Wireless Telecom

1st Jan change Capi.
ETIHAD ETISALAT COMPANY Stock Etihad Etisalat Company
+5.61% 10.64B
BHARTI AIRTEL LIMITED Stock Bharti Airtel Limited
+28.33% 94.52B
SOFTBANK CORP. Stock SoftBank Corp.
+6.76% 56.67B
CELLNEX TELECOM, S.A. Stock Cellnex Telecom, S.A.
-11.97% 23.64B
ROGERS COMMUNICATIONS INC. Stock Rogers Communications Inc.
-16.38% 20.55B
DIGI.COM Stock Digi.Com
+2.45% 10.28B
FAR EASTONE TELECOMMUNICATIONS CO., LTD. Stock Far EasTone Telecommunications Co., Ltd.
+0.88% 8.9B
MTN GROUP LIMITED Stock MTN Group Limited
-25.24% 8.29B
TELE2 AB Stock Tele2 AB
+20.93% 6.61B
FIDEICOMISO OPSIMEX Stock Fideicomiso Opsimex
-.--% 5.13B
Wireless Telecom
  1. Stock Market
  2. Equities
  3. 7020 Stock
  4. Financials Etihad Etisalat Company