Valuation Hellenic Telecommunications Organization S.A. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:29:58 2026-07-20 EDT			5-day change	1st Jan Change
19.32 ^EUR	-3.33%		+1.35%	+16.98%

06-25	Hellenic Telecommunications Organization S.A. Issues EUR 100 Million Bond Loan Due June 2027	CI
05-08	Hellenic Telecommunications Organization S.A., Q1 2026 Earnings Call, May 08, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,267	6,258	5,367	6,036	6,683	7,790	-	-
Change	-	-13.89%	-14.23%	12.47%	10.71%	16.57%	-	-
Enterprise Value (EV) ¹	8,043	6,722	6,002	6,680	7,236	8,131	8,167	8,177
Change	-	-16.42%	-10.71%	11.29%	8.33%	12.36%	0.44%	0.13%
P/E	15.2x	16.4x	10.3x	12.8x	9.33x	12.2x	11.7x	10.8x
PBR	3.68x	-	-	3.12x	3.21x	3.59x	3.36x	3.16x
PEG	-	-1x	0.2x	-1.74x	0.2x	-1.2x	2.8x	1.29x
Capitalization / Revenue	2.16x	1.81x	1.55x	1.68x	1.93x	2.25x	2.24x	2.23x
EV / Revenue	2.39x	1.95x	1.73x	1.86x	2.09x	2.35x	2.34x	2.34x
EV / EBITDA	6.21x	4.99x	4.47x	4.96x	5.27x	5.67x	5.58x	5.49x
EV / EBIT	9.9x	8.95x	8.39x	9.99x	8.81x	9.7x	9.3x	8.9x
EV / FCF	12.6x	9.91x	12x	13.3x	12.5x	11.1x	15.4x	13.6x
FCF Yield	7.94%	10.1%	8.35%	7.52%	8.03%	8.97%	6.51%	7.37%
Dividend per Share ²	0.558	0.5765	0.71	0.7216	0.8777	0.93	1.039	1.074
Rate of return	3.43%	3.95%	5.5%	4.85%	5.21%	4.7%	5.25%	5.42%
EPS ²	1.072	0.8873	1.256	1.163	1.808	1.623	1.691	1.833
Distribution rate	52.1%	65%	56.5%	62%	48.5%	57.3%	61.5%	58.6%
Net sales ¹	3,368	3,455	3,469	3,591	3,464	3,466	3,486	3,491
EBITDA ¹	1,296	1,348	1,342	1,347	1,374	1,434	1,464	1,490
EBIT ¹	812.3	751.5	715.7	668.4	821	838.4	878.5	918.3
Net income ¹	557.6	388.6	531.7	478.8	501.1	640.9	646.8	679.5
Net Debt ¹	775.6	464.5	634.8	643.4	553.3	340.4	376.2	386.7
Reference price ²	16.26	14.59	12.90	14.88	16.86	19.80	19.80	19.80
Nbr of stocks (in thousands)	447,065	428,912	416,076	405,679	396,392	393,448	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/26/25	2/26/26	-	-	-

¹EUR in Million²EUR

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.($)
CHINA MOBILE LIMITED	11.39x	1.32x	4.09x	7.04%	224B
VERIZON COMMUNICATIONS, INC.	9.11x	2.38x	6.37x	6.47%	182B
DEUTSCHE TELEKOM AG	13.7x	2.13x	5.55x	4.17%	149B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.45x	2.04x	5.17x	2.39%	79.13B
CHINA TELECOM CORPORATION LIMITED	12.16x	0.82x	3.08x	6.63%	77.03B
NTT, INC.	12.03x	1.75x	7.5x	3.57%	75.8B
SAUDI TELECOM COMPANY	15.48x	2.69x	8.43x	5.08%	57.64B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	56.14B
ORANGE	16.05x	1.79x	5.62x	4.78%	50.1B
Average	14.14x	2.26x	7.27x	4.96%	105.68B
Weighted average by Cap.	12.83x	2.05x	6.30x	5.39%