Valuation Hellenic Telecommunications Organization S.A. Deutsche Boerse AG
Stocks
OTE
GRS260333000
Integrated Telecommunications Services
|
Market Closed -
Deutsche Boerse AG
02:22:24 2026-09-03 EDT
|
5-day change | 1st Jan Change | ||
| 19.35 EUR | -1.28% |
|
-0.87% | +16.08% |
Company Valuation: Hellenic Telecommunications Organization S.A.
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 | 7,752 | - | - |
| Change | - | -13.89% | -14.23% | 12.47% | 10.71% | 16% | - | - |
| Enterprise Value (EV) 1 | 8,043 | 6,722 | 6,002 | 6,680 | 7,236 | 8,104 | 8,131 | 8,066 |
| Change | - | -16.42% | -10.71% | 11.29% | 8.33% | 11.99% | 0.33% | -0.8% |
| P/E | 15.2x | 16.4x | 10.3x | 12.8x | 9.33x | 12.1x | 11.7x | 10.8x |
| PBR | 3.68x | - | - | 3.12x | 3.21x | 4.21x | 3.54x | 3.31x |
| PEG | - | -1x | 0.2x | -1.74x | 0.2x | -1.3x | 3.96x | 1.32x |
| Capitalization / Revenue | 2.16x | 1.81x | 1.55x | 1.68x | 1.93x | 2.26x | 2.22x | 2.22x |
| EV / Revenue | 2.39x | 1.95x | 1.73x | 1.86x | 2.09x | 2.36x | 2.33x | 2.31x |
| EV / EBITDA | 6.21x | 4.99x | 4.47x | 4.96x | 5.27x | 5.65x | 5.56x | 5.41x |
| EV / EBIT | 9.9x | 8.95x | 8.39x | 9.99x | 8.81x | 9.57x | 9.25x | 8.79x |
| EV / FCF | 12.6x | 9.91x | 12x | 13.3x | 12.5x | 10.8x | 15.4x | 12.8x |
| FCF Yield | 7.94% | 10.1% | 8.35% | 7.52% | 8.03% | 9.27% | 6.5% | 7.8% |
| Dividend per Share 2 | 0.558 | 0.5765 | 0.71 | 0.7216 | 0.8777 | 0.9232 | 1.037 | 1.068 |
| Rate of return | 3.43% | 3.95% | 5.5% | 4.85% | 5.21% | 4.66% | 5.24% | 5.39% |
| EPS 2 | 1.072 | 0.8873 | 1.256 | 1.163 | 1.808 | 1.64 | 1.688 | 1.826 |
| Distribution rate | 52.1% | 65% | 56.5% | 62% | 48.5% | 56.3% | 61.4% | 58.5% |
| Net sales 1 | 3,368 | 3,455 | 3,469 | 3,591 | 3,464 | 3,436 | 3,488 | 3,495 |
| EBITDA 1 | 1,296 | 1,348 | 1,342 | 1,347 | 1,374 | 1,434 | 1,463 | 1,490 |
| EBIT 1 | 812.3 | 751.5 | 715.7 | 668.4 | 821 | 846.5 | 879 | 917.4 |
| Net income 1 | 557.6 | 388.6 | 531.7 | 478.8 | 501.1 | 644.6 | 646.8 | 678.1 |
| Net Debt 1 | 775.6 | 464.5 | 634.8 | 643.4 | 553.3 | 352.1 | 378.7 | 313.7 |
| 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 | 391,527 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/26/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.3x | 1.33x | 4.19x | 6.99% | 224B | |
| 11.06x | 2.59x | 6.85x | 5.62% | 209B | |
| 13.84x | 2.18x | 5.02x | 3.96% | 158B | |
| 13.86x | 1.86x | 7.99x | 3.05% | 89.92B | |
| 12.46x | 0.94x | 3.52x | 6.21% | 83.16B | |
| 11.53x | 1.77x | 4.48x | 2.84% | 68.64B | |
| 15.42x | 2.69x | 8.42x | 5.03% | 58.32B | |
| 24.03x | 5.42x | 19.8x | 4.54% | 57.3B | |
| 15.47x | 2.73x | 6.12x | 4.48% | 50.05B | |
| Average | 14.33x | 2.39x | 7.38x | 4.75% | 110.94B | |
| Weighted average by Cap. | 13.17x | 2.16x | 6.42x | 5.14% |
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
- HTO Stock
- OTE Stock
- Valuation Hellenic Telecommunications Organization S.A.
Select your edition
All financial news and data tailored to specific country editions
