|
End-of-day quote
BRVM - Abidjan
2026-10-21
|
5-day change | 1st Jan Change | ||
| 41,745.00 XOF | -0.32% |
|
-6.61% | +59.82% |
| 07-23 | Sonatel SA Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 03-29 | Sonatel SA announces Annual dividend, payable on May 26, 2026 | CI |
Company Valuation: Sonatel SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,397,500 | 1,520,000 | 1,798,000 | 2,400,000 | 2,612,000 | 4,174,500 | - | - |
| Change | - | 8.77% | 18.29% | 33.48% | 8.83% | 59.82% | - | - |
| Enterprise Value (EV) 1 | 1,397,500 | 1,686,203 | 1,779,925 | 2,422,967 | 2,498,715 | 4,097,314 | 4,052,062 | 4,174,500 |
| Change | - | 20.66% | 5.56% | 36.13% | 3.13% | 63.98% | -1.1% | 3.02% |
| P/E | 6.62x | 6.44x | 6.44x | 7.28x | 7.64x | 9.84x | 8.93x | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.5x | 0.3x | 0.4x | 2.07x | 0.4x | 0.9x | - |
| Capitalization / Revenue | - | 1.04x | 1.11x | 1.35x | 1.36x | 1.98x | 1.86x | 1.82x |
| EV / Revenue | - | 1.16x | 1.1x | 1.36x | 1.3x | 1.95x | 1.8x | 1.82x |
| EV / EBITDA | - | 2.62x | 1.89x | 2.85x | 2.68x | 3.98x | 3.67x | - |
| EV / EBIT | - | 3.87x | 2.44x | 3.92x | 3.67x | 5.63x | 5.14x | - |
| EV / FCF | - | 8.38x | 5.01x | 6.75x | 6.37x | 11.5x | 12.1x | - |
| FCF Yield | - | 11.9% | 19.9% | 14.8% | 15.7% | 8.71% | 8.24% | - |
| Dividend per Share 2 | - | 1,500 | 1,750 | 1,839 | 1,933 | 2,268 | 2,480 | 2,390 |
| Rate of return | - | 9.87% | 9.73% | 7.66% | 7.4% | 5.43% | 5.94% | 5.73% |
| EPS 2 | 2,110 | 2,359 | 2,794 | 3,298 | 3,420 | 4,242 | 4,677 | - |
| Distribution rate | - | 63.6% | 62.6% | 55.8% | 56.5% | 53.5% | 53% | - |
| Net sales 1 | - | 1,455,049 | 1,620,701 | 1,776,443 | 1,923,122 | 2,105,201 | 2,249,612 | 2,291,569 |
| EBITDA 1 | - | 643,457 | 941,359 | 850,431 | 932,437 | 1,029,171 | 1,102,995 | - |
| EBIT 1 | - | 435,979 | 728,149 | 618,777 | 680,986 | 728,336 | 788,306 | - |
| Net income | 211,054 | 235,974 | 279,448 | - | - | - | - | - |
| Net Debt 1 | - | 166,203 | -18,075 | 22,967 | -113,285 | -77,186 | -122,438 | - |
| Reference price 2 | 13,975.00 | 15,200.00 | 17,980.00 | 24,000.00 | 26,120.00 | 41,745.00 | 41,745.00 | 41,745.00 |
| Nbr of stocks (in thousands) | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | - | - |
| Announcement Date | 3/1/22 | 2/24/23 | 2/22/24 | 2/21/25 | 2/16/26 | - | - | - |
1XOF in Million2XOF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.84x | 1.95x | 3.98x | 5.43% | 7.14B | |
| 9.67x | 2.4x | 6.31x | 6.48% | 181B | |
| 12.19x | 2.06x | 5.32x | 4.41% | 137B | |
| 13.76x | 1.88x | 8.18x | 3.04% | 90.77B | |
| 13.42x | 2.06x | 5.13x | 2.42% | 72.8B | |
| 14.36x | 2.59x | 8.08x | 5.34% | 55.05B | |
| 22.52x | 5.19x | 18.93x | 4.83% | 53.39B | |
| 14.17x | 2.65x | 5.86x | 4.51% | 49.77B | |
| 9.27x | 1.72x | 5.16x | 5.58% | 42.05B | |
| 25.09x | 3.37x | 7.4x | 4.03% | 42.01B | |
| Average | 14.43x | 2.59x | 7.44x | 4.61% | 73.13B | |
| Weighted average by Cap. | 13.49x | 2.49x | 7.24x | 4.72% |
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
- SNTS Stock
- Valuation Sonatel SA
Select your edition
All financial news and data tailored to specific country editions
