Valuation Emirates Telecommunications Group Company

Stocks

Market Closed - Abu Dhabi Securities Exchange 13:57:36 30/10/2026 +03			5-day change	1st Jan Change
20.94 ^AED	+0.48%		+0.48%	+14.18%

10-28	Etisalat Group Resumes Trading in Abu Dhabi	MT
10-28	Etisalat Group's Q3 Attributable Profit, Revenue Jump	MT

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	182,110	-	-
Change	-	-27.89%	-14.09%	-16.9%	12.38%	14.18%	-	-
Enterprise Value (EV) ¹	275,498	217,068	194,318	181,906	197,053	200,330	205,858	201,882
Change	-	-21.21%	-10.48%	-6.39%	8.33%	1.66%	2.76%	-1.93%
P/E	29.6x	19.9x	16.6x	13.2x	11.1x	13.5x	13.8x	12.6x
PBR	7.37x	4.7x	4x	3.11x	3.08x	2.84x	2.83x	2.61x
PEG	-	2.66x	6.36x	2.6x	0.3x	-2.25x	-6.33x	1.33x
Capitalization / Revenue	5.17x	3.79x	3.18x	2.4x	2.19x	2.34x	2.21x	2.12x
EV / Revenue	5.16x	4.14x	3.62x	3.07x	2.7x	2.57x	2.5x	2.35x
EV / EBITDA	10.5x	8.11x	7.41x	6.88x	6.1x	5.52x	5.55x	5.19x
EV / EBIT	21.5x	16.8x	15.1x	9.07x	8.49x	8.23x	8.25x	7.38x
EV / FCF	28.3x	19.6x	24.5x	14.9x	15.5x	11.9x	18.9x	13.3x
FCF Yield	3.54%	5.11%	4.07%	6.72%	6.44%	8.4%	5.28%	7.5%
Dividend per Share ²	0.8	0.8	0.8	0.83	0.9	0.9541	1.043	1.125
Rate of return	2.52%	3.5%	4.07%	5.09%	4.91%	4.56%	4.98%	5.37%
EPS ²	1.07	1.15	1.18	1.24	1.65	1.551	1.517	1.661
Distribution rate	74.8%	69.6%	67.8%	66.9%	54.5%	61.5%	68.7%	67.7%
Net sales ¹	53,342	52,432	53,752	59,203	72,858	77,884	82,325	86,028
EBITDA ¹	26,232	26,761	26,214	26,454	32,314	36,269	37,098	38,884
EBIT ¹	12,792	12,924	12,832	20,061	23,222	24,341	24,952	27,357
Net income ¹	9,317	10,007	10,305	10,752	14,360	13,923	13,196	14,343
Net Debt ¹	-189	18,260	23,514	39,975	37,554	18,220	23,748	19,771
Reference price ²	31.70	22.86	19.64	16.32	18.34	20.94	20.94	20.94
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 A	2/13/23 A	2/21/24 A	2/13/25 A	2/12/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	13.5x	2.57x	5.52x	4.56%	49.58B
CHINA MOBILE LIMITED	11.35x	1.31x	4.17x	6.8%	226B
VERIZON COMMUNICATIONS, INC.	9.91x	2.48x	6.49x	6.31%	185B
DEUTSCHE TELEKOM AG	12.64x	2.09x	5.38x	4.31%	140B
JIO PLATFORMS LIMITED	40.53x	8.42x	15.67x	-	135B
CHINA TELECOM CORPORATION LIMITED	11.6x	0.95x	3.61x	6.42%	89.73B
NTT, INC.	13.53x	1.86x	8.11x	3.09%	89.58B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.68x	2.05x	5.14x	2.41%	73.23B
SAUDI TELECOM COMPANY	13.79x	2.56x	8.1x	5.34%	54.76B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.17x	5.13x	18.72x	4.9%	52.62B
Average	16.27x	2.94x	8.09x	4.9%	109.52B
Weighted average by Cap.	15.95x	2.85x	7.43x	5.32%