Valuation Hellenic Telecommunications Organization S.A. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 14:30:48 02/10/2026 +03			5-day change	1st Jan Change
19.30 ^EUR	+0.08%		+0.42%	+14.04%

09-22	Hellenic Telecommunications Organization S.A. Issues EUR 350 Million Bond Loan	CI
07-29	Hellenic Telecommunications Organization S.A., H1 2026 Earnings Call, Jul 29, 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	7,556	-	-
Change	-	-13.89%	-14.23%	12.47%	10.71%	13.07%	-	-
Enterprise Value (EV) ¹	8,043	6,722	6,002	6,680	7,236	7,898	7,935	7,871
Change	-	-16.42%	-10.71%	11.29%	8.33%	9.14%	0.47%	-0.81%
P/E	15.2x	16.4x	10.3x	12.8x	9.33x	12x	11.4x	10.6x
PBR	3.68x	-	-	3.12x	3.21x	3.68x	3.45x	3.23x
PEG	-	-1x	0.2x	-1.74x	0.2x	-1.1x	2.05x	1.39x
Capitalization / Revenue	2.16x	1.81x	1.55x	1.68x	1.93x	2.18x	2.17x	2.16x
EV / Revenue	2.39x	1.95x	1.73x	1.86x	2.09x	2.28x	2.28x	2.25x
EV / EBITDA	6.21x	4.99x	4.47x	4.96x	5.27x	5.51x	5.42x	5.29x
EV / EBIT	9.9x	8.95x	8.39x	9.99x	8.81x	9.27x	8.96x	8.57x
EV / FCF	12.6x	9.91x	12x	13.3x	12.5x	10.5x	15x	12.5x
FCF Yield	7.94%	10.1%	8.35%	7.52%	8.03%	9.52%	6.66%	7.99%
Dividend per Share ²	0.558	0.5765	0.71	0.7216	0.8777	0.9209	1.022	1.068
Rate of return	3.43%	3.95%	5.5%	4.85%	5.21%	4.77%	5.29%	5.53%
EPS ²	1.072	0.8873	1.256	1.163	1.808	1.609	1.698	1.828
Distribution rate	52.1%	65%	56.5%	62%	48.5%	57.2%	60.1%	58.4%
Net sales ¹	3,368	3,455	3,469	3,591	3,464	3,463	3,481	3,492
EBITDA ¹	1,296	1,348	1,342	1,347	1,374	1,434	1,464	1,489
EBIT ¹	812.3	751.5	715.7	668.4	821	852.1	885.3	918.3
Net income ¹	557.6	388.6	531.7	478.8	501.1	627.6	646.9	669.6
Net Debt ¹	775.6	464.5	634.8	643.4	553.3	341.4	378.7	314
Reference price ²	16.26	14.59	12.90	14.88	16.86	19.30	19.30	19.30
Nbr of stocks (in thousands)	447,065	428,912	416,076	405,679	396,392	391,527	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/22/24 A	2/26/25 A	2/26/26 A	-	-	-

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	11.09x	1.31x	4.17x	6.97%	223B
VERIZON COMMUNICATIONS, INC.	10.16x	2.47x	6.53x	6.14%	191B
DEUTSCHE TELEKOM AG	12.55x	2.11x	5.45x	4.32%	141B
NTT, INC.	13.34x	1.84x	8.02x	3.14%	88.05B
CHINA TELECOM CORPORATION LIMITED	11.82x	0.9x	3.37x	6.46%	80.57B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.27x	1.75x	4.42x	2.9%	62.27B
SAUDI TELECOM COMPANY	14.82x	2.64x	8.24x	5.17%	56.84B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.97x	5.3x	19.35x	4.76%	54.41B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.51x	2.69x	6.01x	4.48%	50.19B
Average	13.61x	2.33x	7.28x	4.93%	105.28B
Weighted average by Cap.	12.49x	2.09x	6.35x	5.38%