Valuation Emirates Telecommunications Group Company
Stocks
ETISALAT
AEE000401019
Integrated Telecommunications Services
|
Market Closed -
Abu Dhabi Securities Exchange
14:57:36 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 20.94 AED | +0.48% |
|
+0.19% | +14.18% |
| 10-28 | Etisalat Group Resumes Trading in Abu Dhabi | MT |
| 10-28 | Etisalat Group's Q3 Attributable Profit, Revenue Jump | MT |
Company Valuation: Emirates Telecommunications Group Company
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 | 17.2x | 18.9x | 13.3x |
| FCF Yield | 3.54% | 5.11% | 4.07% | 6.72% | 6.44% | 5.81% | 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 | 14/02/22 | 13/02/23 | 21/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.44x | 2.56x | 5.5x | 4.58% | 49.34B | |
| 9.67x | 2.44x | 6.41x | 6.46% | 181B | |
| 40.25x | 7.96x | 14.8x | - | 133B | |
| 12.41x | 2.07x | 5.33x | 4.39% | 137B | |
| 13.39x | 1.85x | 8.07x | 3.12% | 88.47B | |
| 13.49x | 2.03x | 5.09x | 2.44% | 72.18B | |
| 13.91x | 2.52x | 8.11x | 5.34% | 54.76B | |
| 22.11x | 5.11x | 18.68x | 4.91% | 52.38B | |
| 25.77x | 3.45x | 7.56x | 3.91% | 43.16B | |
| 9.18x | 1.66x | 5.08x | 5.45% | 42.85B | |
| Average | 17.36x | 3.17x | 8.46x | 4.51% | 85.48B | |
| Weighted average by Cap. | 17.63x | 3.34x | 8.41x | 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
- ETISALAT Stock
- Valuation Emirates Telecommunications Group Company
Select your edition
All financial news and data tailored to specific country editions
