Emirates Telecommunications Group Company PJSC Website

Emirates Telecommunications Group Company PJSC

ADX-EAND

Basic

  • Market Cap

    AED 138.28B

  • EV

    AED 164.53B

  • Shares Out

    8,696.75M

  • Revenue

    AED 54.96B

  • Employees

Margins

  • Gross

    27.76%

  • EBITDA

    37.29%

  • Operating

    24.01%

  • Pre-Tax

    25.08%

  • Net

    19.01%

  • FCF

    18.32%

Returns (5Yr Avg)

  • ROA

    7.13%

  • ROTA

    27.14%

  • ROE

    17.06%

  • ROCE

    15.98%

  • ROIC

    10.45%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    AED 19.51

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    AED 32.27B

  • Net Debt

    AED 18.92B

  • Debt/Equity

    1.01

  • EBIT/Interest

    4

Growth (CAGR)

  • Rev 3Yr

    1.99%

  • Rev 5Yr

    1.01%

  • Rev 10Yr

    3.55%

  • Dil EPS 3Yr

    4.34%

  • Dil EPS 5Yr

    3.69%

  • Dil EPS 10Yr

    3.68%

  • Rev Fwd 2Yr

    3.63%

  • EBITDA Fwd 2Yr

    2.48%

  • EPS Fwd 2Yr

    -3.84%

  • EPS LT Growth Est

    5.25%

Dividends

  • Yield

  • Payout

    66.59%

  • DPS

    AED 0.8

  • DPS Growth 3Yr

    13.3%

  • DPS Growth 5Yr

  • DPS Growth 10Yr

    2.31%

  • DPS Growth Fwd 2Yr

    1.32%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

52,186.4

51,708.2

53,342.2

52,434.2

53,752.1

54,963.2

Total Revenues % Chg.

-0.4%

-0.9%

3.2%

-1.7%

2.5%

5.5%

Cost of Goods Sold, Total

25,622.1

36,510.4

38,493.2

38,053.5

39,634.7

39,707.1

Gross Profit

26,564.4

15,197.8

14,849

14,380.7

14,117.4

15,256.1

Selling General & Admin Expenses, Total

2,503.5

924

1,129.6

1,040.5

1,065.8

1,154.2

Provision for Bad Debts

914.8

1,041.1

906.5

757.3

805.8

903.2

Depreciation & Amortization

5,878.2

Amortization of Goodwill and Intangible Assets

1,587

Other Operating Expenses

1,024.5

Other Operating Expenses, Total

11,908

1,965.1

2,036.2

1,797.7

1,871.6

2,057.4

Operating Income

14,656.4

13,232.7

12,812.8

12,583

12,245.9

13,198.7

Interest Expense, Total

-1,073

-1,201.8

-1,194.8

-1,641.3

-2,999.7

-3,298.9

Interest And Investment Income

852

648.8

550.8

1,703.7

3,390.6

3,494.2

Net Interest Expenses

-221

-553

-644

62.4

390.9

195.3

Income (Loss) On Equity Invest.

-36.3

197.4

297.5

417.4

761

1,073.2

Currency Exchange Gains (Loss)

43.3

16.6

-21.5

-394.1

-140.8

-140.8

Other Non Operating Income (Expenses)

-2,385.6

-765.5

393.3

-343.8

-479.4

-479.4

EBT, Excl. Unusual Items

12,056.9

12,128.2

12,838.1

12,324.8

12,777.5

13,846.9

Impairment of Goodwill

-1,162.6

-148.2

-34.6

Gain (Loss) On Sale Of Investments

238.1

-65

114.5

-44.4

1.8

1.8

Asset Writedown

-23.3

-148.5

-113.5

-2.8

-80.9

-63.4

Other Unusual Items

EBT, Incl. Unusual Items

11,109

11,766.4

12,804.5

12,277.7

12,698.4

13,785.3

Income Tax Expense

1,614.4

1,450.7

1,745

1,752

1,554.2

2,484.4

Earnings From Continuing Operations

9,494.6

10,315.7

11,059.5

10,525.7

11,144.2

11,300.9

Earnings Of Discontinued Operations

Minority Interest

-802.1

-1,289.2

-1,742.4

-518.3

-839.7

-853.6

Net Income

8,692.5

9,026.5

9,317

10,007.4

10,304.5

10,447.4

Net Income to Common Incl Extra Items

8,692.5

9,026.5

9,317

10,007.4

10,304.5

10,447.4

Net Income to Common Excl. Extra Items

8,692.5

9,026.5

9,317

10,007.4

10,304.5

10,447.4

Total Shares Outstanding

8,696.8

8,696.8

8,696.8

8,696.8

8,696.8

8,696.8

Weighted Avg. Shares Outstanding

8,696.8

8,696.8

8,696.8

8,696.8

8,696.8

8,696.8

Weighted Avg. Shares Outstanding Dil

8,696.8

8,696.8

8,696.8

8,696.8

8,696.8

8,696.8

EPS

1

1

1.1

1.2

1.2

1.2

EPS Diluted

1

1

1.1

1.2

1.2

1.2

EBITDA

21,695.5

20,636.4

20,429.5

19,668.4

19,537.6

20,497.6

Effective Tax Rate

14.5%

12.3%

13.6%

14.3%

12.2%

18%