Orange S.A. Website

Orange S.A.

ENXTPA-ORA

Basic

  • Market Cap

    €27.3B

  • EV

    €61.93B

  • Shares Out

    2,658.15M

  • Revenue

    €44.61B

  • Employees

    137,094

Margins

  • Gross

    38.69%

  • EBITDA

    30.06%

  • Operating

    14.08%

  • Pre-Tax

    8.48%

  • Net

    5.35%

  • FCF

    8.26%

Returns (5Yr Avg)

  • ROA

    2.35%

  • ROTA

    12.56%

  • ROE

    7.23%

  • ROCE

    7.05%

  • ROIC

    4.98%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €12.96

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    €11.63B

  • Net Debt

    €31.54B

  • Debt/Equity

    1.25

  • EBIT/Interest

    4.33

Growth (CAGR)

  • Rev 3Yr

    1.73%

  • Rev 5Yr

    1.36%

  • Rev 10Yr

    1.1%

  • Dil EPS 3Yr

    31.25%

  • Dil EPS 5Yr

    2.44%

  • Dil EPS 10Yr

    4.92%

  • Rev Fwd 2Yr

    -3.55%

  • EBITDA Fwd 2Yr

    -2.96%

  • EPS Fwd 2Yr

    1.26%

  • EPS LT Growth Est

    8.82%

Dividends

  • Yield

    —

  • Payout

    94.38%

  • DPS

    €0.72

  • DPS Growth 3Yr

    6.27%

  • DPS Growth 5Yr

    0.57%

  • DPS Growth 10Yr

    0.28%

  • DPS Growth Fwd 2Yr

    4.71%

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)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

42,238

42,270

42,522

43,471

44,122

44,609

Total Revenues % Chg.

2.1%

0.1%

0.6%

2.2%

1.5%

7.4%

Cost of Goods Sold, Total

25,290

25,294

26,960

26,714

27,445

27,349

Gross Profit

16,948

16,976

15,562

16,757

16,677

17,260

Selling General & Admin Expenses, Total

1,064

887

930

938

895

906

Depreciation & Amortization

8,384

8,518

8,555

8,542

8,834

8,871

Other Operating Expenses

1,578

1,872

1,591

1,435

1,265

1,201

Other Operating Expenses, Total

11,026

11,277

11,076

10,915

10,994

10,978

Operating Income

5,922

5,699

4,486

5,842

5,683

6,282

Interest Expense, Total

-1,385

-1,273

-1,139

-1,171

-1,424

-1,450

Net Interest Expenses

-1,385

-1,273

-1,139

-1,171

-1,424

-1,450

Income (Loss) On Equity Invest.

8

-2

3

-2

-29

-243

Currency Exchange Gains (Loss)

72

-84

45

-120

-50

-32

Other Non Operating Income (Expenses)

166

62

295

349

251

332

EBT, Excl. Unusual Items

4,783

4,402

3,690

4,898

4,431

4,889

Restructuring Charges

-132

-25

-331

-125

-456

-529

Merger & Related Restructuring Charges

—

—

-17

-18

-14

-40

-28

-18

Impairment of Goodwill

—

-54

—

-3,702

-817

—

—

Gain (Loss) On Sale Of Investments

—

-133

-55

-84

-107

-129

-147

Gain (Loss) On Sale Of Assets

—

289

228

2,507

233

90

-100

Asset Writedown

40

-87

-108

-110

-116

-131

Legal Settlements

-107

-238

-218

-50

-41

-193

Other Unusual Items

—

—

—

—

—

—

—

—

—

11

11

EBT, Incl. Unusual Items

4,669

4,207

1,740

3,882

3,762

3,782

Income Tax Expense

1,447

-848

962

1,265

871

1,063

Earnings From Continuing Operations

3,222

5,055

778

2,617

2,891

2,719

Earnings Of Discontinued Operations

—

—

—

—

—

—

176

Minority Interest

-218

-233

-545

-471

-451

-508

Net Income

3,004

4,822

233

2,146

2,440

2,387

Preferred Dividend and Other Adjustments

268

255

225

200

175

175

Net Income to Common Incl Extra Items

2,736

4,567

8

1,946

2,265

2,212

Net Income to Common Excl. Extra Items

2,736

4,567

8

1,946

2,265

2,036

Total Shares Outstanding

2,650.3

2,658.8

2,658

2,658.1

2,657.6

2,658.2

Weighted Avg. Shares Outstanding

2,652.5

2,656.1

2,657

2,658.3

2,659.2

2,668.9

Weighted Avg. Shares Outstanding Dil

2,688

2,683.8

2,657.8

2,686.8

2,660.5

2,670.3

EPS

1

1.7

0

0.7

0.9

0.8

EPS Diluted

1

1.7

0

0.7

0.8

0.8

EBITDA

13,046

12,888

11,644

12,984

13,124

13,410

Effective Tax Rate

31%

-20.2%

55.3%

32.6%

23.2%

28.1%