Deutsche Telekom AG Website

Deutsche Telekom AG

XTRA-DTE

Basic

  • Market Cap

    €118.62B

  • EV

    €289.58B

  • Shares Out

    4,934.39M

  • Revenue

    €114.83B

  • Employees

    201,251

Margins

  • Gross

    44.1%

  • EBITDA

    34.2%

  • Operating

    19.94%

  • Pre-Tax

    10.96%

  • Net

    3.84%

  • FCF

    22.07%

Returns (5Yr Avg)

  • ROA

    2.88%

  • ROTA

    -22.71%

  • ROE

    9.86%

  • ROCE

    6.99%

  • ROIC

    4.55%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    €27.4

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    €10.83B

  • Net Debt

    €136.88B

  • Debt/Equity

    1.58

  • EBIT/Interest

    3.16

Growth (CAGR)

  • Rev 3Yr

    1.35%

  • Rev 5Yr

    7.48%

  • Rev 10Yr

    6.49%

  • Dil EPS 3Yr

    0.21%

  • Dil EPS 5Yr

    15.21%

  • Dil EPS 10Yr

    6.04%

  • Rev Fwd 2Yr

    2.44%

  • EBITDA Fwd 2Yr

    12.4%

  • EPS Fwd 2Yr

    13.45%

  • EPS LT Growth Est

    9.68%

Dividends

  • Yield

  • Payout

    86.96%

  • DPS

    €0.77

  • DPS Growth 3Yr

    8.67%

  • DPS Growth 5Yr

    1.92%

  • DPS Growth 10Yr

    4.41%

  • DPS Growth Fwd 2Yr

    11.71%

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)

Operating Revenues

82,949

102,698

110,451

117,049

114,691

114,794

Other Revenues, Total

25

19

21

25

42

39

Total Revenues

82,974

102,717

110,472

117,074

114,733

114,833

Total Revenues % Chg.

6.2%

23.8%

7.5%

6%

-2%

-2%

Cost of Goods Sold, Total

52,824

61,994

67,192

71,123

64,964

64,197

Gross Profit

30,150

40,723

43,280

45,951

49,769

50,636

Depreciation & Amortization

17,270

24,584

26,803

26,460

23,750

23,596

Other Operating Expenses

2,315

3,020

2,939

4,926

4,021

4,142

Other Operating Expenses, Total

19,585

27,604

29,742

31,386

27,771

27,738

Operating Income

10,565

13,119

13,538

14,565

21,998

22,898

Interest Expense, Total

-2,854

-5,041

-5,027

-5,679

-7,289

-7,240

Interest And Investment Income

348

589

867

895

870

769

Net Interest Expenses

-2,506

-4,452

-4,160

-4,784

-6,419

-6,471

Income (Loss) On Equity Invest.

87

-11

-102

-524

-2,766

-2,752

Currency Exchange Gains (Loss)

-14

341

-282

-226

129

129

Other Non Operating Income (Expenses)

347

286

-322

1,174

370

358

EBT, Excl. Unusual Items

8,479

9,283

8,672

10,205

13,312

14,162

Restructuring Charges

-913

-1,268

-717

-1,230

-1,485

-1,437

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

90

12

-118

1,813

8

-10

Gain (Loss) On Sale Of Assets

-131

-353

-8

992

193

180

Asset Writedown

-386

711

-287

-1,173

-211

-409

Insurance Settlements

122

73

86

369

151

102

Other Unusual Items

EBT, Incl. Unusual Items

7,261

8,458

7,628

10,976

11,968

12,588

Income Tax Expense

1,993

1,858

1,732

1,937

3,672

3,869

Earnings From Continuing Operations

5,268

6,600

5,896

9,039

8,296

8,719

Earnings Of Discontinued Operations

147

207

443

13,696

5

Minority Interest

-1,401

-2,589

-1,927

-1,481

-4,204

-4,314

Net Income

3,867

4,158

4,176

8,001

17,788

4,410

Net Income to Common Incl Extra Items

3,867

4,158

4,176

8,001

17,788

4,410

Net Income to Common Excl. Extra Items

3,867

4,011

3,969

7,558

4,092

4,405

Total Shares Outstanding

4,742.9

4,743.5

4,971.9

4,972.7

4,978.6

4,969

Weighted Avg. Shares Outstanding

4,743

4,743

4,813

4,972

4,976

4,974.8

Weighted Avg. Shares Outstanding Dil

4,743

4,743

4,813

4,972

4,976

4,974.8

EPS

0.8

0.9

0.9

1.6

3.6

0.9

EPS Diluted

0.8

0.9

0.9

1.6

3.6

0.9

EBITDA

24,186

32,935

34,406

34,231

38,224

39,276

Effective Tax Rate

27.4%

22%

22.7%

17.6%

30.7%

30.7%