Emirates Telecommunications Group Company PJSC (EAND)

Basic

  • Market Cap

    AED 167.67B

  • EV

    AED 200.21B

  • Shares Out

    8,696.75M

  • Revenue

    AED 53.15B

  • Employees

Margins

  • Gross

    26.83%

  • EBITDA

    35.31%

  • Operating

    23.54%

  • Pre-Tax

    23.7%

  • Net

    19.47%

  • FCF

    19.46%

Returns (5Yr Avg)

  • ROA

    6.52%

  • ROE

    15.94%

  • ROCE

    16.47%

  • ROIC

    11%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    AED 20.12

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    AED 6.11

  • Earnings (Dil)

    AED 1.19

  • FCF

    AED 1.19

  • Book Value

    AED 4.71

Growth (CAGR)

  • Rev 3Yr

    0.74%

  • Rev 5Yr

    0.13%

  • Rev 10Yr

    3.53%

  • Dil EPS 3Yr

    4.99%

  • Dil EPS 5Yr

    3.67%

  • Dil EPS 10Yr

    4.79%

  • Rev Fwd 2Yr

    2.05%

  • EBITDA Fwd 2Yr

    -0.33%

  • EPS Fwd 2Yr

    -4.36%

  • EPS LT Growth Est

    3.97%

Dividends

  • Yield

  • Payout

    67.24%

  • DPS

    AED 0.8

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

    0.96%

  • DPS Growth Fwd 2Yr

    1.7%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Total Revenues

52,387.8

52,186.4

51,708.2

53,342.2

52,434.2

53,148.2

Total Revenues % Chg.

1.5%

-0.4%

-0.9%

3.2%

-1.7%

0.4%

Cost of Goods Sold, Total

25,738.3

25,622.1

36,510.4

38,493.2

38,053.5

38,887.0

Gross Profit

26,649.5

26,564.4

15,197.8

14,849.0

14,380.7

14,261.3

Selling General & Admin Expenses, Total

2,590.7

2,503.5

924.0

1,129.6

1,040.5

1,063.3

Provision for Bad Debts

1,104.7

914.8

1,041.1

906.5

757.3

688.9

Depreciation & Amortization

5,646.4

5,878.2

Amortization of Goodwill and Intangible Assets

1,543.5

1,587.0

Other Operating Expenses

1,215.7

1,024.5

Other Operating Expenses, Total

12,101.0

11,908.0

1,965.1

2,036.2

1,797.7

1,752.2

Operating Income

14,548.5

14,656.4

13,232.7

12,812.8

12,583.0

12,509.1

Interest Expense, Total

-998.8

-1,073.0

-1,201.8

-1,194.8

-1,641.3

-2,793.2

Interest And Investment Income

797.2

852.0

648.8

550.8

1,703.7

3,014.0

Net Interest Expenses

-201.6

-221.0

-553.0

-644.0

62.4

220.8

Income (Loss) On Equity Invest.

-26.6

-36.3

197.4

297.5

417.4

675.4

Currency Exchange Gains (Loss)

-263.6

43.3

16.6

-21.5

-394.1

-394.1

Other Non Operating Income (Expenses)

-1,560.3

-2,385.6

-765.5

393.3

-343.8

-343.8

EBT, Excl. Unusual Items

12,496.3

12,056.9

12,128.2

12,838.1

12,324.8

12,667.3

Impairment of Goodwill

-1,162.6

-148.2

-34.6

Gain (Loss) On Sale Of Investments

-125.2

238.1

-65.0

114.5

-44.4

-44.4

Asset Writedown

-127.8

-23.3

-148.5

-113.5

-2.8

-26.0

Other Unusual Items

EBT, Incl. Unusual Items

12,243.3

11,109.0

11,766.4

12,804.5

12,277.7

12,597.0

Income Tax Expense

1,500.2

1,614.4

1,450.7

1,745.0

1,752.0

1,544.3

Earnings From Continuing Operations

10,743.1

9,494.6

10,315.7

11,059.5

10,525.7

11,052.7

Earnings Of Discontinued Operations

-301.2

Minority Interest

-1,827.2

-802.1

-1,289.2

-1,742.4

-518.3

-705.2

Net Income

8,614.7

8,692.5

9,026.5

9,317.0

10,007.4

10,347.5

Net Income to Common Incl Extra Items

8,614.7

8,692.5

9,026.5

9,317.0

10,007.4

10,347.5

Net Income to Common Excl. Extra Items

8,915.9

8,692.5

9,026.5

9,317.0

10,007.4

10,347.5

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

1.0

1.0

1.0

1.1

1.2

1.2

EPS Diluted

1.0

1.0

1.0

1.1

1.2

1.2

EBITDA

21,837.2

21,695.5

20,636.4

20,429.5

19,668.4

18,767.9