Orange S.A. (ORA)

Basic

  • Market Cap

    €29.61B

  • EV

    €66.34B

  • Shares Out

    2,659.18M

  • Revenue

    €43.72B

  • Employees

    136,430

Margins

  • Gross

    37.54%

  • EBITDA

    28.99%

  • Operating

    12.59%

  • Pre-Tax

    7.74%

  • Net

    4.13%

  • FCF

    6.06%

Returns (5Yr Avg)

  • ROA

    3.23%

  • ROE

    6.98%

  • ROCE

    7.13%

  • ROIC

    4.06%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €12.75

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €16.37

  • Earnings (Dil)

    €0.6

  • FCF

    €0.98

  • Book Value

    €11.8

Growth (CAGR)

  • Rev 3Yr

    1%

  • Rev 5Yr

    1.28%

  • Rev 10Yr

    0.34%

  • Dil EPS 3Yr

    -14.9%

  • Dil EPS 5Yr

    -2.6%

  • Dil EPS 10Yr

    26.66%

  • Rev Fwd 2Yr

    1.15%

  • EBITDA Fwd 2Yr

    1.13%

  • EPS Fwd 2Yr

    2.8%

  • EPS LT Growth Est

    11.81%

Dividends

  • Yield

    —

  • Payout

    116.45%

  • DPS

    €0.7

  • DPS Growth 3Yr

    5.27%

  • DPS Growth 5Yr

    1.49%

  • DPS Growth 10Yr

    3.42%

  • DPS Growth Fwd 2Yr

    3.16%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

41,381.0

42,238.0

42,270.0

42,522.0

43,471.0

43,719.0

Total Revenues % Chg.

1.3%

2.1%

0.1%

0.6%

2.2%

1.8%

Cost of Goods Sold, Total

25,606.0

25,290.0

25,294.0

26,960.0

26,714.0

27,306.0

Gross Profit

15,775.0

16,948.0

16,976.0

15,562.0

16,757.0

16,413.0

Selling General & Admin Expenses, Total

2,031.0

1,064.0

887.0

930.0

938.0

926.0

Depreciation & Amortization

7,047.0

8,384.0

8,518.0

8,555.0

8,542.0

8,544.0

Other Operating Expenses

1,758.0

1,578.0

1,872.0

1,591.0

1,435.0

1,440.0

Other Operating Expenses, Total

10,836.0

11,026.0

11,277.0

11,076.0

10,915.0

10,910.0

Operating Income

4,939.0

5,922.0

5,699.0

4,486.0

5,842.0

5,503.0

Interest Expense, Total

-1,395.0

-1,385.0

-1,273.0

-1,139.0

-1,171.0

-1,462.0

Net Interest Expenses

-1,395.0

-1,385.0

-1,273.0

-1,139.0

-1,171.0

-1,462.0

Income (Loss) On Equity Invest.

3.0

8.0

-2.0

3.0

-2.0

-11.0

Currency Exchange Gains (Loss)

-1.0

72.0

-84.0

45.0

-120.0

-119.0

Other Non Operating Income (Expenses)

88.0

166.0

62.0

295.0

349.0

410.0

EBT, Excl. Unusual Items

3,634.0

4,783.0

4,402.0

3,690.0

4,898.0

4,321.0

Restructuring Charges

-199.0

-132.0

-25.0

-331.0

-125.0

-113.0

Merger & Related Restructuring Charges

—

-17.0

-18.0

-14.0

-40.0

-49.0

Impairment of Goodwill

-56.0

-54.0

—

-3,702.0

-817.0

-817.0

Gain (Loss) On Sale Of Investments

-51.0

-133.0

-55.0

-84.0

-107.0

-119.0

Gain (Loss) On Sale Of Assets

198.0

289.0

228.0

2,507.0

233.0

244.0

Asset Writedown

-49.0

40.0

-87.0

-108.0

-110.0

-145.0

Legal Settlements

-10.0

-107.0

-238.0

-218.0

-50.0

62.0

EBT, Incl. Unusual Items

3,467.0

4,669.0

4,207.0

1,740.0

3,882.0

3,384.0

Income Tax Expense

1,309.0

1,447.0

-848.0

962.0

1,265.0

1,146.0

Earnings From Continuing Operations

2,158.0

3,222.0

5,055.0

778.0

2,617.0

2,238.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-204.0

-218.0

-233.0

-545.0

-471.0

-433.0

Net Income

1,954.0

3,004.0

4,822.0

233.0

2,146.0

1,805.0

Preferred Dividend and Other Adjustments

293.0

268.0

255.0

225.0

200.0

200.0

Net Income to Common Incl Extra Items

1,661.0

2,736.0

4,567.0

8.0

1,946.0

1,605.0

Net Income to Common Excl. Extra Items

1,661.0

2,736.0

4,567.0

8.0

1,946.0

1,605.0

Total Shares Outstanding

2,652.8

2,650.3

2,658.8

2,658.0

2,658.1

2,659.2

Weighted Avg. Shares Outstanding

2,656.7

2,652.5

2,656.1

2,657.0

2,658.3

2,670.0

Weighted Avg. Shares Outstanding Dil

2,658.1

2,688.0

2,683.8

2,657.8

2,686.8

2,698.5

EPS

0.6

1.0

1.7

0.0

0.7

0.6

EPS Diluted

0.6

1.0

1.7

0.0

0.7

0.6

EBITDA

11,986.0

13,046.0

12,888.0

11,644.0

12,984.0

12,676.0