Deutsche Telekom AG (DTE)

Basic

  • Market Cap

    €109.18B

  • EV

    €287.63B

  • Shares Out

    4,972.7M

  • Revenue

    €115.13B

  • Employees

    204,236

Margins

  • Gross

    42.5%

  • EBITDA

    32.99%

  • Operating

    18.21%

  • Pre-Tax

    11.46%

  • Net

    17.23%

  • FCF

    19.56%

Returns (5Yr Avg)

  • ROA

    3.68%

  • ROE

    7.11%

  • ROCE

    7.1%

  • ROIC

    4.58%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €25.84

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €23.14

  • Earnings (Dil)

    €3.99

  • FCF

    €4.53

  • Book Value

    €12.47

Growth (CAGR)

  • Rev 3Yr

    5.72%

  • Rev 5Yr

    8.39%

  • Rev 10Yr

    6.88%

  • Dil EPS 3Yr

    22.14%

  • Dil EPS 5Yr

    7.8%

  • Dil EPS 10Yr

    8.47%

  • Rev Fwd 2Yr

    0.15%

  • EBITDA Fwd 2Yr

    10.02%

  • EPS Fwd 2Yr

    2.25%

  • EPS LT Growth Est

    5.95%

Dividends

  • Yield

    —

  • Payout

    58.01%

  • DPS

    €0.7

  • DPS Growth 3Yr

    5.27%

  • DPS Growth 5Yr

    1.49%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    12.33%

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

Revenues

78,089.0

82,949.0

102,698.0

110,451.0

117,049.0

115,084.0

Other Revenues, Total

29.0

25.0

19.0

21.0

25.0

41.0

Total Revenues

78,118.0

82,974.0

102,717.0

110,472.0

117,074.0

115,125.0

Total Revenues % Chg.

1.1%

6.2%

23.8%

7.5%

6.0%

-0.7%

Cost of Goods Sold, Total

53,547.0

52,824.0

61,994.0

67,192.0

71,123.0

66,192.0

Gross Profit

24,571.0

30,150.0

40,723.0

43,280.0

45,951.0

48,933.0

Selling General & Admin Expenses, Total

—

—

—

—

—

—

Provision for Bad Debts

—

—

—

—

—

—

Depreciation & Amortization

13,114.0

17,270.0

24,584.0

26,803.0

26,460.0

23,805.0

Other Operating Expenses

1,627.0

2,315.0

3,020.0

3,261.0

4,950.0

4,169.0

Other Operating Expenses, Total

14,741.0

19,585.0

27,604.0

30,064.0

31,410.0

27,974.0

Operating Income

9,830.0

10,565.0

13,119.0

13,216.0

14,541.0

20,959.0

Interest Expense, Total

-2,176.0

-2,854.0

-5,041.0

-5,027.0

-5,679.0

-6,253.0

Interest And Investment Income

277.0

348.0

589.0

867.0

895.0

1,101.0

Net Interest Expenses

-1,899.0

-2,506.0

-4,452.0

-4,160.0

-4,784.0

-5,152.0

Income (Loss) On Equity Invest.

-529.0

87.0

-11.0

-102.0

-524.0

-498.0

Currency Exchange Gains (Loss)

57.0

-14.0

341.0

-282.0

-226.0

-226.0

Other Non Operating Income (Expenses)

-408.0

347.0

286.0

-122.0

1,174.0

-336.0

EBT, Excl. Unusual Items

7,051.0

8,479.0

9,283.0

8,550.0

10,181.0

14,747.0

Restructuring Charges

-1,159.0

-913.0

-1,268.0

-717.0

-1,230.0

-1,502.0

Impairment of Goodwill

-639.0

—

—

—

—

—

Gain (Loss) On Sale Of Investments

-486.0

90.0

12.0

4.0

1,837.0

45.0

Gain (Loss) On Sale Of Assets

126.0

-131.0

-353.0

-8.0

992.0

86.0

Asset Writedown

-75.0

-386.0

711.0

-287.0

-1,173.0

-468.0

Insurance Settlements

335.0

122.0

73.0

86.0

369.0

286.0

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

5,153.0

7,261.0

8,458.0

7,628.0

10,976.0

13,194.0

Income Tax Expense

1,824.0

1,993.0

1,858.0

1,732.0

1,937.0

3,270.0

Earnings From Continuing Operations

3,329.0

5,268.0

6,600.0

5,896.0

9,039.0

9,924.0

Earnings Of Discontinued Operations

—

—

147.0

207.0

443.0

13,835.0

Minority Interest

-1,163.0

-1,401.0

-2,589.0

-1,927.0

-1,481.0

-3,922.0

Net Income

2,166.0

3,867.0

4,158.0

4,176.0

8,001.0

19,837.0

Net Income to Common Incl Extra Items

2,166.0

3,867.0

4,158.0

4,176.0

8,001.0

19,837.0

Net Income to Common Excl. Extra Items

2,166.0

3,867.0

4,011.0

3,969.0

7,558.0

6,002.0

Total Shares Outstanding

4,742.5

4,742.9

4,743.5

4,971.9

4,972.7

4,976.0

Weighted Avg. Shares Outstanding

4,742.0

4,743.0

4,743.0

4,813.0

4,972.0

4,974.3

Weighted Avg. Shares Outstanding Dil

4,742.0

4,743.0

4,743.0

4,813.0

4,972.0

4,974.3

EPS

0.5

0.8

0.9

0.9

1.6

4.0

EPS Diluted

0.5

0.8

0.9

0.9

1.6

4.0

EBITDA

22,924.0

24,186.0

32,935.0

32,677.0

32,541.0

37,979.0