Valuation Saudi Telecom Company

Equities

Market Closed - Saudi Arabian S.E. Other stock markets 12:20:00 08/03/2026 GMT			5-day change	1st Jan Change
42.10 ^SAR	+0.24%		+1.45%	-2.05%

02-27	Saudi's stc Kept at Buy as Riyad Capital Notes 'Record' FY25 Sales, Strategic Projects	MT
02-24	Mideast stocks-most Gulf equities retreat on investor caution ahead of US-Iran talks	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	224,480	182,648	201,374	199,477	214,461	210,070	-	-
Change	-	-18.64%	10.25%	-0.94%	7.51%	-2.05%	-	-
Enterprise Value (EV) ¹	220,780	170,650	199,349	186,017	214,461	199,420	201,973	211,455
Change	-	-22.71%	16.82%	-6.69%	15.29%	-7.01%	1.28%	4.69%
P/E ratio	19.9x	15x	15.2x	8.08x	14.5x	14.6x	13.9x	13.3x
PBR	3.24x	2.48x	2.55x	2.23x	-	2.36x	2.26x	2.05x
PEG	-	1.93x	1.69x	0.1x	-0.4x	-5.61x	2.93x	3.02x
Capitalization / Revenue	3.54x	2.71x	2.78x	2.63x	2.76x	2.57x	2.45x	2.33x
EV / Revenue	3.48x	2.53x	2.76x	2.45x	2.76x	2.44x	2.35x	2.35x
EV / EBITDA	9.67x	6.8x	8.08x	7.77x	8.76x	7.58x	7.27x	7x
EV / EBIT	16.8x	11.3x	14x	12.9x	14.9x	12.9x	12.3x	12.1x
EV / FCF	73.3x	9.15x	15.5x	22.7x	-	15.5x	19x	18.3x
FCF Yield	1.36%	10.9%	6.45%	4.4%	-	6.45%	5.27%	5.48%
Dividend per Share ²	1.6	1.6	1.6	1.75	-	2.21	2.303	2.333
Rate of return	3.56%	4.37%	3.96%	4.38%	-	5.25%	5.47%	5.54%
EPS ²	2.264	2.44	2.66	4.95	2.97	2.893	3.03	3.163
Distribution rate	70.7%	65.6%	60.2%	35.4%	-	76.4%	76%	73.8%
Net sales ¹	63,417	67,432	72,337	75,893	77,819	81,844	85,888	89,975
EBITDA ¹	22,841	25,079	24,683	23,926	24,469	26,300	27,789	30,188
EBIT ¹	13,128	15,088	14,200	14,426	14,438	15,456	16,455	17,404
Net income ¹	11,311	12,171	13,295	24,689	14,828	14,796	15,101	15,902
Net Debt ¹	-3,699	-11,997	-2,025	-13,460	-	-10,650	-8,097	1,385
Reference price ²	44.96	36.60	40.40	40.00	42.98	42.10	42.10	42.10
Nbr of stocks (in thousands)	4,992,873	4,990,371	4,984,506	4,986,916	4,989,794	4,989,798	-	-
Announcement Date	21/02/22	20/02/23	19/02/24	26/02/25	17/02/26	-	-	-

¹SAR in Million²SAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAUDI TELECOM COMPANY	14.52x	2.43x	7.56x	5.26%	55.84B
CHINA MOBILE LIMITED	10.54x	1.27x	3.92x	7.11%	222B
VERIZON COMMUNICATIONS, INC.	10.53x	2.55x	6.92x	5.5%	216B
DEUTSCHE TELEKOM AG	16.26x	2.36x	6.21x	3.43%	184B
NTT, INC.	11.98x	1.7x	7.04x	3.51%	78.06B
CHINA TELECOM CORPORATION LIMITED	11.89x	0.8x	2.94x	6.22%	76.25B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.69x	2.05x	5.17x	2.45%	71.88B
SINGAPORE TELECOMMUNICATIONS LIMITED	29.67x	6.15x	22.24x	3.67%	64.43B
ORANGE	33.3x	1.84x	6.14x	4.39%	53.88B
SWISSCOM AG	27.1x	3.62x	8x	3.76%	47.79B
Average	18.05x	2.48x	7.62x	4.53%	106.97B
Weighted average by Cap.	15.25x	2.25x	6.75x	4.92%