Valuation Telecom Italia Di Risp Börse Stuttgart

Stocks

Delayed Börse Stuttgart			5-day change	1st Jan Change
- ^EUR	-.--%		-5.72%	+25.25%

09-18	MIB ends the week in the red: DiaSorin tops the board, Stellantis drops	AN
09-17	Italy - Factors to watch on September 17	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,841	3,416	4,662	3,929	8,202	16,458	-	-
Change	-	-50.06%	36.45%	-15.72%	108.77%	100.65%	-	-
Enterprise Value (EV) ¹	29,028	28,780	30,318	14,055	17,980	24,481	24,116	23,670
Change	-	-0.85%	5.34%	-53.64%	27.93%	36.16%	-1.49%	-1.85%
P/E	-1.09x	-1.55x	-4.2x	-8.22x	25.7x	53x	26x	19.5x
PBR	0.38x	0.31x	0.46x	0.44x	0.89x	1.3x	1.15x	1.14x
PEG	-	0x	0.1x	0.1x	-0x	-2x	0x	0.6x
Capitalization / Revenue	0.45x	0.22x	0.29x	0.27x	0.6x	1.15x	1.12x	1.09x
EV / Revenue	1.9x	1.82x	1.86x	0.97x	1.31x	1.72x	1.64x	1.57x
EV / EBITDA	5.71x	5.38x	5.31x	2.91x	3.94x	5.27x	4.89x	4.59x
EV / EBIT	-8.23x	47.5x	36.3x	9.1x	11.5x	14.9x	12.6x	11.1x
EV / FCF	89.9x	-20.4x	-798x	10.8x	17.9x	16.8x	20.2x	16.7x
FCF Yield	1.11%	-4.9%	-0.13%	9.23%	5.6%	5.96%	4.94%	5.98%
Dividend per Share ²	-	-	-	-	-	0.2322	0.2905	0.3282
Rate of return	-	-	-	-	-	3%	3.75%	4.24%
EPS ²	-4	-1.4	-0.7	-0.3	0.2	0.1462	0.2982	0.3965
Distribution rate	-	-	-	-	-	159%	97.4%	82.8%
Net sales ¹	15,316	15,788	16,296	14,442	13,734	14,253	14,663	15,037
EBITDA ¹	5,080	5,347	5,710	4,825	4,566	4,641	4,929	5,159
EBIT ¹	-3,529	606	836	1,545	1,564	1,641	1,920	2,135
Net income ¹	-8,652	-2,925	-1,441	-610	297	164	503.9	666.6
Net Debt ¹	22,187	25,364	25,656	10,126	9,778	8,023	7,659	7,212
Reference price ²	4.342	2.163	2.942	2.466	5.138	7.745	7.745	7.745
Nbr of stocks (in thousands)	2,120,271	2,124,132	2,125,220	2,125,220	2,126,082	2,124,967	-	-
Announcement Date	02/03/22	15/03/23	06/03/24	05/03/25	11/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA MOBILE LIMITED	11.03x	1.31x	4.14x	7.04%	222B
VERIZON COMMUNICATIONS, INC.	10.61x	2.53x	6.69x	5.87%	200B
DEUTSCHE TELEKOM AG	13.18x	2.12x	4.91x	4.16%	149B
NTT, INC.	13.93x	1.87x	8.15x	3.01%	91.97B
CHINA TELECOM CORPORATION LIMITED	11.64x	0.87x	3.26x	6.65%	79.55B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.52x	1.78x	4.48x	2.84%	67.46B
SAUDI TELECOM COMPANY	15.29x	2.68x	8.37x	5.06%	58B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.43x	5.3x	19.36x	4.66%	55.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.98x	2.77x	6.2x	4.39%	51.14B
Average	13.96x	2.36x	7.28x	4.85%	108.34B
Weighted average by Cap.	12.80x	2.12x	6.33x	5.26%