OTCM
DTEGY
Market cap181bUSD
Mar 31, Last price
37.07USD
1D
0.19%
1Q
24.19%
Jan 2017
116.78%
Name
Deutsche Telekom AG
Chart & Performance
Profile
Deutsche Telekom AG, together with its subsidiaries, provides integrated telecommunication services. The company operates through five segments: Germany, United States, Europe, Systems Solutions, and Group Development. It offers fixed-network services, including voice and data communication services based on fixed-network and broadband technology; and sells terminal equipment and other hardware products, as well as services to resellers. The company also provides mobile voice and data services to consumers and business customers; sells mobile devices and other hardware products; and sells mobile services to resellers and to companies that purchases and markets network services to third parties, such as mobile virtual network operators. In addition, it offers internet services; internet-based TV products and services; and information and communication technology systems for multinational corporations and public sector institutions with an infrastructure of data centers and networks under the T-Systems brand, as well as call center services. The company has 242 million mobile customers and 22 million broadband customers, as well as 27 million fixed-network lines. Deutsche Telekom AG has a collaboration with VMware, Inc. on cloud-based open and intelligent virtual RAN platform to bring agility to radio access networks for existing LTE and future 5G networks; and partnership with Microsoft to deliver high-performance cloud computing experiences. The company was founded in 1995 and is headquartered in Bonn, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 115,111,000 0.33% | 114,733,000 0.99% | 113,608,000 4.69% | |||||||
Cost of revenue | 45,369,000 | 65,629,000 | 51,030,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 69,742,000 | 49,104,000 | 62,578,000 | |||||||
NOPBT Margin | 60.59% | 42.80% | 55.08% | |||||||
Operating Taxes | 5,301,000 | 3,672,000 | 1,937,000 | |||||||
Tax Rate | 7.60% | 7.48% | 3.10% | |||||||
NOPAT | 64,441,000 | 45,432,000 | 60,641,000 | |||||||
Net income | 11,209,000 -36.99% | 17,788,000 122.32% | 8,001,000 31.10% | |||||||
Dividends | (5,592,000) | (4,027,000) | (3,385,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,974,000) | |||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 11,783,000 | 12,583,000 | 18,408,000 | |||||||
Long-term debt | 173,611,000 | 161,422,000 | 168,133,000 | |||||||
Deferred revenue | 1,040,000 | 23,990,000 | 688,000 | |||||||
Other long-term liabilities | 12,449,000 | 43,593,000 | 13,052,000 | |||||||
Net debt | 168,877,000 | 161,048,000 | 178,519,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 39,874,000 | 37,298,000 | 35,819,000 | |||||||
CAPEX | (11,198,000) | (12,306,000) | (24,114,000) | |||||||
Cash from investing activities | (18,900,000) | (10,213,000) | (22,306,000) | |||||||
Cash from financing activities | (20,282,000) | (25,534,000) | (15,438,000) | |||||||
FCF | 67,766,000 | 41,242,000 | 69,207,000 | |||||||
Balance | ||||||||||
Cash | 8,369,000 | 7,280,000 | 5,616,000 | |||||||
Long term investments | 8,148,000 | 5,677,000 | 2,406,000 | |||||||
Excess cash | 10,761,450 | 7,220,350 | 2,341,600 | |||||||
Stockholders' equity | 42,359,000 | 91,257,000 | 25,823,000 | |||||||
Invested Capital | 246,513,550 | 237,684,650 | 243,751,400 | |||||||
ROIC | 26.62% | 18.87% | 25.38% | |||||||
ROCE | 24.77% | 18.40% | 23.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,938,000 | 4,976,000 | 4,972,000 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 93,769,000 | 72,300,000 | 90,405,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 6,755,000 | 6,588,000 | 5,679,000 | |||||||
Interest/NOPBT | 9.69% | 13.42% | 9.08% |