OTCMHLTOY
Market cap6.33bUSD
Dec 20, Last price
7.73USD
1D
1.64%
1Q
-9.65%
Jan 2017
66.85%
Name
Hellenic Telecommunications Organization SA
Chart & Performance
Profile
Hellenic Telecommunications Organization S.A., together with its subsidiaries, provides telecommunications and related services to businesses and individuals primarily in Greece and Romania. It operates through OTE, COSMOTE Group, and Other segments. The company offers fixed-line, Internet access, ICT, and TV production services; and international carrier services. It also provides mobile and satellite telecommunication, electronic money, e-commerce, financing, consultancy and security, real estate, insurance brokerage, training, wholesale telephony, retail, marketing, overdue accounts management, wholesale broadband, and infrastructure services. The company was incorporated in 1949 and is based in Athens, Greece.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,468,900 0.39% | 3,455,300 2.58% | 3,368,300 3.36% | |||||||
Cost of revenue | 895,100 | 871,300 | 838,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,573,800 | 2,584,000 | 2,530,200 | |||||||
NOPBT Margin | 74.20% | 74.78% | 75.12% | |||||||
Operating Taxes | 167,800 | 166,200 | 233,600 | |||||||
Tax Rate | 6.52% | 6.43% | 9.23% | |||||||
NOPAT | 2,406,000 | 2,417,800 | 2,296,600 | |||||||
Net income | 531,700 36.82% | 388,600 -30.31% | 557,600 135.08% | |||||||
Dividends | (249,900) | (249,900) | (426,100) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (177,000) | (294,500) | 89,700 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | (165,800) | 249,200 | 469,000 | |||||||
Long-term debt | 1,278,300 | 1,321,800 | 1,203,800 | |||||||
Deferred revenue | 42,100 | 35,000 | ||||||||
Other long-term liabilities | 311,200 | 237,200 | 325,800 | |||||||
Net debt | 647,300 | 980,300 | 1,042,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,195,100 | 1,317,200 | 1,224,200 | |||||||
CAPEX | (621,400) | (639,500) | (586,000) | |||||||
Cash from investing activities | (604,800) | (638,500) | (435,500) | |||||||
Cash from financing activities | (716,300) | (721,400) | (746,500) | |||||||
FCF | 2,231,500 | 2,600,900 | 2,439,400 | |||||||
Balance | ||||||||||
Cash | 469,500 | 594,900 | 636,300 | |||||||
Long term investments | (4,300) | (4,200) | (5,500) | |||||||
Excess cash | 291,755 | 417,935 | 462,385 | |||||||
Stockholders' equity | 4,567,900 | 4,495,700 | 4,708,700 | |||||||
Invested Capital | 3,056,645 | 2,856,965 | 3,179,015 | |||||||
ROIC | 81.37% | 80.11% | 67.87% | |||||||
ROCE | 76.87% | 78.89% | 69.42% | |||||||
EV | ||||||||||
Common stock shares outstanding | 423,468 | 437,978 | 454,299 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 3,240,300 | 3,379,100 | 3,197,800 | |||||||
EV/EBITDA | ||||||||||
Interest | 33,800 | 39,900 | 45,000 | |||||||
Interest/NOPBT | 1.31% | 1.54% | 1.78% |