Stock MTELEKOM MAGYAR TELEKOM TÁVKÖZLÉSI NYILVÁNOSAN MÜKÖDÖ RÉSZVÉNYTÁRSASÁG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság

Equities

MTELEKOM

HU0000073507

Integrated Telecommunications Services

End-of-day quote Budapest S.E.
Other stock markets
 06:00:00 2024-07-07 pm EDT 		5-day change 1st Jan Change
1,034 HUF -0.96% Intraday chart for Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság -1.15% +51.61%
May. 16 Transcript : Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság, Q1 2024 Earnings Call, May 16, 2024
May. 15 Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 461,122 392,884 420,043 326,363 634,111 979,989 - -
Enterprise Value (EV) 1 810,479 810,317 892,929 803,281 1,064,751 1,373,989 1,343,446 1,308,356
P/E ratio 11.2 x 9.21 x 7.03 x 5.25 x 8.15 x 7.65 x 5.84 x 5.25 x
Yield 4.48% 5.26% 3.65% - 6.55% 7.05% 10% 12.9%
Capitalization / Revenue 0.69 x 0.58 x 0.6 x 0.44 x 0.75 x 1.06 x 1.02 x 1 x
EV / Revenue 1.22 x 1.2 x 1.28 x 1.08 x 1.25 x 1.48 x 1.4 x 1.33 x
EV / EBITDA 3.67 x 3.59 x 3.71 x 3.24 x 3.71 x 4.12 x 3.52 x 3.35 x
EV / FCF 16.3 x -16.7 x 10.6 x 10.8 x 12.3 x 11.3 x 9.78 x 9.56 x
FCF Yield 6.15% -6% 9.39% 9.28% 8.13% 8.83% 10.2% 10.5%
Price to Book 0.77 x 0.65 x 0.63 x 0.47 x 0.92 x 1.26 x 1.12 x 1.04 x
Nbr of stocks (in thousands) 1,033,906 1,033,906 1,020,760 962,723 929,781 929,781 - -
Reference price 2 446.0 380.0 411.5 339.0 682.0 1,054 1,054 1,054
Announcement Date 2/18/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1HUF in Million2HUF
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 666,653 673,048 700,120 746,669 849,372 925,568 962,177 984,064
EBITDA 1 220,562 225,882 240,771 247,946 287,164 333,205 381,626 390,715
EBIT 1 83,180 84,824 92,809 109,178 147,996 199,509 240,002 246,380
Operating Margin 12.48% 12.6% 13.26% 14.62% 17.42% 21.56% 24.94% 25.04%
Earnings before Tax (EBT) 1 59,145 60,912 79,113 84,395 103,956 150,000 207,958 231,418
Net income 1 41,157 42,364 58,997 62,954 78,951 127,659 161,341 183,568
Net margin 6.17% 6.29% 8.43% 8.43% 9.3% 13.79% 16.77% 18.65%
EPS 2 39.81 41.25 58.56 64.53 83.73 137.9 180.5 200.7
Free Cash Flow 1 49,848 -48,606 83,864 74,546 86,516 121,298 137,377 136,826
FCF margin 7.48% -7.22% 11.98% 9.98% 10.19% 13.11% 14.28% 13.9%
FCF Conversion (EBITDA) 22.6% - 34.83% 30.07% 30.13% 36.4% 36% 35.02%
FCF Conversion (Net income) 121.12% - 142.15% 118.41% 109.58% 95.02% 85.15% 74.54%
Dividend per Share 2 20.00 20.00 15.00 - 44.70 74.35 105.7 136.2
Announcement Date 2/18/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1HUF in Million2HUF
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 1 193,592 175,864 184,234 190,915 199,203 195,870 208,090 216,225 229,187 224,229
EBITDA 1 64,931 62,146 57,905 65,196 62,699 58,029 75,921 80,452 72,762 84,593
EBIT 1 25,666 26,777 22,686 31,306 28,409 24,447 41,025 45,714 36,810 49,340
Operating Margin 13.26% 15.23% 12.31% 16.4% 14.26% 12.48% 19.72% 21.14% 16.06% 22%
Earnings before Tax (EBT) 1 - - - - - 15,792 29,033 30,374 - 41,535
Net income 1 18,718 18,453 10,570 17,062 16,869 10,519 22,258 22,947 23,227 33,679
Net margin 9.67% 10.49% 5.74% 8.94% 8.47% 5.37% 10.7% 10.61% 10.13% 15.02%
EPS 2 - - - - - - - - - 36.22
Dividend per Share - - - - - - - - - -
Announcement Date 2/24/22 5/12/22 8/10/22 11/9/22 2/23/23 5/10/23 8/9/23 11/9/23 2/22/24 5/15/24
1HUF in Million2HUF
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 349,357 417,433 472,886 476,918 430,640 394,000 363,456 328,367
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.584 x 1.848 x 1.964 x 1.923 x 1.5 x 1.182 x 0.9524 x 0.8404 x
Free Cash Flow 1 49,848 -48,606 83,864 74,546 86,516 121,298 137,377 136,826
ROE (net income / shareholders' equity) 6.99% 6.97% 9.28% 9.36% 11.2% 15.8% 18.2% 20.7%
ROA (Net income/ Total Assets) 3.45% 3.29% 4.29% 4.41% 5.39% 6.8% 9.85% 11%
Assets 1 1,192,438 1,289,380 1,375,221 1,428,545 1,463,831 1,877,342 1,637,977 1,668,800
Book Value Per Share 2 577.0 581.0 655.0 719.0 745.0 835.0 939.0 1,013
Cash Flow per Share 157.0 181.0 193.0 203.0 - - - -
Capex 1 112,520 234,561 110,906 121,217 100,115 142,087 152,074 155,381
Capex / Sales 16.88% 34.85% 15.84% 16.23% 11.79% 15.35% 15.81% 15.79%
Announcement Date 2/18/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1HUF in Million2HUF
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
1,054 HUF
Average target price
1,015 HUF
Spread / Average Target
-3.68%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
MAGYAR TELEKOM TÁVKÖZLÉSI NYILVÁNOSAN MÜKÖDÖ RÉSZVÉNYTÁRSASÁG Stock Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság
+51.61% 2.68B
CHINA MOBILE LIMITED Stock China Mobile Limited
+17.05% 215B
VERIZON COMMUNICATIONS Stock Verizon Communications
+9.55% 174B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+9.43% 126B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-8.13% 81.49B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+27.81% 75.56B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+2.73% 55.47B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-4.08% 51.3B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-24.38% 42.33B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-18.33% 37.98B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. MTELEKOM Stock
  4. Financials Magyar Telekom Távközlési Nyilvánosan Müködö Részvénytársaság