Subscribe

Etihad Etisalat Company (7020.SR)

SAR60.75 -0.30 (-0.49%)
SA SAU Communication Services Telecommunications Services
Address Mobily C1 Alyabis Building 11423
Riyadh, Riyadh Province, SA
CEO Ayed Y. Alharthi
IPO 2010-03-03
ISIN SA000A0DM9P2

Explore sections of this company profile

Description

Etihad Etisalat Company functions as a telecommunications provider, primarily operating within the Kingdom of Saudi Arabia. Through its various subsidiaries, the company is responsible for managing mobile wireless and fiber optic networks. Its primary activities include the administration, installation, and ongoing operation of telephone networks, alongside their associated terminals and communication unit systems. The company is also actively involved in the sales and maintenance of mobile phones and similar communication devices. Beyond core telecommunications, Etihad Etisalat delivers an extensive suite of information technology and support services. These encompass application development, billing and testing support, product marketing, process management, and call center operations, in addition to financial services. It also furnishes computer services, related software programs, and equipment. Furthermore, the firm offers expert consultation across the telecommunications, computer, software development, and media production sectors. In terms of infrastructure, the company undertakes the construction and maintenance of wired telecommunication networks. It also manages the installation and upkeep of computer systems, as well as both wired and wireless communication networks. Its commercial endeavors involve the import, export, sale, and distribution of a wide range of products, including machinery, smart building systems, and all types of telecommunications hardware, software, and integrated systems. The marketing and distribution of telecommunication services are also integral parts of its business. Additionally, Etihad Etisalat operates a significant retail presence, handling the wholesale, retail, maintenance, and operation of computers and electronic equipment, including through online channels. The company further diversifies its activities by investing funds in financial instruments such as shares, bonds, and other securities. It possesses real estate assets and manages intellectual property rights, owning and leasing patents, trademarks, and concessions. Import, marketing, and data-related services are also part of its offerings. Incorporated in 2004, the company maintains its headquarters in Riyadh, Kingdom of Saudi Arabia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SAR60.75 -0.30 (-0.49%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
896.9K
Beta
0.03
Float Shares
551.69M
Free Float %
71.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% -2.15% +1.03% +2.83% -3.64% +9.66% +43.24% +91.28% +135.03% +47.70%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
60.75
DCF (Unlevered) 307.45 +406.1%
DCF (Levered) 254.30 +318.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 77% Bullish
Rating 2026-05 Change
Strong Buy 2 -1
Buy 8 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.47
Grey zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
6 / 10
Developing
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    +7.9% Q1'26: +5.5% (vs Q1'25)
  • EPS growth Telecommunications Services: +15.8%
    +11.9% Q1'26: +14.0% (vs Q1'25)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +16.8% Q1'26: +18.6% (vs Q1'25)
  • EBIT margin Telecommunications Services: +14.7%
    +19.6% Q1'26: +19.6% (vs Q1'25)
  • ROIC Telecommunications Services: +6.4%
    +13.2% Q1'26: +14.8% (vs Q1'25)
  • Share dilution Telecommunications Services: +0.0%
    -0.2% Q1'26: -0.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    1.57× Q1'26: 1.18× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.06) × ERP
WACC = 80% × Ke + 20% × Kd (5.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 307.45 Current price: 60.75
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
7 Rev. Ana.
8 EPS Ana.
Dec 2027
7 Rev. Ana.
7 EPS Ana.
Dec 2028
4 Rev. Ana.
5 EPS Ana.
Dec 2029
3 Rev. Ana.
2 EPS Ana.
Dec 2030
6 Rev. Ana.
5 EPS Ana.
Revenue
14.42B
est: 14.40B (+0.1%)
12.57B
est: 12.83B (-2.0%)
11.35B
est: 11.47B (-1.1%)
11.86B
est: 11.68B (+1.6%)
13.45B
est: 13.36B (+0.7%)
14.05B
est: 14.11B (-0.5%)
14.83B
est: 14.67B (+1.1%)
15.67B
est: 15.57B (+0.6%)
16.76B
est: 17.44B (-3.9%)
18.21B
est: 18.16B (+0.3%)
19.64B
est: 19.52B (+0.6%)
20.96B
20.81B – 21.24B
+7.4% YoY
22.22B
21.58B – 22.82B
+6.0% YoY
23.39B
22.96B – 23.87B
+5.3% YoY
24.64B
24.18B – 25.14B
+5.3% YoY
25.52B
25.05B – 26.04B
+3.6% YoY
EBITDA
3.06B
est: 5.66B (-45.9%)
4.07B
est: 5.04B (-19.3%)
3.65B
est: 4.51B (-19.1%)
4.53B
est: 4.59B (-1.3%)
4.90B
est: 5.25B (-6.6%)
5.35B
est: 5.54B (-3.5%)
5.58B
est: 5.76B (-3.2%)
6.21B
est: 6.12B (+1.5%)
6.76B
est: 6.88B (-1.7%)
7.43B
est: 7.16B (+3.8%)
7.63B
est: 7.70B (-0.9%)
8.27B
8.21B – 8.38B
+7.4% YoY
8.76B
8.51B – 9.00B
+6.0% YoY
9.23B
9.06B – 9.41B
+5.3% YoY
9.72B
9.54B – 9.91B
+5.3% YoY
10.07B
9.88B – 10.27B
+3.6% YoY
EBIT
-562.77M
est: 2.17B (-126.0%)
286.68M
est: 1.93B (-85.2%)
21.01M
est: 1.73B (-98.8%)
610.65M
est: 1.76B (-65.3%)
986.55M
est: 2.01B (-50.9%)
1.36B
est: 2.12B (-35.8%)
1.63B
est: 2.21B (-26.0%)
2.33B
est: 2.34B (-0.7%)
3.11B
est: 2.96B (+5.0%)
3.79B
est: 3.09B (+22.8%)
3.85B
est: 3.32B (+15.9%)
3.56B
3.54B – 3.61B
+7.4% YoY
3.78B
3.67B – 3.88B
+6.0% YoY
3.98B
3.90B – 4.06B
+5.3% YoY
4.19B
4.11B – 4.27B
+5.3% YoY
4.34B
4.26B – 4.43B
+3.6% YoY
Net Income
-1.09B
est: -1.33B (+17.7%)
-202.98M
est: -262.09M (+22.6%)
-708.94M
est: -481.00M (-47.4%)
-122.67M
est: -311.51M (+60.6%)
31.18M
est: 187.02M (-83.3%)
783.25M
est: 697.27M (+12.3%)
1.07B
est: 982.55M (+9.1%)
1.66B
est: 1.40B (+18.1%)
2.23B
est: 2.57B (-13.1%)
3.11B
est: 2.83B (+9.8%)
3.47B
est: 3.26B (+6.4%)
3.61B
3.58B – 3.88B
+10.8% YoY
3.96B
3.75B – 4.35B
+9.7% YoY
4.50B
4.39B – 4.62B
+13.8% YoY
4.67B
4.56B – 4.80B
+3.8% YoY
4.82B
4.71B – 4.95B
+3.2% YoY
SGA
5.02B
est: 1.41B (+255.7%)
3.42B
est: 1.26B (+172.0%)
2.92B
est: 1.12B (+159.8%)
2.03B
est: 1.14B (+77.8%)
1.05B
est: 1.31B (-19.4%)
1.14B
est: 1.38B (-17.5%)
1.35B
est: 1.44B (-5.7%)
1.48B
est: 1.52B (-3.1%)
2.83B
est: 1.65B (+71.1%)
985.39M
est: 1.72B (-42.7%)
1.29B
est: 1.85B (-30.4%)
1.99B
1.97B – 2.01B
+7.4% YoY
2.11B
2.05B – 2.16B
+6.0% YoY
2.22B
2.18B – 2.26B
+5.3% YoY
2.34B
2.29B – 2.38B
+5.3% YoY
2.42B
2.37B – 2.47B
+3.6% YoY
EPS
-1.42
est: -1.72 (+17.6%)
-0.26
est: -0.34 (+23.6%)
-0.92
est: -0.62 (-47.3%)
-0.16
est: -0.40 (+60.5%)
0.04
est: 0.24 (-83.3%)
1.02
est: 0.91 (+12.6%)
1.39
est: 1.28 (+8.9%)
2.15
est: 1.82 (+18.0%)
2.90
est: 3.34 (-13.1%)
4.03
est: 3.68 (+9.6%)
4.51
est: 4.43 (+1.8%)
4.88
4.66 – 5.05
+10.3% YoY
5.37
4.87 – 5.66
+9.9% YoY
5.86
5.72 – 6.01
+9.2% YoY
6.08
5.93 – 6.24
+3.8% YoY
6.27
6.12 – 6.44
+3.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-20 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-19 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-18 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-17 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-14 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-13 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-12 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-11 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-10 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-07 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-06 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-05 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-04 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-03 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-26 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-23 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-22 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-21 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-19 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-16 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.82B
OE per share TTM
7.58
Owner's Yield
11.95%
Maintenance CapEx ratio
41.37%
Maint CapEx / Avg PPE
142.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 140 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Invesco MSCI Saudi Arabia UCITS ETF MSAU.L 2.10% 979.0K 0.50%
2 iShares MSCI Saudi Arabia Capped UCITS ETF IKSD.L 2.10% 403.5K 0.60%
3 iShares MSCI Saudi Arabia Capped UCITS ETF IKSA.L 2.10% 10.83M 0.60%
4 iShares MSCI Saudi Arabia ETF KSA 1.91% 12.39M 0.75%
5 Putnam Emerging Markets Ex-China ETF PEMX 0.88% 286.9K 0.70%
6 Invesco FTSE Emerging Markets High Dividend Low Volatility UCITS ETF EMHD.L 0.63% 1.80M 0.49%
7 iShares Edge MSCI EM Minimum Volatility UCITS ETF EMMV.L 0.53% 2.56M 0.40%
8 iShares MSCI Emerging Markets Min Vol Factor ETF EEMV 0.52% 18.63M 0.25%
9 VanEck - MSCI Multifactor Emerging Markets Equity ETF EMKT.AX 0.52% 2.63M 0.69%
10 Franklin EM Multi-Factor Equity UCITS ETF FREM.L 0.38% 331.2K 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
9.20M
Shares Outstanding
767.50M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Alaa Abdulhameed Malki Chief Technology Officer
Ayed Y. Alharthi Director of Financial Accounting
Bader A. AlAsoos Senior Vice President Cyber Security male
Ibrahim Abdulrahman Altukhaifi Chief Financial Officer male
Ibrahim Altukhifi Chief Financial Officer
Majed Bin Abdulaziz Al Otaibi Chief Business Officer
Majed Bin Abdullah Al Shabana Chief Legal & Corporate Affairs Officer male
Mohammed Al Balawi Chief Corporate Communications Officer
Mohammed Khalil Al Shammari Chief Human Resources Officer
Nezar H. Banabeela Chief Executive Officer
Nezar Hussain Banabeela Chief Executive Officer
Nora A. AlShiha Senior Vice President of Corporate Branding & Communication
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits