image

Select Equity Data Snapshot


Historic and Consesus Forecast numbers from Bloomberg USD mn




Telecom Italia SpA/Milano, , Telecommunication Services





Fundamentals

Year2013201420152016201720182019
Revenue28,659.4721,888.2621,057.5022,400.2024,207.1424,263.3724,316.79
Year2013201420152016201720182019
Operating Profit6,018.053,288.954,119.633,717.935,188.225,389.265,395.30
Year2013201420152016201720182019
PTP3,117.96502.833,098.032,007.523,244.963,569.753,813.75
Year2013201420152016201720182019
Net Income1,793.46-8.852,153.012,107.821,940.812,172.192,320.40
Year2013201420152016201720182019
EPS0.13-0.000.110.100.090.100.11
Year2013201420152016201720182019
DPS0.000.000.000.000.030.030.02
Year2013201420152016201720182019
EBITDA11,709.297,878.848,869.058,771.1910,544.0210,742.7710,852.26
Year2013201420152016201720182019
BPS1.140.911.161.231.321.391.48
Year2013201420152016201720182019
Capex-3,403.59-5,284.75-3,837.39-3,928.06-5,482.50-5,211.42-4,954.13
Year2013201420152016201720182019
FCF3,500.57321.902,428.392,171.331,891.012,773.032,714.32




Growth

Year201420152016201720182019
revenue Growth-23.6%-3.8%6.4%8.1%0.2%0.2%
Year201420152016201720182019
Operating Profit Growth-45.3%25.3%-9.8%39.5%3.9%0.1%
Year201420152016201720182019
PTP Growth-83.9%516.1%-35.2%61.6%10.0%6.8%
Year201420152016201720182019
Net Income Growth0.0%0.0%-2.1%-7.9%11.9%6.8%
Year201420152016201720182019
EPS Growth0.0%0.0%-10.7%-7.3%8.7%6.0%
Year201420152016201720182019
DPS Growth0.0%0.0%0.0%0.0%11.1%-40.0%
Year201420152016201720182019
EBITDA Growth-32.7%12.6%-1.1%20.2%1.9%1.0%
Year201420152016201720182019
BPS Growth-20.3%27.6%6.5%7.2%5.5%6.3%
Year201420152016201720182019
Net Incom GAAP Growth0.0%0.0%-36.7%59.0%9.1%10.8%
Year201420152016201720182019
Capex Growth55.3%-27.4%2.4%39.6%-4.9%-4.9%
Year201420152016201720182019
FCF Growth-90.8%654.4%-10.6%-12.9%46.6%-2.1%




Ratios

Year2013201420152016201720182019
PE RATIO22.0010.0013.009.009.008.00
Year2013201420152016
EV TO T12M EBIT10.0019.0012.0013.00
Year201720182019
BEST CURRENT EV BEST EBIT10.0010.0010.00
Year2013201420152016201720182019
EV/EBITDA5.008.005.005.005.005.005.00
Year201320142015201620172018
P/S0.001.000.000.000.000.00
Year20132014201520162017201820192019
P/B0.001.000.000.000.000.000.000.00
Year2013201420152016201720182019
DIVIDEND YIELD0.000.000.000.002.003.002.00
Year2013201420152016201720182019
GROSS MARGIN59.0059.00
Year2013201420152016201720182019
ROA1.000.002.001.003.003.005.00
Year2013201420152016201720182019
ROE7.000.009.005.007.007.007.00
Year2013201420152016
INTEREST COVERAGE RATIO2.001.002.002.00
Year201320142015
TOT DEBT TO TOT CAP61.0061.0058.00
Year2016
Debt/Equity159.00
Year20132014201520162017201820182019
EBITDA Margin40.0036.0042.0039.0043.000.0044.0044.00
Year20132014201520162017
Operating Margin21.0015.0019.0016.000.00
Year2013201420152016201720182019
Profit Margin6.000.009.005.000.000.000.00
Year2013201420152016
Tax Rate39.0088.0031.0027.00
Year2017
Market Cap21,531.00
Year2017
Number of Employees59,429.00
Year2013201420152016201720182019
PEG Ratio1.000.000.000.000.000.00
Year2018
1 month return7.00
Year2018
6 month return23.00