Etihad Etisalat Company (7020.SR)

Saudi Arabia · Technology · SAR

Key financials

ROE: 17.68%; 2025 (actual)
ROA: 8.55%; 2025 (actual)
Gross Margin: 54.69%; 2025 (actual)
Net Margin: 17.65%; 2025 (actual)
Total Assets: SAR 42,455.32M; 2025 (actual)
Net Income: SAR 3,466.42M; 2025 (actual)
Valuation: SAR 48,328.02M; 2025 (actual)
Stock Price: SAR 62.97; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	17.68%	15.8%	15%	13.59%	12.83%	12.14%
Sector average	7.17%	-70.07%	19.81%	11.53%	4.93%	25.39%
ROA	8.55%	7.88%	7.97%	7.59%	7.45%	7.3%
Sector average	4.59%	2.54%	1.8%	1.26%	1.01%	0.68%

Amounts in SAR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for Etihad Etisalat Company? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	17.65%	17.56%	18.3%	17.98%	18.09%	18.14%
Sector average	3.14%	-2.24%	-1.43%	-1.65%	-1.57%	-2.72%

Total Assets	SAR 42,455.32M	SAR 46,081.89M	SAR 50,749.75M	SAR 55,653.83M	SAR 61,030.98M	SAR 66,764.48M
Sector average	SAR 12,364.80M	SAR 13,130.68M	SAR 14,127.79M	SAR 15,392.65M	SAR 16,879.94M	SAR 18,264.16M

Net Income	SAR 3,466.42M	SAR 3,487.36M	SAR 3,861.08M	SAR 4,035.52M	SAR 4,348.36M	SAR 4,661.91M
Sector average	SAR 985.25M	SAR 980.94M	SAR 990.51M	SAR 1,019.18M	SAR 1,100.25M	SAR 1,202.49M

Valuation	SAR 48,328.02M	SAR 48,590.86M	SAR 48,884.53M	SAR 49,421.06M	SAR 50,122.53M	SAR 51,035.56M
Sector average	SAR 5,257.96M	SAR 16,398.27M	SAR 16,442.03M	SAR 16,647.45M	SAR 16,901.07M	SAR 17,617.48M

Stock Price	SAR 62.97	SAR 63.31	SAR 63.69	SAR 64.39	SAR 65.31	SAR 66.50
Sector average	SAR 108.49	SAR 85.16	SAR 85.53	SAR 87.20	SAR 88.94	SAR 88.45