Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
29.11%
23.98%
20.41%
18.11%
16.33%
14.88%
Sector average
-70.07%
19.81%
11.53%
4.93%
25.39%
47.53%
ROA
14.82%
13.82%
12.58%
11.7%
10.92%
10.25%
Sector average
2.54%
1.8%
1.26%
1.01%
0.68%
0.83%
Gross Margin
27.2%
27.2%
27.2%
27.2%
Amounts in SAR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as ā-ā. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Etihad GO Telecom Co.? It covers the balance sheet, income statement and Equlion model projections.
27.2%
27.2%
Sector average
29.61%
29.61%
29.61%
29.61%
28.78%
25.94%
Net Margin
13.51%
13.65%
13.62%
13.54%
13.49%
13.44%
Sector average
-2.24%
-1.43%
-1.65%
-1.57%
-2.72%
-9.82%
Total Assets
SARĀ 1,840.04M
SARĀ 2,158.44M
SARĀ 2,503.35M
SARĀ 2,888.73M
SARĀ 3,295.19M
SARĀ 3,723.45M
Sector average
SARĀ 13,130.68M
SARĀ 14,127.79M
SARĀ 15,392.65M
SARĀ 16,879.94M
SARĀ 18,264.16M
SARĀ 28,579.71M
Net Income
SARĀ 259.07M
SARĀ 276.31M
SARĀ 293.24M
SARĀ 315.36M
SARĀ 337.54M
SARĀ 359.62M
Sector average
SARĀ 980.94M
SARĀ 990.51M
SARĀ 1,019.18M
SARĀ 1,100.25M
SARĀ 1,202.49M
SARĀ 1,845.95M
Valuation
SARĀ 2,971.60M
SARĀ 2,982.68M
SARĀ 3,003.88M
SARĀ 3,033.99M
SARĀ 3,075.58M
SARĀ 3,131.60M
Sector average
SARĀ 16,398.27M
SARĀ 16,442.03M
SARĀ 16,647.45M
SARĀ 16,901.07M
SARĀ 17,617.48M
SARĀ 26,024.19M
Stock Price
SARĀ 85.95
SARĀ 86.27
SARĀ 86.88
SARĀ 87.75
SARĀ 88.96
SARĀ 90.58
Sector average
SARĀ 85.16
SARĀ 85.53
SARĀ 87.20
SARĀ 88.94
SARĀ 88.45
SARĀ 64.43
Etihad GO Telecom Co. (7040.SR) Financial Forecast | Equlion