Saturday 17 October 2026 Export ORANY’s income statement to Excel — free account

Orange

ORANY Communication Services Telecom Services

Orange’s revenue for fiscal 2025 (year ended December 2025) was $45.7 billion, up 4.91% from fiscal 2024.

16.37 0.22 +1.36%

Follow ORANY

Alert me

Market cap: $29.8B
P/E: 6.8×
Fwd P/E: —
Dividend yield: 4.28%
F-score: 7/9
Altman Z: 0.80
Beneish M: −3.00
Dividend safety: 30/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 38.32%

Capital & Financial Ratios $m

Market Cap 29,750.00

Revenue 93,800.17

Net Income 8,443.12

Free Cash Flow 13,316.98

Net Debt 42,296.70

Current Ratio 0.87

Debt/Equity 1.36

P/E ratio 6.79

Fwd P/E —

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth (39.35%)

This Y EPS Growth 20.80%

Next Y EPS Growth 10.75%

Next Y revenue growth —

Next 5Y EPS Growth 13.80%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 75.60%

10-year low 10-year high

EV/Sales against its own 10 years 93.62%

10-year low 10-year high

EV/FCF against its own 10 years 72.17%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate 0.70

Annual Dividend Yield 4.28%

	total	individual payouts
2026	0.35	0.35
2025	0.87	0.52 0.35
2024	0.77	0.45 0.32
2023	0.76	0.44 0.32
2022	0.73	0.42 0.31
2021	0.94	0.61 0.34
2020	0.69	0.22 0.47
2019	0.78	0.45 0.33
2018	0.81	0.47 0.34
2017	0.72	0.42 0.29
2016	0.68	0.46 0.22

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	12,503	13,289	17,336	13,387
Receivables	7,842	7,682	7,308	8,349
Inventory	1,247	856	841	1,112
Other	4,527	5,225	6,235	7,273
	27,318	27,805	32,695	32,410

	2023	2024	2025	Q'26
Payables	7,622	6,977	7,213	10,528
ST’ Debt	5,900	6,588	5,204	6,204
Other	12,514	10,296	10,205	12,697
	33,038	30,199	29,346	37,395

Compound Annual Growth %

	10y	5y	3y
Sales	0.23%	(1.09%)	(0.07%)
Cash Flow	1.43%	(3.41%)	1.00%
Earnings	(14.58%)	(35.63%)	(35.43%)
Book Value	0.15%	(2.38%)	0.61%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	45,704
’24	—	—	—	—	43,565
’23	—	—	—	—	47,753
’22	—	—	—	—	45,801
’21	—	—	—	—	50,308
’20	—	—	—	—	48,285

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	12,196
’24	—	—	—	—	11,032
’23	—	—	—	—	13,046
’22	—	—	—	—	11,837
’21	—	—	—	—	13,293
’20	—	—	—	—	14,504

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	3,608	—	—	—
’25	—	1,477	—	4,461	4,461
’24	—	1,767	—	3,771	3,771
’23	—	2,412	—	4,915	4,915
’22	—	2,108	—	2,931	2,931
’21	—	1,577	—	3,199	3,199
’20	—	1,246	—	5,169	5,169

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	0.16
’24	—	—	—	—	0.89
’23	—	—	—	—	0.92
’22	—	—	—	—	0.77
’21	—	—	—	—	0.00
’20	—	—	—	—	1.95

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	13.98	14.94	15.34	14.53	9.93	9.85	8.81	10.02	9.60	9.71	Analyst estimates 2026–2028 Powerpack
	High	18.32	17.63	18.57	16.80	14.84	13.09	12.71	13.08	12.36	17.03
People
People	Employees	155,202	151,556	150,711	146,768	142,150	139,698	136,430	137,094	—	—
	Revenue/emp, $m	0.29	0.31	0.32	0.32	0.34	0.36	0.34	0.35	0.00	0.00
Income, $m
Income, $m	Revenue	45,280	46,451	48,871	47,307	48,285	50,308	45,801	47,753	43,565	45,704
	Gross margin, %	55.32	55.04	55.14	57.63	58.15	57.73	56.91	56.21	58.65	59.43
	EBT	2,191	3,619	4,095	5,234	4,807	2,059	4,089	4,073	4,383	2,453
	EBT margin, %	4.84	7.79	8.38	11.06	9.96	4.09	8.93	8.53	10.06	5.37
	Net income	3,611	2,422	2,549	3,613	5,774	920	2,757	3,130	3,140	1,289
	Depreciation	7,445	7,738	8,323	9,367	9,793	10,221	9,113	9,701	8,757	9,672
Per share, $
Per share, $	Revenue	17.06	17.47	18.40	17.83	18.18	18.93	17.23	17.96	16.39	17.19
	Earnings	1.15	0.70	0.73	1.15	1.97	0.00	0.77	0.92	0.89	0.16
	Cash flow	3.65	4.32	4.23	4.29	5.46	5.00	4.45	4.91	4.15	4.59
	Capex	(3.48)	(3.14)	(3.31)	(3.29)	(3.51)	(3.80)	(3.35)	(3.06)	(2.73)	(2.91)
	Free cash flow	0.17	1.19	0.91	1.00	1.95	1.20	1.10	1.85	1.42	1.68
	Book value	13.83	14.00	14.78	14.53	15.93	15.75	13.85	14.29	14.31	14.11
	Shares, m	2,654	2,659	2,657	2,653	2,656	2,657	2,658	2,659	2,659	2,658
Valuation, ×
Valuation, ×	P/E	4.40	5.52	32.14	8.20	3.41	4.68	12.44	4.78	4.08	6.93
	P/S	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/B	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	EV/Sales	0.00	0.00	0.48	0.34	0.29	0.29	0.29	0.29	0.26	0.28
	EV/FCF	2.51	3.87	3.99	5.06	3.04	2.60	2.80	2.16	1.92	2.26
Cash, $m
Cash, $m	Operating cash flow	9,683	11,500	11,227	11,378	14,504	13,293	11,837	13,046	11,032	12,196
	Capex	(9,237)	(8,342)	(8,798)	(8,729)	(9,335)	(10,094)	(8,906)	(8,131)	(7,261)	(7,735)
	Free cash flow	446	3,158	2,428	2,649	5,169	3,199	2,931	4,915	3,771	4,461
Balance, $m
Balance, $m	Working capital	(7,262)	(9,446)	(9,926)	(3,033)	(3,655)	(1,706)	(2,550)	(5,720)	(2,395)	3,349
	Total debt	38,525	38,023	41,249	42,092	41,280	42,075	38,682	39,270	37,948	43,285
	Net debt	29,369	28,180	31,185	29,482	28,069	29,130	27,454	26,767	24,659	25,949
	Shareholders’ equity	36,710	37,234	39,267	38,546	42,309	41,836	36,830	37,987	38,049	37,510
Returns, %
Returns, %	ROA	3.15	2.03	2.09	2.89	4.55	0.22	1.86	2.25	2.20	0.52
	ROIC	4.27	5.31	5.06	6.10	5.60	2.62	4.92	5.18	5.52	3.81
	ROE	8.82	5.83	6.03	8.65	13.63	0.66	5.75	7.06	6.69	1.61

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Mar 2013

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
AMX America Movil, S.A.B. de C.V. Unsponsored ADR	$68.7B	13.8×	12.1×	+15.58% (above 0%: growing)	+23.68% (above 0%: growing)	−25.28% (below 0%: shrinking)	63.33%	21.49%	Compare
CHT Chunghwa Telecom Co., Ltd.	$37.0B	28.9×	—	+5.50% (above 0%: growing)	+2.33% (above 0%: growing)	+39.64% (above 0%: growing)	37.54%	21.61%	Compare
VOD Vodafone Group PLC	$36.7B	32.7×	13.4×	−11.38% (below 0%: shrinking)	−130.12% (below 0%: shrinking)	−16.70% (below 0%: shrinking)	30.36%	0.00%	Compare
ORANY Orange	$29.8B	6.8×	—	−5.73% (below 0%: shrinking)	+128.97% (above 0%: growing)	+104.16% (above 0%: growing)	16.49%	0.00%
ECHO EchoStar Corporation	$25.3B	— (loss-making)	68.0×	−3.99% (below 0%: shrinking)	n/m	+64.20% (above 0%: growing)	34.37%	14.34%	Compare
TELFY Telefonica SA	$21.5B	— (loss-making)	10.6×	−5.45% (below 0%: shrinking)	n/m	−124.79% (below 0%: shrinking)	28.59%	10.79%	Compare
VIV Telefonica Brasil S.A.	$19.6B	25.1×	13.4×	+20.64% (above 0%: growing)	+33.01% (above 0%: growing)	+3.07% (above 0%: growing)	45.54%	16.48%	Compare
CHTR Charter Communications, Inc.	$19.4B	2.8×	3.2×	−1.74% (below 0%: shrinking)	+14.35% (above 0%: growing)	+45.18% (above 0%: growing)	39.27%	22.65%	Compare
TIGO Millicom International Cellular SA	$13.8B	20.8×	23.8×	+59.40% (above 0%: growing)	−83.95% (below 0%: shrinking)	+66.11% (above 0%: growing)	75.26%	21.20%	Compare
Median of peers	$23.4B	23.0×	13.4×	+1.88%	+8.34%	+21.36%	38.41%	18.84%

All 55 Telecom Services stocks →

Orange (ORANY) key facts

Strength: Orange’s revenue for fiscal 2025 (year ended December 2025) was $45.7 billion, up 4.91% from fiscal 2024.
Orange (ORANY) is a Telecom Services company in the Communication Services sector, traded in the US as an ADR.
As of October 16, 2026, ORANY traded at $16.37, a market capitalization of $29.8 billion.
Orange pays an annual dividend of $0.70 per share, a yield of 4.28%.
Return on equity was 1.61% and debt-to-equity 1.36.
Its Piotroski F-score is 7 out of 9 and its Altman Z-score is 0.80 (distress zone) for fiscal 2025.