Stock VODI VODAFONE GROUP PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vodafone Group Plc Deutsche Boerse AG

Equities

VODI

GB00BH4HKS39

Wireless Telecommunications Services

Real-time Estimate Tradegate
Other stock markets
 13:52:10 24/06/2024 BST 		5-day change 1st Jan Change
0.852 EUR +0.28% Intraday chart for Vodafone Group Plc +2.94% +7.41%
06-21 Factbox-European companies cut jobs as economy sputters RE
06-21 INDIA RUPEE-Rupee likely to pull back from all-time low, relies on RBI support RE

Valuation

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 34,034 43,727 39,776 27,419 22,314 22,660 - -
Enterprise Value (EV) 1 76,202 84,270 81,354 60,794 55,556 51,620 50,331 47,075
P/E ratio -40.6 x 408 x 20.7 x 2.38 x 19.6 x 10.3 x 9.71 x 8.74 x
Yield 7.08% 5.81% 6.07% 8.86% 10.9% 7.31% 6.65% 6.86%
Capitalization / Revenue 0.76 x 1 x 0.87 x 0.6 x 0.61 x 0.6 x 0.57 x 0.57 x
EV / Revenue 1.69 x 1.92 x 1.78 x 1.33 x 1.51 x 1.36 x 1.27 x 1.18 x
EV / EBITDA 5.12 x 5.86 x 5.35 x 4.15 x 5.04 x 4.68 x 4.18 x 3.89 x
EV / FCF 13.4 x 16.8 x 15 x 12.6 x 5.43 x 20.6 x 16.9 x 15.4 x
FCF Yield 7.48% 5.96% 6.68% 7.96% 18.4% 4.86% 5.93% 6.51%
Price to Book 0.61 x 0.82 x 0.79 x 0.44 x 0.37 x 0.37 x 0.34 x 0.35 x
Nbr of stocks (in thousands) 26,771,934 28,211,023 26,839,146 26,997,639 27,079,994 26,772,125 - -
Reference price 2 1.271 1.550 1.482 1.016 0.8240 0.8464 0.8464 0.8464
Announcement Date 12/05/20 18/05/21 17/05/22 16/05/23 14/05/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 44,974 43,809 45,580 45,706 36,717 37,866 39,671 39,736
EBITDA 1 14,881 14,386 15,208 14,665 11,019 11,021 12,049 12,111
EBIT 1 4,555 5,463 6,690 6,624 4,861 4,510 4,998 5,236
Operating Margin 10.13% 12.47% 14.68% 14.49% 13.24% 11.91% 12.6% 13.18%
Earnings before Tax (EBT) 1 795 4,400 3,954 12,816 1,620 2,986 3,652 3,882
Net income 1 -920 112 2,088 11,838 1,140 1,986 2,326 2,447
Net margin -2.05% 0.26% 4.58% 25.9% 3.1% 5.24% 5.86% 6.16%
EPS 2 -0.0313 0.003800 0.0717 0.4262 0.0421 0.0818 0.0871 0.0968
Free Cash Flow 1 5,700 5,019 5,437 4,842 10,226 2,510 2,986 3,064
FCF margin 12.67% 11.46% 11.93% 10.59% 27.85% 6.63% 7.53% 7.71%
FCF Conversion (EBITDA) 38.3% 34.89% 35.75% 33.02% 92.8% 22.77% 24.78% 25.3%
FCF Conversion (Net income) - 4,481.25% 260.39% 40.9% 897.02% 126.41% 128.39% 125.22%
Dividend per Share 2 0.0900 0.0900 0.0900 0.0900 0.0900 0.0619 0.0562 0.0580
Announcement Date 12/05/20 18/05/21 17/05/22 16/05/23 14/05/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 Q1 2023 S1 2023 S2 2024 Q1 2024 S1 2024 S2
Net sales 1 23,035 21,427 22,382 22,489 23,091 11,278 22,930 22,776 10,740 21,937 9,346
EBITDA 7,776 7,023 7,363 7,565 7,643 - 7,244 7,421 - - -
EBIT 2,874 2,549 2,914 3,290 3,400 - 3,343 3,281 - 1,655 -
Operating Margin 12.48% 11.9% 13.02% 14.63% 14.72% - 14.58% 14.41% - 7.54% -
Earnings before Tax (EBT) - - - 1,276 2,678 - 1,728 11,088 - - -
Net income 1,208 1,314 -1,202 996 1,092 - 986 10,852 - - -
Net margin 5.24% 6.13% -5.37% 4.43% 4.73% - 4.3% 47.65% - - -
EPS 0.0411 - -0.0407 0.0339 0.0378 - - - - -0.0128 0.0549
Dividend per Share 0.0450 0.0450 0.0450 0.0450 0.0450 - 0.0450 0.0450 - - 0.0450
Announcement Date 12/05/20 16/11/20 18/05/21 16/11/21 17/05/22 15/08/22 15/11/22 16/05/23 14/08/23 14/11/23 14/05/24
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 42,168 40,543 41,578 33,375 33,242 28,960 27,671 24,415
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.834 x 2.818 x 2.734 x 2.276 x 3.017 x 2.628 x 2.297 x 2.016 x
Free Cash Flow 1 5,700 5,019 5,437 4,842 10,226 2,510 2,986 3,064
ROE (net income / shareholders' equity) 2.66% 4.08% 5.79% 6.22% 3.87% 3.36% 4.44% 4.76%
ROA (Net income/ Total Assets) 1.06% 1.48% 2.07% 2.37% 0.76% 0.57% 0.78% 0.93%
Assets 1 -86,869 7,574 100,850 498,862 149,941 349,465 298,648 262,203
Book Value Per Share 2 2.090 1.890 1.890 2.290 2.210 2.290 2.520 2.440
Cash Flow per Share 2 0.5900 0.5800 0.6200 0.6500 0.6100 0.3300 0.3800 0.3900
Capex 1 7,411 7,854 8,306 8,378 6,331 7,029 7,038 6,983
Capex / Sales 16.48% 17.93% 18.22% 18.33% 17.24% 18.56% 17.74% 17.57%
Announcement Date 12/05/20 18/05/21 17/05/22 16/05/23 14/05/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Vodafone Group Plc

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
0.8464 EUR
Average target price
1.133 EUR
Spread / Average Target
+33.86%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Wireless Telecommunications Services

1st Jan change Capi.
T-MOBILE US Stock T-Mobile US
+10.23% 208B
AT&T INC. Stock AT&T Inc.
+9.65% 132B
SOFTBANK GROUP CORP. Stock SoftBank Group Corp.
+58.45% 90.86B
KDDI CORPORATION Stock KDDI Corporation
-5.93% 54.44B
CHINA UNICOM HONG KONG LIMITED Stock China Unicom Hong Kong Limited
+35.71% 26.07B
ADVANCED INFO SERVICE Stock Advanced Info Service
-4.15% 16.83B
TELENOR ASA Stock Telenor ASA
+5.57% 16.1B
VODACOM GROUP LIMITED Stock Vodacom Group Limited
-9.94% 10.29B
TAIWAN MOBILE CO., LTD. Stock Taiwan Mobile Co., Ltd.
+7.51% 9.9B
Other Wireless Telecommunications Services
  1. Stock Market
  2. Equities
  3. VOD Stock
  4. VODI Stock
  5. Financials Vodafone Group Plc