|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 175.80 ZAR | -0.73% |
|
+3.46% | +3.72% |
| 10/12 | MTN South Africa announces consumer contract price adjustments | RE |
| 17/11 | MTN Group Limited, Q3 2025 Sales/ Trading Statement Call, Nov 17, 2025 |
Company Valuation: MTN Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,08,262 | 3,07,757 | 2,29,864 | 2,08,640 | 1,66,178 | 3,20,675 | 3,20,675 | - |
| Change | - | 184.27% | -25.31% | -9.23% | -20.35% | 92.97% | 0% | - |
| Enterprise Value (EV) 1 | 2,12,839 | 3,97,085 | 3,25,848 | 3,18,552 | 2,90,381 | 4,29,766 | 4,13,609 | 3,93,025 |
| Change | - | 86.57% | -17.94% | -2.24% | -8.84% | 48% | -3.76% | -4.98% |
| P/E ratio | 6.43x | 22.9x | 12.2x | 51.8x | -17.3x | 14.1x | 10.6x | 8.79x |
| PBR | 1.02x | 2.84x | 2.02x | 1.52x | 1.35x | 2.09x | 1.8x | 1.51x |
| PEG | - | -1.1x | 0.3x | -0.7x | 0x | -0x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.6x | 1.69x | 1.11x | 0.94x | 0.88x | 1.43x | 1.28x | 1.12x |
| EV / Revenue | 1.19x | 2.19x | 1.57x | 1.44x | 1.54x | 1.92x | 1.65x | 1.38x |
| EV / EBITDA | 2.62x | 5.21x | 3.61x | 3.59x | 4.9x | 4.48x | 3.67x | 2.96x |
| EV / EBIT | 4.62x | 9.7x | 5.81x | 6.85x | 12.7x | 7.68x | 5.71x | 4.2x |
| EV / FCF | 6.08x | 9.26x | 8.87x | 10x | 12.9x | 25.9x | 17.7x | 13.9x |
| FCF Yield | 16.4% | 10.8% | 11.3% | 10% | 7.76% | 3.86% | 5.64% | 7.21% |
| Dividend per Share 2 | - | 3 | 3.3 | 3.3 | 3.3 | 3.855 | 4.793 | 6.065 |
| Rate of return | - | 1.76% | 2.59% | 2.86% | 3.59% | 2.2% | 2.74% | 3.46% |
| EPS 2 | 9.36 | 7.44 | 10.44 | 2.23 | -5.31 | 12.39 | 16.46 | 19.93 |
| Distribution rate | - | 40.3% | 31.6% | 148% | -62.1% | 31.1% | 29.1% | 30.4% |
| Net sales 1 | 1,79,361 | 1,81,646 | 2,07,003 | 2,21,056 | 1,88,001 | 2,23,776 | 2,51,216 | 2,85,684 |
| EBITDA 1 | 81,311 | 76,158 | 90,348 | 88,780 | 59,298 | 95,904 | 1,12,754 | 1,32,732 |
| EBIT 1 | 46,105 | 40,935 | 56,081 | 46,512 | 22,807 | 55,948 | 72,404 | 93,495 |
| Net income 1 | 17,022 | 13,750 | 19,337 | 4,092 | -9,592 | 25,235 | 32,513 | 35,721 |
| Net Debt 1 | 1,04,577 | 89,328 | 95,984 | 1,09,912 | 1,24,203 | 1,09,091 | 92,934 | 72,350 |
| Reference price 2 | 60.19 | 170.71 | 127.30 | 115.50 | 91.99 | 175.19 | 175.19 | 175.19 |
| Nbr of stocks (in thousands) | 17,98,675 | 18,02,808 | 18,05,685 | 18,06,405 | 18,06,475 | 18,30,441 | 18,30,441 | - |
| Announcement Date | 10/03/21 | 09/03/22 | 12/03/23 | 22/03/24 | 17/03/25 | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.27x | 1.92x | 4.48x | 2.17% | 1.95TCr | |
| 42.18x | 6.61x | 11.66x | 1.01% | 14TCr | |
| 17.93x | 2.09x | 8.01x | 4.04% | 6.49TCr | |
| -105.55x | 9.13x | 11.55x | 0.96% | 2.06TCr | |
| 4.08x | 3.16x | 7x | 3.96% | 1.97TCr | |
| -4.63x | 7.06x | 16.45x | -.--% | 1.35TCr | |
| 14.73x | 2.85x | 7.45x | 4.07% | 1.33TCr | |
| 22.86x | 4.55x | 10.17x | 4.99% | 1.15TCr | |
| 23.49x | 3.33x | 9.4x | 4.19% | 1.02TCr | |
| 47.36x | 9.82x | 18.6x | 0.92% | 976.19Cr | |
| Average | 7.67x | 5.05x | 10.48x | 2.63% | 3.18TCr | |
| Weighted average by Cap. | 19.32x | 5.13x | 10.29x | 2.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- MTN Stock
- Valuation MTN Group Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition