Valuation Vodacom Group Limited

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 10/06/2026			5-day change	1st Jan Change
147.99 ^ZAR	-0.46%		-1.67%	+4.73%

11/05	Vodacom Group Limited, 2026 Earnings Call, May 11, 2026
11/05	Vodacom Group Limited, 2026 Earnings Call, May 11, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,14,230	2,71,112	2,36,182	1,90,738	2,42,801	2,85,930	-	-
Change	-	26.55%	-12.88%	-19.24%	27.3%	17.76%	-	-
Enterprise Value (EV) ¹	2,41,947	2,98,864	2,84,465	2,40,506	2,94,850	3,41,880	3,48,130	3,39,489
Change	-	23.52%	-4.82%	-15.45%	22.6%	15.95%	1.21%	-2.48%
P/E ratio	12.9x	15.8x	12.9x	11.7x	14.6x	13.5x	12.1x	10.5x
PBR	2.7x	3.41x	2.75x	2.09x	2.63x	3.01x	2.78x	3.15x
PEG	-	4.41x	-2.01x	-1x	7.23x	0.6x	0.6x	0.7x
Capitalization / Revenue	2.18x	2.64x	1.98x	1.27x	1.59x	1.66x	1.39x	1.23x
EV / Revenue	2.46x	2.91x	2.39x	1.6x	1.94x	2.04x	1.69x	1.46x
EV / EBITDA	6.16x	7.49x	6.3x	4.29x	5.31x	5.46x	3.7x	3.56x
EV / EBIT	8.75x	10.6x	9.72x	6.81x	8.24x	7.75x	7.17x	5.55x
EV / FCF	12.1x	14.8x	13.7x	9.01x	10.5x	10.4x	9.31x	8.27x
FCF Yield	8.23%	6.75%	7.3%	11.1%	9.53%	9.59%	10.7%	12.1%
Dividend per Share ²	8.25	8.5	6.7	6.35	6.2	7.35	8.206	9.977
Rate of return	6.53%	5.31%	5.49%	6.44%	4.94%	5.09%	5.52%	6.71%
EPS ²	9.78	10.13	9.48	8.42	8.59	10.69	12.25	14.1
Distribution rate	84.4%	83.9%	70.7%	75.4%	72.2%	68.8%	67%	70.8%
Net sales ¹	98,302	1,02,736	1,19,170	1,50,594	1,52,227	1,67,652	2,06,416	2,33,170
EBITDA ¹	39,299	39,888	45,144	56,116	55,511	62,626	94,041	95,413
EBIT ¹	27,652	28,236	29,252	35,337	35,791	44,108	48,550	61,186
Net income ¹	16,581	17,163	16,767	16,292	16,598	20,647	24,098	28,173
Net Debt ¹	27,717	27,752	48,283	49,768	52,049	63,041	62,200	53,559
Reference price ²	126.26	160.00	122.04	98.55	125.45	148.68	148.68	148.68
Nbr of stocks (in thousands)	16,96,737	16,94,453	19,35,281	19,35,439	19,35,439	19,32,089	-	-
Announcement Date	18/05/21	16/05/22	14/05/23	12/05/24	16/05/25	11/05/26	-	-

¹ZAR in Million²ZAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VODACOM GROUP LIMITED	14.7x	2.07x	5.53x	4.79%	1.74TCr
SOFTBANK GROUP CORP.	11.63x	7.24x	38.56x	0.16%	25TCr
T-MOBILE US, INC.	17.15x	2.93x	7.43x	2.3%	19TCr
AT&T INC.	9.94x	2.32x	6.25x	4.89%	16TCr
KDDI CORPORATION	14.41x	2.3x	7.56x	2.96%	6.46TCr
VODAFONE GROUP PLC	13.28x	1.28x	4.37x	3.8%	3.39TCr
ADVANCED INFO SERVICE	20.25x	5.47x	10.02x	4.69%	3.24TCr
CHINA UNICOM (HONG KONG) LIMITED	9.84x	0.37x	1.49x	6.86%	2.83TCr
TELENOR ASA	12.72x	3.52x	7.76x	6.55%	2.15TCr
Average	13.77x	3.06x	9.89x	4.11%	8.9TCr
Weighted average by Cap.	13.31x	4.05x	16.68x	2.68%