|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 140.27 ZAR | +2.39% |
|
-0.21% | +38.39% |
| 09/07 | Vodacom Group Limited, 2025 Earnings Call, May 19, 2025 | |
| 08/07 | South African watchdog drops opposition to Vodacom's Maziv deal | RE |
Company Valuation: Vodacom Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,14,230 | 2,71,112 | 2,36,182 | 1,90,738 | 2,42,801 | 2,71,014 | - | - |
| Change | - | 26.55% | -12.88% | -19.24% | 27.3% | 11.62% | - | - |
| Enterprise Value (EV) 1 | 2,41,947 | 2,98,864 | 2,84,465 | 2,40,506 | 2,94,850 | 3,21,227 | 3,16,944 | 3,11,879 |
| Change | - | 23.52% | -4.82% | -15.45% | 22.6% | 8.95% | -1.33% | -1.6% |
| P/E ratio | 12.9x | 15.8x | 12.9x | 11.7x | 14.6x | 13.4x | 11.9x | 10.7x |
| PBR | 2.7x | 3.41x | 2.75x | 2.09x | 2.63x | 2.59x | 2.39x | 2.21x |
| PEG | - | 4.41x | -2.01x | -1x | 7.23x | 0.6x | 1x | 1x |
| Capitalization / Revenue | 2.18x | 2.64x | 1.98x | 1.27x | 1.59x | 1.62x | 1.5x | 1.4x |
| EV / Revenue | 2.46x | 2.91x | 2.39x | 1.6x | 1.94x | 1.92x | 1.76x | 1.61x |
| EV / EBITDA | 6.16x | 7.49x | 6.3x | 4.29x | 5.31x | 5.12x | 4.6x | 4.18x |
| EV / EBIT | 8.75x | 10.6x | 9.72x | 6.81x | 8.24x | 8.05x | 7.08x | 6.36x |
| EV / FCF | 12.1x | 14.8x | 13.7x | 9.01x | 10.5x | 12.4x | 10.9x | 9.77x |
| FCF Yield | 8.23% | 6.75% | 7.3% | 11.1% | 9.53% | 8.06% | 9.2% | 10.2% |
| Dividend per Share 2 | 8.25 | 8.5 | 6.7 | 6.35 | 6.2 | 7.591 | 8.818 | 9.947 |
| Rate of return | 6.53% | 5.31% | 5.49% | 6.44% | 4.94% | 5.41% | 6.29% | 7.09% |
| EPS 2 | 9.78 | 10.13 | 9.48 | 8.42 | 8.59 | 10.5 | 11.82 | 13.12 |
| Distribution rate | 84.4% | 83.9% | 70.7% | 75.4% | 72.2% | 72.3% | 74.6% | 75.8% |
| Net sales 1 | 98,302 | 1,02,736 | 1,19,170 | 1,50,594 | 1,52,227 | 1,67,217 | 1,80,309 | 1,93,358 |
| EBITDA 1 | 39,299 | 39,888 | 45,144 | 56,116 | 55,511 | 62,694 | 68,882 | 74,592 |
| EBIT 1 | 27,652 | 28,236 | 29,252 | 35,337 | 35,791 | 39,923 | 44,749 | 49,069 |
| Net income 1 | 16,581 | 17,163 | 16,767 | 16,292 | 16,598 | 21,251 | 24,184 | 27,184 |
| Net Debt 1 | 27,717 | 27,752 | 48,283 | 49,768 | 52,049 | 50,213 | 45,930 | 40,864 |
| Reference price 2 | 126.26 | 160.00 | 122.04 | 98.55 | 125.45 | 140.27 | 140.27 | 140.27 |
| 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 | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 13.35x | 1.92x | 5.12x | 5.41% | 1.52TCr | ||
| 21.39x | 3.88x | 10.01x | 1.58% | 26TCr | ||
| 12.01x | 2.48x | 6.7x | 4.12% | 19TCr | ||
| 26.54x | 3.97x | 14.24x | 0.42% | 10TCr | ||
| 12.61x | 2.13x | 6.99x | 3.29% | 6.55TCr | ||
| 11.95x | 0.55x | 2.16x | 5.37% | 3.66TCr | ||
| 20.78x | 4.71x | 8.83x | 4.34% | 2.65TCr | ||
| 12.62x | 1.24x | 4.28x | 4.94% | 2.68TCr | ||
| 19.35x | 3.71x | 8.39x | 6.09% | 2.12TCr | ||
| 31.46x | 4.02x | 7.63x | 1.78% | 1.19TCr | ||
| Average | 18.21x | 2.86x | 7.44x | 3.73% | 7.58TCr | |
| Weighted average by Cap. | 18.07x | 3.12x | 8.66x | 2.83% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- VOD Stock
- Valuation Vodacom 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