|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 146.01 ZAR | -1.12% |
|
-6.01% | +3.33% |
| 02/03 | Vodafone teams up with Amazon's satellites to connect masts in Europe and Africa | RE |
| 12/02 | Absa Group Announces Executive Changes | CI |
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 | 2,82,104 | - | - |
| Change | - | 26.55% | -12.88% | -19.24% | 27.3% | 16.19% | - | - |
| Enterprise Value (EV) 1 | 2,41,947 | 2,98,864 | 2,84,465 | 2,40,506 | 2,94,850 | 3,32,787 | 3,24,898 | 3,17,499 |
| Change | - | 23.52% | -4.82% | -15.45% | 22.6% | 12.87% | -2.37% | -2.28% |
| P/E ratio | 12.9x | 15.8x | 12.9x | 11.7x | 14.6x | 14x | 12.9x | 11.4x |
| PBR | 2.7x | 3.41x | 2.75x | 2.09x | 2.63x | 3.01x | 2.84x | 2.68x |
| PEG | - | 4.41x | -2.01x | -1x | 7.23x | 0.7x | 1.43x | 0.9x |
| Capitalization / Revenue | 2.18x | 2.64x | 1.98x | 1.27x | 1.59x | 1.68x | 1.55x | 1.45x |
| EV / Revenue | 2.46x | 2.91x | 2.39x | 1.6x | 1.94x | 1.98x | 1.79x | 1.63x |
| EV / EBITDA | 6.16x | 7.49x | 6.3x | 4.29x | 5.31x | 5.29x | 4.7x | 4.26x |
| EV / EBIT | 8.75x | 10.6x | 9.72x | 6.81x | 8.24x | 8.32x | 7.25x | 6.45x |
| EV / FCF | 12.1x | 14.8x | 13.7x | 9.01x | 10.5x | 12.6x | 11.8x | 10.7x |
| FCF Yield | 8.23% | 6.75% | 7.3% | 11.1% | 9.53% | 7.94% | 8.5% | 9.31% |
| Dividend per Share 2 | 8.25 | 8.5 | 6.7 | 6.35 | 6.2 | 7.318 | 8.499 | 9.373 |
| Rate of return | 6.53% | 5.31% | 5.49% | 6.44% | 4.94% | 5.01% | 5.82% | 6.42% |
| EPS 2 | 9.78 | 10.13 | 9.48 | 8.42 | 8.59 | 10.42 | 11.36 | 12.84 |
| Distribution rate | 84.4% | 83.9% | 70.7% | 75.4% | 72.2% | 70.2% | 74.8% | 73% |
| Net sales 1 | 98,302 | 1,02,736 | 1,19,170 | 1,50,594 | 1,52,227 | 1,67,745 | 1,81,709 | 1,94,655 |
| EBITDA 1 | 39,299 | 39,888 | 45,144 | 56,116 | 55,511 | 62,923 | 69,177 | 74,556 |
| EBIT 1 | 27,652 | 28,236 | 29,252 | 35,337 | 35,791 | 39,995 | 44,789 | 49,211 |
| Net income 1 | 16,581 | 17,163 | 16,767 | 16,292 | 16,598 | 21,371 | 25,325 | 28,515 |
| Net Debt 1 | 27,717 | 27,752 | 48,283 | 49,768 | 52,049 | 50,682 | 42,793 | 35,394 |
| Reference price 2 | 126.26 | 160.00 | 122.04 | 98.55 | 125.45 | 146.01 | 146.01 | 146.01 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.02x | 1.98x | 5.29x | 5.01% | 1.67TCr | |
| 20.59x | 3.42x | 8.67x | 1.9% | 24TCr | |
| 12.08x | 2.61x | 6.98x | 4% | 19TCr | |
| 6.59x | 4.71x | 25.03x | 0.31% | 13TCr | |
| 13.61x | 2.21x | 7.18x | 3.06% | 6.28TCr | |
| 15.61x | 1.33x | 4.71x | 3.83% | 3.34TCr | |
| 20.97x | 5.47x | 10.09x | 4.47% | 3.33TCr | |
| 9.62x | 0.42x | 1.66x | 6.67% | 3.05TCr | |
| 20.5x | 4.01x | 8.92x | 5.62% | 2.41TCr | |
| 19.12x | 4.57x | 7.59x | 3.41% | 1.42TCr | |
| Average | 15.27x | 3.07x | 8.61x | 3.83% | 7.76TCr | |
| Weighted average by Cap. | 14.79x | 3.22x | 10.35x | 2.85% |
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
- 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