OTCMVDMCY
Market cap10bUSD
Dec 20, Last price
5.51USD
1D
2.04%
1Q
-12.82%
Jan 2017
-50.23%
IPO
-55.38%
Name
Vodacom Group Ltd
Chart & Performance
Profile
Vodacom Group Limited operates as a connectivity, digital, and financial services company in South Africa and internationally. It offers range of communication services, including data, mobile and fixed voice, messaging, financial services, enterprise IT, and converged services. The company also provides mobile and fixed line connectivity solutions, as well as internet and virtual private network services to its customers over various wireless, fixed-line, satellite, mobile, and converged technologies; and cloud hosting and security services comprising infrastructure as a service, platform as a service, software as a service, security services, hosted applications, and primary and direct connectivity to all hyperscalers. In addition, it offers carrier service products, including wholesale APN data, microwave, managed satellite, WiFi, international private leased circuit, IP transit, fiber, and IP-VPN; ethernet over MPLS, carrier ethernet, cloud connect, dedicated internet access, broadband internet access, software-defined WAN, and VSAT services; sensors and other electronic devices that are attached to a remote machine enabling the capturing of critical information, such as temperature, speed, location, etc.; and digital financial services for personal finance and business solutions. Further, the company offers and SmartCitizen mobile app to provide transparency and accountability with services, such as water and sanitation, roads, education, and health. The company was founded in 1993 and is headquartered in Midrand, South Africa. Vodacom Group Limited is a subsidiary of Vodafone Investments SA (Pty) Limited.
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 150,594,000 2,059.87% | 6,972,375 1.28% | 6,884,446 15.03% | |||||||
Cost of revenue | 59,856,000 | 5,483,006 | 5,222,298 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 90,738,000 | 1,489,369 | 1,662,148 | |||||||
NOPBT Margin | 60.25% | 21.36% | 24.14% | |||||||
Operating Taxes | 8,859,000 | 405,454 | 459,789 | |||||||
Tax Rate | 9.76% | 27.22% | 27.66% | |||||||
NOPAT | 81,879,000 | 1,083,915 | 1,202,359 | |||||||
Net income | 16,292,000 1,552.87% | 985,682 -14.70% | 1,155,566 14.04% | |||||||
Dividends | (12,374,000) | (13,136,000) | (14,170,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (438,000) | (377,000) | (29,153) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 13,938,000 | 9,650,000 | 1,582,139 | |||||||
Long-term debt | 59,540,000 | 61,270,232 | 2,008,349 | |||||||
Deferred revenue | 583,232 | 564,790 | ||||||||
Other long-term liabilities | 5,984,000 | (56,938,825) | 145,218 | |||||||
Net debt | (9,980,000) | 66,274,157 | (1,314,696) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 49,011,000 | 2,402,684 | 2,233,434 | |||||||
CAPEX | (22,325,000) | (1,186,028) | (932,034) | |||||||
Cash from investing activities | (20,723,000) | (1,879,127) | (1,038,211) | |||||||
Cash from financing activities | (25,699,000) | (375,414) | (1,094,229) | |||||||
FCF | (11,475,064) | 23,851,301 | 7,243,760 | |||||||
Balance | ||||||||||
Cash | 25,124,000 | 1,296,999 | 1,254,269 | |||||||
Long term investments | 58,334,000 | 3,349,077 | 3,650,915 | |||||||
Excess cash | 75,928,300 | 4,297,457 | 4,560,962 | |||||||
Stockholders' equity | 148,439,000 | 6,452,417 | 7,013,516 | |||||||
Invested Capital | 107,361,700 | 14,223,333 | 4,942,956 | |||||||
ROIC | 134.69% | 11.31% | 26.13% | |||||||
ROCE | 49.51% | 7.95% | 17.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,970,000 | 1,819,659 | 1,744,332 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 113,524,000 | 2,545,654 | 2,648,988 | |||||||
EV/EBITDA | ||||||||||
Interest | 8,163,000 | 327,208 | 273,759 | |||||||
Interest/NOPBT | 9.00% | 21.97% | 16.47% |