XLONAAF
Market cap5.01bUSD
Dec 23, Last price
108.60GBP
1D
3.13%
1Q
-8.51%
IPO
52.96%
Name
Airtel Africa PLC
Chart & Performance
P/E
—
P/S
100.26
EPS
—
Div Yield, %
0.05%
Shrs. gr., 5y
-0.04%
Rev. gr., 5y
10.20%
Revenues
5.00b
-4.85%
Net income
-165m
L
CFO
2.26b
+2.31%
Dividend
Jun 20, 20242.22037 GBP/sh
Earnings
May 07, 2025
Profile
Airtel Africa Plc, together with its subsidiaries, provides telecommunications and mobile money services to customers in Nigeria, East Africa, and Francophone Africa. It offers prepaid and postpaid wireless voice, international roaming, and fixed line telephone services; data communication services, including 2G, 3G, and 4G; and mobile money services, such as digital wallet payments systems, microloans, savings, and international money transfers. The company also provides messaging, value added, enterprise, and infrastructure sharing services, as well as support services; and sells handsets. In addition, it is involved in the investment activities. The company was incorporated in 2018 and is based in London, the United Kingdom. Airtel Africa Plc is a subsidiary of Airtel Africa Mauritius Limited.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | |
| Income | ||||||||
Revenues | 5,000,000 -4.85% | 5,255,000 11.48% | 4,714,000 20.62% | |||||
Cost of revenue | 2,391,000 | 1,921,000 | 1,692,000 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 2,609,000 | 3,334,000 | 3,022,000 | |||||
NOPBT Margin | 52.18% | 63.44% | 64.11% | |||||
Operating Taxes | 26,000 | 284,000 | 469,000 | |||||
Tax Rate | 1.00% | 8.52% | 15.52% | |||||
NOPAT | 2,583,000 | 3,050,000 | 2,553,000 | |||||
Net income | (165,000) -124.89% | 663,000 5.07% | 631,000 86.14% | |||||
Dividends | (212,000) | (195,000) | (169,000) | |||||
Dividend yield | 5.34% | 4.87% | 3.22% | |||||
Proceeds from repurchase of equity | 42,000 | 144,000 | (12,000) | |||||
BB yield | -1.06% | -3.60% | 0.23% | |||||
| Debt | ||||||||
Debt current | 1,783,000 | 1,339,000 | 1,109,000 | |||||
Long-term debt | 4,768,000 | 4,932,000 | 4,483,000 | |||||
Deferred revenue | 780,000 | 687,000 | ||||||
Other long-term liabilities | 769,000 | 13,000 | 18,000 | |||||
Net debt | 5,896,000 | 5,647,000 | 4,941,000 | |||||
| Cash flow | ||||||||
Cash from operating activities | 2,259,000 | 2,208,000 | 2,011,000 | |||||
CAPEX | (868,000) | (1,281,000) | (739,000) | |||||
Cash from investing activities | (1,228,000) | (1,026,000) | (557,000) | |||||
Cash from financing activities | (844,000) | (1,118,000) | (1,607,000) | |||||
FCF | 2,648,000 | 2,956,000 | 2,072,000 | |||||
| Balance | ||||||||
Cash | 966,000 | 845,000 | 982,000 | |||||
Long term investments | (311,000) | (221,000) | (331,000) | |||||
Excess cash | 405,000 | 361,250 | 415,300 | |||||
Stockholders' equity | 2,311,000 | 3,820,000 | 5,462,000 | |||||
Invested Capital | 7,126,000 | 8,269,750 | 7,650,700 | |||||
ROIC | 33.55% | 38.32% | 34.13% | |||||
ROCE | 34.34% | 38.15% | 36.94% | |||||
| EV | ||||||||
Common stock shares outstanding | 3,750,641 | 3,756,868 | 3,760,109 | |||||
Price | 1.06 -0.66% | 1.07 -23.66% | 1.40 75.91% | |||||
Market cap | 3,968,178 -0.82% | 4,001,064 -23.72% | 5,245,352 75.96% | |||||
EV | 10,004,178 | 9,821,064 | 12,139,352 | |||||
EBITDA | 3,397,000 | 4,152,000 | 3,766,000 | |||||
EV/EBITDA | 2.95 | 2.37 | 3.22 | |||||
Interest | 435,000 | 752,000 | 441,000 | |||||
Interest/NOPBT | 16.67% | 22.56% | 14.59% | |||||