Loading...
XNASTIGO
Market cap4.15bUSD
Dec 24, Last price  
24.19USD
1D
-0.17%
1Q
-13.95%
Jan 2017
-42.88%
Name

Millicom International Cellular SA

Chart & Performance

D1W1MN
XNAS:TIGO chart
P/E
—
P/S
0.74
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
5.95%
Rev. gr., 5y
6.80%
Revenues
5.66b
+0.66%
921,466,0001,083,669,0001,576,100,0002,630,614,0003,412,380,0003,372,727,0003,920,249,0004,530,000,0004,814,000,0005,159,000,0006,386,000,0006,730,000,0004,374,000,0004,133,000,0004,075,000,0004,336,000,0004,171,000,0004,617,000,0005,624,000,0005,661,000,000
Net income
-82m
L
68,241,00010,043,000168,947,000697,142,000291,366,000850,788,0001,652,233,000925,000,000508,000,000229,000,0002,643,000,000-559,000,000-32,000,00085,000,000-10,000,00098,000,000-373,000,000590,000,00016,000,000-82,000,000
CFO
1.22b
-4.75%
303,243,000407,165,000477,460,0001,111,437,0001,122,239,000455,968,000785,367,0001,611,457,0001,585,000,0001,210,000,0001,458,000,0001,651,000,000878,000,000820,000,000792,000,000801,000,000821,000,000956,000,0001,284,000,0001,223,000,000
Dividend
May 03, 20191.32 USD/sh
Earnings
May 23, 2025

Profile

Millicom International Cellular S.A. provides cable and mobile services in Latin America and Africa. The company offers mobile services, including mobile data and voice; short message service; and mobile financial services, such as payments, money transfers, international remittances, savings, real-time loans, and micro-insurance. It also provides cable and other fixed services, including broadband, content, fixed voice, and pay-TV to residential consumers; and fixed, managed services, cloud and security solutions, and value-added services to small, medium, and large businesses, as well as governmental entities. As of December 31, 2021, the company served 44.9 million mobile customers; and 12.7 million cable homes. It markets its products and services under Tigo and Tigo Business brands. The company was founded in 1990 and is headquartered in Luxembourg.
URL
https://www.millicom.com/
IPO date
Jan 01, 2004
Employees
19,300
Domiciled in
LU
Incorporated in
LU

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
5,661,000
0.66%
5,624,000
21.81%
4,617,000
10.69%
Cost of revenue
4,609,000
2,570,000
2,300,000
Unusual Expense (Income)
NOPBT
1,052,000
3,054,000
2,317,000
NOPBT Margin
18.58%
54.30%
50.18%
Operating Taxes
424,000
222,000
189,000
Tax Rate
40.30%
7.27%
8.16%
NOPAT
628,000
2,832,000
2,128,000
Net income
(82,000)
-612.50%
16,000
-97.29%
590,000
-258.18%
Dividends
Dividend yield
Proceeds from repurchase of equity
(5,000)
717,000
(50,000)
BB yield
0.02%
-3.88%
0.15%
Debt
Debt current
410,000
343,000
2,011,000
Long-term debt
8,373,000
8,493,000
8,067,000
Deferred revenue
31,000
32,000
46,000
Other long-term liabilities
1,241,000
787,000
755,000
Net debt
7,432,000
7,207,000
8,565,000
Cash flow
Cash from operating activities
1,223,000
1,284,000
956,000
CAPEX
(814,000)
(1,072,000)
(908,000)
Cash from investing activities
(1,105,000)
(1,104,000)
(2,703,000)
Cash from financing activities
(377,000)
(1,000)
1,777,000
FCF
498,000
2,572,000
1,732,000
Balance
Cash
775,000
1,039,000
895,000
Long term investments
576,000
590,000
618,000
Excess cash
1,067,950
1,347,800
1,282,150
Stockholders' equity
2,377,000
3,681,000
2,800,000
Invested Capital
11,389,050
10,839,200
11,041,850
ROIC
5.65%
25.89%
22.99%
ROCE
8.35%
24.76%
18.48%
EV
Common stock shares outstanding
171,397
139,690
164,469
Price
180.25
36.40%
132.15
-35.63%
205.30
-36.60%
Market cap
30,894,309
67.36%
18,460,033
-45.33%
33,765,421
-19.08%
EV
38,242,309
25,696,033
42,487,421
EBITDA
2,390,000
4,418,000
3,513,000
EV/EBITDA
16.00
5.82
12.09
Interest
711,000
558,000
476,000
Interest/NOPBT
67.59%
18.27%
20.54%