XNYSIHS
Market cap1.08bUSD
Dec 20, Last price
3.23USD
1D
4.87%
1Q
8.39%
Jan 2017
-97.25%
IPO
-80.65%
Name
IHS Holding Ltd (Pre-Reincorporation)
Chart & Performance
P/E
—
P/S
0.51
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
0.31%
Rev. gr., 5y
12.72%
Revenues
2.13b
+8.37%
Net income
-1.98b
L+320.20%
CFO
853m
-5.94%
Earnings
Mar 10, 2025
Profile
IHS Holding Limited, together with its subsidiaries, owns, operates, and develops shared telecommunications infrastructure in Africa, Latin America, Europe, and the Middle East. It offers colocation and lease agreement, build-to-suit, fiber connectivity, and rural telephony solutions. The company serves mobile network operators, internet service providers, broadcasters, security functions, and private corporations. IHS Holding Limited was founded in 2001 and is based in London, the United Kingdom.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑11 | |
| Income | |||||||||
Revenues | 2,125,539 8.37% | 1,961,299 24.15% | 1,579,730 12.58% | ||||||
Cost of revenue | 1,506,168 | 1,658,067 | 1,243,899 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 619,371 | 303,232 | 335,831 | ||||||
NOPBT Margin | 29.14% | 15.46% | 21.26% | ||||||
Operating Taxes | 107,528 | (73,453) | 17,980 | ||||||
Tax Rate | 17.36% | 5.35% | |||||||
NOPAT | 511,843 | 376,685 | 317,851 | ||||||
Net income | (1,976,609) 320.20% | (470,397) 1,700.84% | (26,121) -91.91% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (10,037) | 349,846 | |||||||
BB yield | 0.65% | -7.57% | |||||||
| Debt | |||||||||
Debt current | 545,307 | 525,354 | 258,179 | ||||||
Long-term debt | 4,169,528 | 4,028,106 | 3,103,113 | ||||||
Deferred revenue | 1 | ||||||||
Other long-term liabilities | 90,760 | 85,992 | 71,910 | ||||||
Net debt | 4,420,999 | 4,039,372 | 2,444,793 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 853,453 | 907,303 | 750,189 | ||||||
CAPEX | (575,962) | (559,370) | (402,475) | ||||||
Cash from investing activities | (722,249) | (1,517,288) | (877,949) | ||||||
Cash from financing activities | (162,301) | 398,241 | 524,265 | ||||||
FCF | 872,060 | (458,938) | 15,464 | ||||||
| Balance | |||||||||
Cash | 293,823 | 514,078 | 916,488 | ||||||
Long term investments | 13 | 10 | 11 | ||||||
Excess cash | 187,559 | 416,023 | 837,512 | ||||||
Stockholders' equity | 347,354 | 1,358,648 | 1,725,960 | ||||||
Invested Capital | 4,363,396 | 4,907,540 | 3,876,714 | ||||||
ROIC | 11.04% | 8.58% | 8.94% | ||||||
ROCE | 13.21% | 5.50% | 6.95% | ||||||
| EV | |||||||||
Common stock shares outstanding | 333,176 | 330,963 | 327,820 | ||||||
Price | 4.60 -25.20% | 6.15 -56.38% | 14.10 -87.97% | ||||||
Market cap | 1,532,610 -24.70% | 2,035,422 -55.96% | 4,622,262 -88.08% | ||||||
EV | 6,191,115 | 6,301,994 | 7,210,008 | ||||||
EBITDA | 1,064,113 | 772,482 | 718,713 | ||||||
EV/EBITDA | 5.82 | 8.16 | 10.03 | ||||||
Interest | 446,593 | 872,029 | 422,034 | ||||||
Interest/NOPBT | 72.10% | 287.58% | 125.67% | ||||||