Loading...
XSTO
TIGO SDB
Market cap5.34bUSD
Mar 17, Last price  
300.00SEK
Name

Millicom International Cellular SA

Chart & Performance

D1W1MN
P/E
21.11
P/S
0.92
EPS
1.45
Div Yield, %
—
Shrs. gr., 5y
6.02%
Rev. gr., 5y
6.01%
Revenues
5.80b
+2.53%
1,083,669,0001,576,100,0002,630,614,0003,412,380,0003,372,727,0003,920,249,0004,530,000,0004,814,000,0005,159,000,0006,386,000,0006,730,000,0004,374,000,0004,133,000,0004,075,000,0004,336,000,0004,171,000,0004,617,000,0005,624,000,0005,661,000,0005,804,000,000
Net income
253m
P
10,043,000168,947,000697,142,000291,366,000850,788,0001,652,233,000925,000,000508,000,000229,000,0002,643,000,000-559,000,000-32,000,00085,000,000-10,000,00098,000,000-373,000,000590,000,00016,000,000-82,000,000253,000,000
CFO
1.60b
+31.07%
407,165,000477,460,0001,111,437,0001,122,239,000455,968,000785,367,0001,611,457,0001,585,000,0001,210,000,0001,458,000,0001,651,000,000878,000,000820,000,000792,000,000801,000,000821,000,000956,000,0001,284,000,0001,223,000,0001,603,000,000
Dividend
Nov 05, 20191.053462 SEK/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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
5,804,000
2.53%
5,661,000
0.66%
5,624,000
21.81%
Cost of revenue
1,420,000
4,609,000
2,570,000
Unusual Expense (Income)
NOPBT
4,384,000
1,052,000
3,054,000
NOPBT Margin
75.53%
18.58%
54.30%
Operating Taxes
281,000
424,000
222,000
Tax Rate
6.41%
40.30%
7.27%
NOPAT
4,103,000
628,000
2,832,000
Net income
253,000
-408.54%
(82,000)
-612.50%
16,000
-97.29%
Dividends
Dividend yield
Proceeds from repurchase of equity
(99,000)
(5,000)
717,000
BB yield
0.21%
0.02%
-3.88%
Debt
Debt current
438,000
410,000
343,000
Long-term debt
7,378,000
8,373,000
8,493,000
Deferred revenue
31,000
32,000
Other long-term liabilities
624,000
1,241,000
787,000
Net debt
6,556,000
7,432,000
7,207,000
Cash flow
Cash from operating activities
1,603,000
1,223,000
1,284,000
CAPEX
(540,000)
(814,000)
(1,072,000)
Cash from investing activities
(604,000)
(1,105,000)
(1,104,000)
Cash from financing activities
(1,066,000)
(377,000)
(1,000)
FCF
4,762,000
498,000
2,572,000
Balance
Cash
699,000
775,000
1,039,000
Long term investments
561,000
576,000
590,000
Excess cash
969,800
1,067,950
1,347,800
Stockholders' equity
2,554,000
2,377,000
3,681,000
Invested Capital
10,091,200
11,389,050
10,839,200
ROIC
38.20%
5.65%
25.89%
ROCE
39.63%
8.35%
24.76%
EV
Common stock shares outstanding
172,560
171,397
139,690
Price
271.20
50.46%
180.25
36.40%
132.15
-35.63%
Market cap
46,798,272
51.48%
30,894,309
67.36%
18,460,033
-45.33%
EV
53,300,272
38,242,309
25,696,033
EBITDA
5,618,000
2,390,000
4,418,000
EV/EBITDA
9.49
16.00
5.82
Interest
711,000
558,000
Interest/NOPBT
67.59%
18.27%