Stock VOD VODAFONE GROUP PUBLIC LIMITED COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vodafone Group Public Limited Company Nasdaq

Equities

VOD

US92857W3088

Wireless Telecommunications Services

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
9.19 USD -1.08% Intraday chart for Vodafone Group Public Limited Company +3.96% +5.63%
Jul. 11 European Equities Traded in the US as American Depositary Receipts Rise Slightly in Thursday Trading MT
Jul. 11 Germany to phase out Huawei, ZTE components from its 5G core network RE

Valuation

Fiscal Period: Marzo 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 34,034 43,727 39,776 27,419 22,314 22,548 - -
Enterprise Value (EV) 1 76,202 84,270 81,354 60,794 55,556 51,797 50,783 47,139
P/E ratio -40.6 x 408 x 20.7 x 2.38 x 19.6 x 9.67 x 9.48 x 8.46 x
Yield 7.08% 5.81% 6.07% 8.86% 10.9% 7.31% 6.65% 6.86%
Capitalization / Revenue 0.76 x 1 x 0.87 x 0.6 x 0.61 x 0.6 x 0.57 x 0.57 x
EV / Revenue 1.69 x 1.92 x 1.78 x 1.33 x 1.51 x 1.37 x 1.28 x 1.19 x
EV / EBITDA 5.12 x 5.86 x 5.35 x 4.15 x 5.04 x 4.71 x 4.18 x 3.85 x
EV / FCF 13.4 x 16.8 x 15 x 12.6 x 5.43 x 20.7 x 16.6 x 15.6 x
FCF Yield 7.48% 5.96% 6.68% 7.96% 18.4% 4.84% 6.04% 6.41%
Price to Book 0.61 x 0.82 x 0.79 x 0.44 x 0.37 x 0.36 x 0.33 x 0.34 x
Nbr of stocks (in thousands) 26,771,934 28,211,023 26,839,146 26,997,639 27,079,994 26,646,435 - -
Reference price 2 1.271 1.550 1.482 1.016 0.8240 0.8462 0.8462 0.8462
Announcement Date 5/12/20 5/18/21 5/17/22 5/16/23 5/14/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 44,974 43,809 45,580 45,706 36,717 37,811 39,664 39,720
EBITDA 1 14,881 14,386 15,208 14,665 11,019 11,007 12,145 12,257
EBIT 1 4,555 5,463 6,690 6,624 4,861 4,340 4,890 5,108
Operating Margin 10.13% 12.47% 14.68% 14.49% 13.24% 11.48% 12.33% 12.86%
Earnings before Tax (EBT) 1 795 4,400 3,954 12,816 1,620 2,893 3,482 3,541
Net income 1 -920 112 2,088 11,838 1,140 2,277 2,367 2,477
Net margin -2.05% 0.26% 4.58% 25.9% 3.1% 6.02% 5.97% 6.24%
EPS 2 -0.0313 0.003800 0.0717 0.4262 0.0421 0.0875 0.0893 0.1000
Free Cash Flow 1 5,700 5,019 5,437 4,842 10,226 2,507 3,066 3,022
FCF margin 12.67% 11.46% 11.93% 10.59% 27.85% 6.63% 7.73% 7.61%
FCF Conversion (EBITDA) 38.3% 34.89% 35.75% 33.02% 92.8% 22.77% 25.24% 24.65%
FCF Conversion (Net income) - 4,481.25% 260.39% 40.9% 897.02% 110.1% 129.56% 121.99%
Dividend per Share 2 0.0900 0.0900 0.0900 0.0900 0.0900 0.0619 0.0562 0.0580
Announcement Date 5/12/20 5/18/21 5/17/22 5/16/23 5/14/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 Q1 2023 S1 2023 S2 2024 Q1 2024 S1 2024 S2
Net sales 1 23,035 21,427 22,382 22,489 23,091 11,278 22,930 22,776 10,740 21,937 9,346
EBITDA 7,776 7,023 7,363 7,565 7,643 - 7,244 7,421 - - -
EBIT 2,874 2,549 2,914 3,290 3,400 - 3,343 3,281 - 1,655 -
Operating Margin 12.48% 11.9% 13.02% 14.63% 14.72% - 14.58% 14.41% - 7.54% -
Earnings before Tax (EBT) - - - 1,276 2,678 - 1,728 11,088 - - -
Net income 1,208 1,314 -1,202 996 1,092 - 986 10,852 - - -
Net margin 5.24% 6.13% -5.37% 4.43% 4.73% - 4.3% 47.65% - - -
EPS 0.0411 - -0.0407 0.0339 0.0378 - - - - -0.0128 0.0549
Dividend per Share 0.0450 0.0450 0.0450 0.0450 0.0450 - 0.0450 0.0450 - - 0.0450
Announcement Date 5/12/20 11/16/20 5/18/21 11/16/21 5/17/22 8/15/22 11/15/22 5/16/23 8/14/23 11/14/23 5/14/24
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 42,168 40,543 41,578 33,375 33,242 29,248 28,234 24,591
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.834 x 2.818 x 2.734 x 2.276 x 3.017 x 2.657 x 2.325 x 2.006 x
Free Cash Flow 1 5,700 5,019 5,437 4,842 10,226 2,507 3,066 3,022
ROE (net income / shareholders' equity) 2.66% 4.08% 5.79% 6.22% 3.87% 3.16% 4.29% 4.67%
ROA (Net income/ Total Assets) 1.06% 1.48% 2.07% 2.37% 0.76% 0.57% 0.78% 0.93%
Assets 1 -86,869 7,574 100,850 498,862 149,941 400,719 303,897 265,468
Book Value Per Share 2 2.090 1.890 1.890 2.290 2.210 2.340 2.590 2.510
Cash Flow per Share 2 0.5900 0.5800 0.6200 0.6500 0.6100 0.3300 0.3800 0.3900
Capex 1 7,411 7,854 8,306 8,378 6,331 7,045 7,051 7,074
Capex / Sales 16.48% 17.93% 18.22% 18.33% 17.24% 18.63% 17.78% 17.81%
Announcement Date 5/12/20 5/18/21 5/17/22 5/16/23 5/14/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Vodafone Group Public Limited Company

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
0.8595 EUR
Average target price
1.135 EUR
Spread / Average Target
+32.06%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Wireless Telecommunications Services

1st Jan change Capi.
T-MOBILE US Stock T-Mobile US
+11.53% 212B
AT&T INC. Stock AT&T Inc.
+12.40% 134B
SOFTBANK GROUP CORP. Stock SoftBank Group Corp.
+89.42% 107B
KDDI CORPORATION Stock KDDI Corporation
+1.23% 57.97B
CHINA UNICOM HONG KONG LIMITED Stock China Unicom Hong Kong Limited
+50.82% 28.4B
ADVANCED INFO SERVICE Stock Advanced Info Service
+2.30% 18.09B
TELENOR ASA Stock Telenor ASA
+5.06% 15.68B
VODACOM GROUP LIMITED Stock Vodacom Group Limited
-8.75% 10.33B
TAIWAN MOBILE CO., LTD. Stock Taiwan Mobile Co., Ltd.
+2.43% 9.45B
Other Wireless Telecommunications Services
  1. Stock Market
  2. Equities
  3. VOD Stock
  4. VOD Stock
  5. Financials Vodafone Group Public Limited Company