Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Johannesburg Stock Exchange  >  MTN Group Limited    MTNJ   ZAE000042164

MTN GROUP LIMITED

(MTNJ)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M ZAR Estimates in M ZAR
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 147 920 132 820 134 560 149 637 162 149 172 671
EBITDA 51 981 44 293 48 246 61 578 67 643 72 401
Operating profit (EBIT) 15 015 19 070 23 576 30 273 35 280 39 648
Pre-Tax Profit (EBT) 5 243 9 555 15 008 19 765 24 843 30 009
Net income -2 614 4 414 8 719 11 274 13 895 16 756
P/E ratio -87,5x 56,7x 18,6x 13,8x 11,4x 9,35x
EPS ( ZAR ) -1,44 2,41 4,78 6,38 7,73 9,43
Dividend per Share ( ZAR ) 7,00 7,00 6,25 5,50 6,07 6,82
Yield 5,56% 5,12% 7,02% 6,23% 6,89% 7,73%
Reference price ( ZAR ) 126,000 136,600 89,000 88,160 88,160 88,160
Announcement Date 03/02/2017
01:11am
03/08/2018
05:05am
03/07/2019
05:15am
- - -
Finances - Leverage
Actuals in M ZAR Estimates in M ZAR
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 51 902 57 145 63 546 64 284 79 266 75 117
Finance - - - - - -
Operating income (EBITDA) 51 981 44 293 48 246 61 578 67 643 72 401
Leverage
(Debt/EBITDA)
1,00x 1,29x 1,32x 1,04x 1,17x 1,04x
Capital Expenditure 35 247 26 661 28 196 29 039 28 831 28 789
Free Cash Flow (FCF) 20 434 11 823 12 149 19 318 19 619 26 308
Book Value Per Share (BVPS) ( ZAR ) 57,8 52,4 49,1 46,6 48,4 51,9
Cash Flow per Share ( ZAR ) 29,9 21,0 22,1 24,2 30,5 36,9
Announcement Date 03/02/2017
01:11am
03/08/2018
05:05am
03/07/2019
05:15am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 158 512 M ZAR -
Entreprise Value (EV) 222 796 M ZAR 237 778 M ZAR
Valuation 2019e 2020e
P/E ratio (Price / EPS) 13,8x 11,4x
Capitalization / Revenue 1,06x 0,98x
EV / Revenue 1,49x 1,37x
EV / EBITDA 3,62x 3,29x
Yield (DPS / Price) 6,23% 6,89%
Price to book (Price / BVPS) 1,89x 1,82x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 20,2% 21,8%
Operating Leverage (Delta EBIT / Delta Sales) 2,54x 1,98x
Net Margin (Net Profit / Revenue) 7,53% 8,57%
ROA (Net Profit / Asset) 3,50% 4,40%
ROE (Net Profit / Equities) 12,5% 16,3%
Rate of Dividend 86,1% 78,6%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   19,4% 17,8%
Cash Flow / Sales 29,0% 33,8%
Capital Intensity (Assets / Sales) 2,15x 1,95x
Financial Leverage (Net Debt / EBITDA) 1,04x 1,17x
EPS & Dividend