Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NAIROBI STOCK EXCHANGE  >  Safaricom Plc    SCOM   KE1000001402

SAFARICOM PLC

(SCOM)
  Report  
SummaryNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M KES Estimates in M KES
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 212 885 233 720 250 280 271 573 294 437 321 149
EBITDA 103 610 112 830 124 300 138 313 151 756 168 249
Operating profit (EBIT) 70 375 79 270 88 970 100 679 111 824 126 379
Pre-Tax Profit (EBT) 70 632 79 910 91 220 102 690 116 126 133 464
Net income 48 444 55 290 62 490 71 249 80 133 92 378
P/E ratio - - - 15,4x 13,7x 12,0x
EPS ( KES ) 1,21 1,38 1,56 1,78 2,00 2,28
Dividend per Share ( KES ) 0,97 1,10 1,25 1,42 1,60 1,76
Yield - - - 5,21% 5,85% 6,45%
Reference price ( KES ) - - - 27,350 27,350 27,350
Announcement Date 05/10/2017
12:00am
05/09/2018
06:00am
05/03/2019
03:21pm
- - -
Finances - Leverage
Actuals in M KES Estimates in M KES
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 10 580 - - - - -
Finance - 5 460 24 040 12 485 50 507 49 559
Operating income (EBITDA) 103 610 112 830 124 300 138 313 151 756 168 249
Leverage
(Debt/EBITDA)
0,10x - - - - -
Capital Expenditure 35 300 36 400 37 250 38 914 41 946 44 479
Free Cash Flow (FCF) 43 500 55 560 63 110 72 348 81 613 100 300
Book Value Per Share (BVPS) ( KES ) 2,67 3,09 3,60 3,58 4,26 4,83
Cash Flow per Share (  ) - 2,30 2,49 2,84 3,10 3,41
Announcement Date 05/10/2017
12:00am
05/09/2018
06:00am
05/03/2019
03:21pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 1 095 789 M KES -
Entreprise Value (EV) 1 083 304 M KES 1 045 283 M KES
Valuation 2020e 2021e
P/E ratio (Price / EPS) 15,4x 13,7x
Capitalization / Revenue 4,03x 3,72x
EV / Revenue 3,99x 3,68x
EV / EBITDA 7,83x 7,14x
Yield (DPS / Price) 5,21% 5,85%
Price to book (Price / BVPS) 7,64x 6,43x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 37,1% 38,0%
Operating Leverage (Delta EBIT / Delta Sales) 1,55x 1,31x
Net Margin (Net Profit / Revenue) 26,2% 27,2%
ROA (Net Profit / Asset) 38,2% 37,8%
ROE (Net Profit / Equities) 49,9% 50,1%
Rate of Dividend 80,1% 79,8%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   14,3% 14,2%
Cash Flow / Sales 41,8% 42,2%
Capital Intensity (Assets / Sales) 0,69x 0,72x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend