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  >  London Stock Exchange  >  Vodafone Group Plc    VOD   GB00BH4HKS39

VODAFONE GROUP PLC

(VOD)
  Report
Delayed Quote. Delayed London Stock Exchange - 02/21 11:35:24 am
154.88 GBp   -0.08%
02/21Shopify to join Facebook-led Libra currency group
RE
02/20Kenya's Safaricom to consider Huawei as supplier for 5G network
RE
02/19Kenya's Safaricom to consider Huawei as supplier for 5G network
RE
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 53 484 46 571 45 066 45 395 46 738 46 943
EBITDA 15 745 14 737 14 139 14 869 15 580 16 120
Operating profit (EBIT) 4 614 5 216 4 474 5 016 5 774 6 705
Pre-Tax Profit (EBT) -2 288 3 878 - 3 340 4 350 4 881
Net income -6 297 2 439 -7 444 2 306 2 702 2 883
P/E ratio -10,9x 25,2x -6,02x 30,4x 22,3x 18,6x
EPS ( € ) -0,23 0,09 -0,27 0,06 0,08 0,10
Dividend per Share ( € ) 0,15 0,15 0,09 0,09 0,09 0,09
Yield 6,04% 6,83% 5,55% 4,92% 4,99% 5,10%
Reference price ( € ) 2,447 2,208 1,622 1,851 1,851 1,851
Announcement Date 05/16/2017
06:00am
05/15/2018
06:06am
05/14/2019
06:00am
- - -
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 39 900 29 790 28 150 45 788 45 062 44 382
Finance - - - - - -
Operating income (EBITDA) 15 745 14 737 14 139 14 869 15 580 16 120
Leverage
(Debt/EBITDA)
2,53x 2,02x 1,99x 3,08x 2,89x 2,75x
Capital Expenditure 7 675 7 321 7 227 7 791 8 200 7 973
Free Cash Flow (FCF) 7 938 8 683 5 443 5 284 5 411 5 806
Book Value Per Share (BVPS) ( € ) 2,71 2,44 2,25 2,12 2,13 2,12
Cash Flow per Share ( € ) 0,51 0,49 0,47 0,41 0,45 0,47
Announcement Date 05/16/2017
06:00am
05/15/2018
06:06am
05/14/2019
06:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 49 540 M € -
Entreprise Value (EV) 95 328 M € 94 603 M €
Valuation 2020e 2021e
P/E ratio (Price / EPS) 30,4x 22,3x
Capitalization / Revenue 1,09x 1,06x
EV / Revenue 2,10x 2,04x
EV / EBITDA 6,41x 6,12x
Yield (DPS / Price) 4,92% 4,99%
Price to book (Price / BVPS) 0,87x 0,87x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 11,1% 12,4%
Operating Leverage (Delta EBIT / Delta Sales) 16,6x 5,10x
Net Margin (Net Profit / Revenue) 5,08% 5,78%
ROA (Net Profit / Asset) 1,32% 1,89%
ROE (Net Profit / Equities) 3,79% 4,86%
Rate of Dividend 150% 111%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   17,2% 17,5%
Cash Flow / Sales 23,9% 25,5%
Capital Intensity (Assets / Sales) 3,86x 3,05x
Financial Leverage (Net Debt / EBITDA) 3,08x 2,89x
EPS & Dividend