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
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 45 189 45 479 45 915
EBITDA 15 745 14 737 14 139 14 819 15 065 15 598
Operating profit (EBIT) 4 614 5 216 4 474 4 961 5 387 6 320
Pre-Tax Profit (EBT) -2 288 3 878 - 3 346 3 801 4 342
Net income -6 297 2 439 -7 444 1 811 2 081 2 473
P/E ratio -10,9x 25,3x -6,03x 22,7x 18,2x 15,4x
EPS ( € ) -0,23 0,09 -0,27 0,06 0,07 0,08
Dividend per Share ( € ) 0,15 0,15 0,09 0,09 0,09 0,09
Yield 6,04% 6,81% 5,54% 7,07% 7,16% 7,32%
Reference price ( € ) 2,447 2,214 1,625 1,288 1,288 1,288
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 45 237 44 471 43 713
Finance - - - - - -
Operating income (EBITDA) 15 745 14 737 14 139 14 819 15 065 15 598
Leverage
(Debt/EBITDA)
2,53x 2,02x 1,99x 3,05x 2,95x 2,80x
Capital Expenditure 7 675 7 321 7 227 7 783 8 036 7 781
Free Cash Flow (FCF) 7 938 8 683 5 443 4 775 4 963 5 206
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 0,43 0,44 0,46
Announcement Date 05/16/2017
06:00am
05/15/2018
06:06am
05/14/2019
06:00am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 34 487 M € -
Entreprise Value (EV) 79 724 M € 78 958 M €
Valuation 2020e 2021e
P/E ratio (Price / EPS) 22,7x 18,2x
Capitalization / Revenue 0,76x 0,76x
EV / Revenue 1,76x 1,75x
EV / EBITDA 5,38x 5,29x
Yield (DPS / Price) 7,07% 7,16%
Price to book (Price / BVPS) 0,61x 0,60x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 11,0% 11,8%
Operating Leverage (Delta EBIT / Delta Sales) 39,8x 13,4x
Net Margin (Net Profit / Revenue) 4,01% 4,58%
ROA (Net Profit / Asset) 1,32% 1,71%
ROE (Net Profit / Equities) 3,46% 4,58%
Rate of Dividend 160% 130%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   17,2% 17,7%
Cash Flow / Sales 25,3% 26,1%
Capital Intensity (Assets / Sales) 3,04x 2,67x
Financial Leverage (Net Debt / EBITDA) 3,05x 2,95x
EPS & Dividend