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 - 04/03 11:39:50 am
111.02 GBp   +0.65%
04/01UK's O2 ends Carphone Warehouse partnership
RE
04/01VODAFONE : offers free online learning resources to support customers...
PU
04/01VODAFONE : completes sale of Vodafone Malta
PU
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 45 182 45 767 45 973
EBITDA 15 745 14 737 14 139 14 836 15 224 15 729
Operating profit (EBIT) 4 614 5 216 4 474 5 003 5 509 6 377
Pre-Tax Profit (EBT) -2 288 3 878 - 3 507 4 313 4 348
Net income -6 297 2 439 -7 444 1 930 2 310 2 547
P/E ratio -9,24x 22,2x -5,19x 20,6x 16,3x 14,2x
EPS ( € ) -0,23 0,09 -0,27 0,06 0,08 0,09
Dividend per Share ( € ) 0,15 0,15 0,09 0,09 0,09 0,09
Yield 7,10% 7,76% 6,44% 7,23% 7,32% 7,48%
Reference price ( € ) 2,081 1,942 1,398 1,260 1,260 1,260
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 45 760 44 687 44 097
Finance - - - - - -
Operating income (EBITDA) 15 745 14 737 14 139 14 836 15 224 15 729
Leverage
(Debt/EBITDA)
2,53x 2,02x 1,99x 3,08x 2,94x 2,80x
Capital Expenditure 7 675 7 321 7 227 7 767 8 073 7 748
Free Cash Flow (FCF) 7 938 8 683 5 443 5 487 5 452 5 899
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 33 737 M € -
Entreprise Value (EV) 79 497 M € 78 424 M €
Valuation 2020e 2021e
P/E ratio (Price / EPS) 20,6x 16,3x
Capitalization / Revenue 0,75x 0,74x
EV / Revenue 1,76x 1,74x
EV / EBITDA 5,36x 5,22x
Yield (DPS / Price) 7,23% 7,32%
Price to book (Price / BVPS) 0,60x 0,59x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 11,1% 12,0%
Operating Leverage (Delta EBIT / Delta Sales) 45,8x 7,81x
Net Margin (Net Profit / Revenue) 4,27% 5,05%
ROA (Net Profit / Asset) 1,32% 1,88%
ROE (Net Profit / Equities) 3,45% 4,70%
Rate of Dividend 149% 120%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   17,2% 17,6%
Cash Flow / Sales 25,3% 25,9%
Capital Intensity (Assets / Sales) 3,24x 2,69x
Financial Leverage (Net Debt / EBITDA) 3,08x 2,94x
EPS & Dividend