Stock ATEL AIRTEL NETWORKS ZAMBIA PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Airtel Networks Zambia Plc

Equities

ATEL

ZM0000000342

Wireless Telecommunications Services

End-of-day quote Lusaka S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
43.5 ZMW 0.00% Intraday chart for Airtel Networks Zambia Plc 0.00% 0.00%
Feb. 28 Airtel Networks Zambia Plc Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Airtel Networks Zambia Plc Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,640 3,274 3,067 1,872 1,794 4,524
Enterprise Value (EV) 1 5,199 5,266 5,553 3,674 4,389 7,972
P/E ratio 56.1 x 208 x -9.01 x 2.7 x 1.95 x 3.97 x
Yield - - - 13.3% 49.3% -
Capitalization / Revenue 1.86 x 1.52 x 1.18 x 0.52 x 0.4 x 0.8 x
EV / Revenue 2.66 x 2.44 x 2.14 x 1.03 x 0.99 x 1.41 x
EV / EBITDA 6.16 x 5.65 x 5.5 x 2.25 x 1.96 x 2.76 x
EV / FCF 24.5 x 36 x 12.7 x 7.23 x -79.1 x 13.5 x
FCF Yield 4.09% 2.78% 7.85% 13.8% -1.26% 7.41%
Price to Book -309 x -83.3 x -8.07 x 5.97 x 2.66 x 10.3 x
Nbr of stocks (in thousands) 104,000 104,000 104,000 104,000 104,000 104,000
Reference price 2 35.00 31.48 29.49 18.00 17.25 43.50
Announcement Date 2/10/20 2/10/20 2/25/21 4/9/22 8/21/23 2/28/24
1ZMW in Million2ZMW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,958 2,154 2,598 3,580 4,450 5,640
EBITDA 1 844.6 932.8 1,009 1,629 2,235 2,893
EBIT 1 579.6 661.9 719.4 1,254 1,793 2,275
Operating Margin 29.6% 30.72% 27.69% 35.01% 40.28% 40.34%
Earnings before Tax (EBT) 1 230.5 216.8 -262.2 1,103 1,460 1,770
Net income 1 64.86 15.74 -340.6 693.3 921.5 1,139
Net margin 3.31% 0.73% -13.11% 19.36% 20.71% 20.2%
EPS 2 0.6236 0.1514 -3.275 6.666 8.860 10.95
Free Cash Flow 1 212.5 146.3 436.1 508 -55.51 590.7
FCF margin 10.85% 6.79% 16.78% 14.19% -1.25% 10.47%
FCF Conversion (EBITDA) 25.16% 15.69% 43.2% 31.18% - 20.42%
FCF Conversion (Net income) 327.67% 929.4% - 73.28% - 51.85%
Dividend per Share - - - 2.400 8.500 -
Announcement Date 2/10/20 2/10/20 2/25/21 4/9/22 8/21/23 2/28/24
1ZMW in Million2ZMW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,559 1,992 2,486 1,802 2,595 3,448
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.846 x 2.136 x 2.463 x 1.106 x 1.161 x 1.192 x
Free Cash Flow 1 213 146 436 508 -55.5 591
ROE (net income / shareholders' equity) 28.7% -61.7% 163% -2,088% 187% 205%
ROA (Net income/ Total Assets) 15.7% 16.3% 14.7% 23% 27.9% 28%
Assets 1 412.3 96.6 -2,319 3,015 3,306 4,064
Book Value Per Share 2 -0.1100 -0.3800 -3.650 3.010 6.470 4.230
Cash Flow per Share 2 0.3100 0.2800 0.6400 0.4000 1.120 0.7800
Capex 1 535 470 615 556 711 1,044
Capex / Sales 27.32% 21.83% 23.67% 15.52% 15.98% 18.51%
Announcement Date 2/10/20 2/10/20 2/25/21 4/9/22 8/21/23 2/28/24
1ZMW in Million2ZMW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Wireless Telecom

1st Jan change Capi.
AIRTEL NETWORKS ZAMBIA PLC Stock Airtel Networks Zambia Plc
0.00% 168M
BHARTI AIRTEL LIMITED Stock Bharti Airtel Limited
+23.61% 93.12B
SOFTBANK CORP. Stock SoftBank Corp.
+7.87% 58.6B
CELLNEX TELECOM, S.A. Stock Cellnex Telecom, S.A.
-7.96% 24.08B
ETIHAD ETISALAT COMPANY Stock Etihad Etisalat Company
+5.81% 10.65B
VODAFONE IDEA LIMITED Stock Vodafone Idea Limited
-17.50% 10.52B
DIGI.COM Stock Digi.Com
+0.25% 10.14B
FAR EASTONE TELECOMMUNICATIONS CO., LTD. Stock Far EasTone Telecommunications Co., Ltd.
+1.50% 9.04B
MTN GROUP LIMITED Stock MTN Group Limited
-18.87% 8.98B
TELE2 AB Stock Tele2 AB
+18.62% 6.55B
Wireless Telecom
  1. Stock Market
  2. Equities
  3. ATEL Stock
  4. Financials Airtel Networks Zambia Plc