|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 116.60 GBX | +1.88% |
|
-1.10% | +17.92% |
| Apr. 20 | European Equities Traded in the US as American Depositary Receipts Decline in Monday Trading | MT |
| Apr. 20 | Poor mobile coverage: Testing begins for legal right to price reductions | DP |
Company Valuation: Vodafone Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 43,669 | 39,648 | 27,452 | 22,330 | 21,758 | 30,907 | - | - |
| Change | - | -9.21% | -30.76% | -18.66% | -2.56% | 42.05% | - | - |
| Enterprise Value (EV) 1 | 84,212 | 81,226 | 60,827 | 55,572 | 44,155 | 55,952 | 54,070 | 53,322 |
| Change | - | -3.55% | -25.11% | -8.64% | -20.54% | 26.72% | -3.36% | -1.38% |
| P/E ratio | 407x | 20.6x | 2.39x | 19.6x | -5.47x | 16.1x | 14.4x | 12.2x |
| PBR | 0.82x | 0.78x | 0.44x | 0.37x | 0.43x | 0.62x | 0.64x | 0.6x |
| PEG | - | 0x | 0x | -0.2x | 0x | -0x | 1.2x | 0.7x |
| Capitalization / Revenue | 1x | 0.87x | 0.6x | 0.61x | 0.58x | 0.76x | 0.73x | 0.72x |
| EV / Revenue | 1.92x | 1.78x | 1.33x | 1.51x | 1.18x | 1.38x | 1.28x | 1.23x |
| EV / EBITDA | 5.85x | 5.34x | 4.15x | 5.04x | 4.04x | 4.88x | 4.52x | 4.32x |
| EV / EBIT | 15.4x | 12.1x | 9.18x | 11.4x | 9.63x | 12.8x | 10.8x | 9.07x |
| EV / FCF | 16.8x | 14.9x | 12.6x | 5.43x | 17.3x | 22.6x | 21x | 16.4x |
| FCF Yield | 5.96% | 6.69% | 7.96% | 18.4% | 5.77% | 4.42% | 4.77% | 6.11% |
| Dividend per Share 2 | 0.09 | 0.09 | 0.09 | 0.09 | 0.045 | 0.048 | 0.0488 | 0.0494 |
| Rate of return | 5.81% | 6.09% | 8.85% | 10.9% | 5.16% | 3.58% | 3.64% | 3.69% |
| EPS 2 | 0.0038 | 0.0717 | 0.4262 | 0.0421 | -0.1594 | 0.0833 | 0.0933 | 0.11 |
| Distribution rate | 2,368% | 126% | 21.1% | 214% | -28.2% | 57.6% | 52.2% | 44.9% |
| Net sales 1 | 43,809 | 45,580 | 45,706 | 36,717 | 37,448 | 40,556 | 42,167 | 43,214 |
| EBITDA 1 | 14,386 | 15,208 | 14,665 | 11,019 | 10,932 | 11,460 | 11,968 | 12,357 |
| EBIT 1 | 5,463 | 6,690 | 6,624 | 4,861 | 4,584 | 4,364 | 5,016 | 5,878 |
| Net income 1 | 112 | 2,088 | 11,838 | 1,140 | -4,169 | 1,756 | 2,100 | 2,594 |
| Net Debt 1 | 40,543 | 41,578 | 33,375 | 33,242 | 22,397 | 25,045 | 23,163 | 22,415 |
| Reference price 2 | 1.548 | 1.477 | 1.017 | 0.825 | 0.871 | 1.340 | 1.340 | 1.340 |
| Nbr of stocks (in thousands) | 28,211,023 | 26,839,146 | 26,997,639 | 27,079,994 | 24,968,473 | 23,072,354 | - | - |
| Announcement Date | 5/18/21 | 5/17/22 | 5/16/23 | 5/14/24 | 5/20/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.78x | 1.36x | 4.71x | 3.66% | 35.8B | |
| 19.02x | 3.17x | 8.06x | 2.09% | 218B | |
| 11.5x | 2.56x | 6.85x | 4.19% | 185B | |
| 7.41x | 5.28x | 28.09x | 0.24% | 163B | |
| 13.72x | 2.22x | 7.31x | 3.11% | 62.38B | |
| 20.34x | 5.31x | 9.73x | 4.7% | 33B | |
| 8.93x | 0.38x | 1.53x | 7.18% | 28.61B | |
| 14.09x | 3.71x | 8.05x | 6.13% | 23.37B | |
| 14.2x | 1.99x | 5.32x | 5.03% | 17.1B | |
| 20.24x | 4.7x | 7.83x | 3.42% | 15.31B | |
| Average | 14.52x | 3.07x | 8.75x | 3.97% | 78.17B | |
| Weighted average by Cap. | 13.70x | 3.32x | 11.51x | 2.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- VOD Stock
- Valuation Vodafone Group Plc
Select your edition
All financial news and data tailored to specific country editions
