Member access

4-Traders Homepage  >  Shares  >  London Stock Exchange  >  Vodafone Group plc    VOD   GB00BH4HKS39

VODAFONE GROUP PLC (VOD)

112
SummaryQuotesChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M GBP Estimates in M GBP
Fiscal Period March 201220132014201520162017
Sales46 41744 44538 34642 28742 89143 694
Operating income (EBITDA)14 47513 27512 83111 95112 40512 971
Operating profit (EBIT)11 53211 9607 8743 5233 7724 252
Pre-Tax Profit (EBT)9 5493 255-5 2701 6581 9152 385
Net income6 95742959 2543 4521 3561 605
EPS (PNC)25,01,6022019,63,245,84
Dividend per Share (PNC)24,818,711,011,311,511,6
Yield10,6%7,97%4,69%4,82%4,91%4,95%
Announcement Date05/22/2012
06:00am
05/21/2013
06:00am
05/20/2014
06:00am
---
Finances - Leverage
Actuals in M GBP Estimates in M GBP
Fiscal Period March 201220132014201520162017
Debt24 42526 95813 70023 63228 06227 819
Finance------
Operating income (EBITDA)14 47513 27512 83111 95112 40512 971
Leverage
(Debt/EBITDA)
1,69x2,03x1,07x1,98x2,26x2,14x
Capital Expenditure6 3656 2664 39610 2999 6126 817
Book Value Per Share (BVPS)284 PNC243 PNC267 PNC258 PNC251 PNC265 PNC
Cash Flow per Share45,9 PNC39,7 PNC23,3 PNC39,9 PNC39,1 PNC40,7 PNC
Announcement Date05/22/2012
06:00am
05/21/2013
06:00am
05/20/2014
06:00am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 62 165 M GBP -
Entreprise Value (EV) 85 797 M GBP 90 227 M GBP
Valuation 2015e 2016e
PER (Price / EPS) 12,0x 72,3x
Capitalization / Revenue 1,47x 1,45x
EV / Revenue 2,03x 2,10x
EV / EBITDA 7,18x 7,27x
Yield (DPS / Price) 4,82% 4,91%
Price to book (Price / BVPS) 0,91x 0,93x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 8,33% 8,79%
operating Leverage (Delta EBIT / Delta Sales) - 4,95x
Net Margin (Net Profit / Revenue) 8,16% 3,16%
ROA (Net Profit / Asset) 2,54% 1,72%
ROE (Net Profit / Equities) 3,78% 2,31%
Rate of Dividend 57,8% 355%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   24,4% 22,4%
Cash Flow / Sales (Taux d'autofinancement) 25,0% 24,2%
Capital Intensity (Assets / Sales) 3,22x 1,84x
Financial Leverage (Net Debt / EBITDA) 1,98x 2,26x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF