Member access

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

VODAFONE GROUP PLC (VOD)

101
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 32443 01043 871
Operating income (EBITDA)14 47513 27512 83111 93912 45913 052
Operating profit (EBIT)11 53211 9607 8743 3973 6804 180
Pre-Tax Profit (EBT)9 5493 255-5 2701 5681 9292 309
Net income6 95742959 2542 7251 4481 607
EPS (PNC)25,01,6022010,23,285,68
Dividend per Share (PNC)24,818,711,011,311,511,6
Yield11,0%8,30%4,89%5,02%5,12%5,16%
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 82728 17527 511
Finance------
Operating income (EBITDA)14 47513 27512 83111 93912 45913 052
Leverage
(Debt/EBITDA)
1,69x2,03x1,07x2,00x2,26x2,11x
Capital Expenditure6 3656 2664 39610 3619 5936 714
Book Value Per Share (BVPS)284 PNC243 PNC267 PNC257 PNC250 PNC266 PNC
Cash Flow per Share45,9 PNC39,7 PNC23,3 PNC39,9 PNC39,9 PNC41,7 PNC
Announcement Date05/22/2012
06:00am
05/21/2013
06:00am
05/20/2014
06:00am
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 59 645 M GBP -
Entreprise Value (EV) 83 472 M GBP 87 820 M GBP
Valuation 2015e 2016e
PER (Price / EPS) 22,2x 68,6x
Capitalization / Revenue 1,41x 1,39x
EV / Revenue 1,97x 2,04x
EV / EBITDA 6,99x 7,05x
Yield (DPS / Price) 5,02% 5,12%
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 8,03% 8,56%
operating Leverage (Delta EBIT / Delta Sales) - 5,15x
Net Margin (Net Profit / Revenue) 6,44% 3,37%
ROA (Net Profit / Asset) 2,32% 1,64%
ROE (Net Profit / Equities) 3,77% 2,36%
Rate of Dividend 111% 351%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   24,5% 22,3%
Cash Flow / Sales (Taux d'autofinancement) 25,0% 24,6%
Capital Intensity (Assets / Sales) 2,77x 2,05x
Financial Leverage (Net Debt / EBITDA) 2,00x 2,26x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF