Member access

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

VODAFONE GROUP PLC (VOD)

95
SummaryQuotesChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M GBP Estimates in M GBP
Fiscal Period March 201220132014201520162017
Sales46 41744 44538 34642 37042 96943 745
Operating income (EBITDA)14 47513 27512 83111 95812 47813 053
Operating profit (EBIT)11 53211 9607 8743 4613 7154 177
Pre-Tax Profit (EBT)9 5493 255-5 2701 8552 1942 396
Net income6 95742959 2541 9991 5941 685
EPS (PNC)25,01,602206,093,526,03
Dividend per Share (PNC)24,818,711,011,311,612,0
Yield10,9%8,24%4,85%4,99%5,11%5,27%
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 70022 67825 71025 818
Finance------
Operating income (EBITDA)14 47513 27512 83111 95812 47813 053
Leverage
(Debt/EBITDA)
1,69x2,03x1,07x1,90x2,06x1,98x
Capital Expenditure6 3656 2664 3969 6409 6096 549
Book Value Per Share (BVPS)284 PNC243 PNC267 PNC248 PNC258 PNC273 PNC
Cash Flow per Share45,9 PNC39,7 PNC23,3 PNC36,5 PNC39,3 PNC40,5 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 60 125 M GBP -
Entreprise Value (EV) 82 804 M GBP 85 836 M GBP
Valuation 2015e 2016e
PER (Price / EPS) 37,3x 64,5x
Capitalization / Revenue 1,42x 1,40x
EV / Revenue 1,95x 2,00x
EV / EBITDA 6,92x 6,88x
Yield (DPS / Price) 4,99% 5,11%
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 8,17% 8,65%
operating Leverage (Delta EBIT / Delta Sales) - 5,20x
Net Margin (Net Profit / Revenue) 4,72% 3,71%
ROA (Net Profit / Asset) 1,55% 1,80%
ROE (Net Profit / Equities) 3,31% 2,58%
Rate of Dividend 186% 329%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   22,8% 22,4%
Cash Flow / Sales (Taux d'autofinancement) 22,8% 24,2%
Capital Intensity (Assets / Sales) 3,05x 2,06x
Financial Leverage (Net Debt / EBITDA) 1,90x 2,06x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF