(VOD) Vodafone - Overview
Sector: Communication Services | Industry: Telecom Services | Exchange: NASDAQ (USA) | Market Cap: 33.993m USD | Total Return: 64.4% in 12m
Avg Trading Vol: 55.7M USD
Peers RS (IBD): 65.6
Vodafone Group PLC (VOD) is a telecommunications company operating in Europe, Turkey, and South Africa. It provides mobile and fixed-line services. The telecommunications sector is characterized by high capital expenditure for infrastructure development.
VODs business model includes offering digital services, Internet of Things (IoT) solutions, and financial services like M-PESA. IoT platforms connect physical devices to the internet, enabling data exchange and automation.
The company also provides cloud, multi-cloud, and edge computing solutions, along with international voice and roaming services. These services cater to both private and public sector clients across various industries, including healthcare and finance.
Vodafone leases fiber and other fixed connectivity infrastructure. Infrastructure assets are crucial for delivering reliable network services.
For more detailed analysis, consider exploring ValueRays comprehensive reports.
- German and UK market competition impacts mobile and fixed service revenue
- M-PESA platform growth drives African financial services expansion
- IoT and cloud solutions adoption boosts enterprise segment revenue
- Regulatory scrutiny on telecom mergers affects market consolidation
- Infrastructure investment costs pressure profit margins
| Net Income: -1.08b TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.16 > 0.02 and ΔFCF/TA 4.90 > 1.0 |
| NWC/Revenue: 6.00% < 20% (prev 2.92%; Δ 3.08% < -1%) |
| CFO/TA 0.22 > 3% & CFO 30.89b > Net Income -1.08b |
| Net Debt (45.52b) to EBITDA (25.47b): 1.79 < 3 |
| Current Ratio: 1.20 > 1.5 & < 3 |
| Outstanding Shares: last quarter (2.45b) vs 12m ago -8.54% < -2% |
| Gross Margin: 35.07% > 18% (prev 0.33%; Δ 3.47k% > 0.5%) |
| Asset Turnover: 56.40% > 50% (prev 42.35%; Δ 14.05% > 0%) |
| Interest Coverage Ratio: 2.89 > 6 (EBITDA TTM 25.47b / Interest Expense TTM 3.50b) |
| A: 0.04 (Total Current Assets 29.56b - Total Current Liabilities 24.58b) / Total Assets 138.83b |
| B: -0.96 (Retained Earnings -133.41b / Total Assets 138.83b) |
| C: 0.07 (EBIT TTM 10.12b / Avg Total Assets 147.29b) |
| D: -1.23 (Book Value of Equity -98.87b / Total Liabilities 80.59b) |
| Altman-Z'' Score: -3.72 = D |
| DSRI: 0.58 (Receivables 8.23b/11.28b, Revenue 83.07b/65.96b) |
| GMI: 0.94 (GM 35.07% / 32.96%) |
| AQI: 0.89 (AQ_t 0.55 / AQ_t-1 0.62) |
| SGI: 1.26 (Revenue 83.07b / 65.96b) |
| TATA: -0.23 (NI -1.08b - CFO 30.89b) / TA 138.83b) |
| Beneish M-Score: -3.54 (Cap -4..+1) = AAA |
Over the past week, the price has changed by +1.52%, over one month by -4.30%, over three months by +11.11% and over the past year by +64.36%.
- StrongBuy: 0
- Buy: 0
- Hold: 3
- Sell: 0
- StrongSell: 0
| ISSUER | TARGET | UP/DOWN |
|---|---|---|
| Wallstreet Target Price | 11.8 | -19.7% |
| Analysts Target Price | 11.8 | -19.7% |
P/E Forward = 41.4938
P/S = 0.8765
P/B = 0.547
P/EG = 0.6057
Revenue TTM = 83.07b EUR
EBIT TTM = 10.12b EUR
EBITDA TTM = 25.47b EUR
Long Term Debt = 37.62b EUR (from longTermDebt, last fiscal year)
Short Term Debt = 7.61b EUR (from shortTermDebt, last fiscal year)
Debt = 57.41b EUR (from shortLongTermDebtTotal, last fiscal year)
Net Debt = 45.52b EUR (from netDebt column, last fiscal year)
Enterprise Value = 67.12b EUR (29.61b + Debt 57.41b - CCE 19.90b)
Interest Coverage Ratio = 2.89 (Ebit TTM 10.12b / Interest Expense TTM 3.50b)
EV/FCF = 2.94x (Enterprise Value 67.12b / FCF TTM 22.83b)
FCF Yield = 34.02% (FCF TTM 22.83b / Enterprise Value 67.12b)
FCF Margin = 27.49% (FCF TTM 22.83b / Revenue TTM 83.07b)
Net Margin = -1.30% (Net Income TTM -1.08b / Revenue TTM 83.07b)
Gross Margin = 35.07% ((Revenue TTM 83.07b - Cost of Revenue TTM 53.94b) / Revenue TTM)
Gross Margin QoQ = 37.00% (prev 32.54%)
Tobins Q-Ratio = 0.48 (Enterprise Value 67.12b / Total Assets 138.83b)
Interest Expense / Debt = 1.57% (Interest Expense 903.8m / Debt 57.41b)
Taxrate = 26.47% (598.8m / 2.26b)
NOPAT = 7.44b (EBIT 10.12b * (1 - 26.47%))
Current Ratio = 1.20 (Total Current Assets 29.56b / Total Current Liabilities 24.58b)
Debt / Equity = 1.01 (Debt 57.41b / totalStockholderEquity, last fiscal year 56.98b)
Debt / EBITDA = 1.79 (Net Debt 45.52b / EBITDA 25.47b)
Debt / FCF = 1.99 (Net Debt 45.52b / FCF TTM 22.83b)
Total Stockholder Equity = 59.08b (last 4 quarters mean from totalStockholderEquity)
RoA = -0.73% (Net Income -1.08b / Total Assets 138.83b)
RoE = -1.83% (Net Income TTM -1.08b / Total Stockholder Equity 59.08b)
RoCE = 10.46% (EBIT 10.12b / Capital Employed (Equity 59.08b + L.T.Debt 37.62b))
RoIC = 10.06% (NOPAT 7.44b / Invested Capital 73.94b)
WACC = 3.19% (E(29.61b)/V(87.02b) * Re(7.12%) + D(57.41b)/V(87.02b) * Rd(1.57%) * (1-Tc(0.26)))
Discount Rate = 7.12% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares Correlation 3-Years: -100.0 | Cagr: -4.73%
[DCF] Terminal Value 88.44% ; FCFF base≈20.90b ; Y1≈25.78b ; Y5≈43.98b
[DCF] Fair Price = 532.7 (EV 1275.94b - Net Debt 45.52b = Equity 1230.42b / Shares 2.31b; r=6.0% [WACC]; 5y FCF grow 25.0% → 3.0% )
EPS Correlation: 16.11 | EPS CAGR: -10.97% | SUE: 0.0 | # QB: 0
Revenue Correlation: 17.20 | Revenue CAGR: -0.47% | SUE: 1.13 | # QB: 1
EPS next Year (2027-03-31): EPS=0.77 | Chg7d=+0.001 | Chg30d=-0.036 | Revisions Net=-1 | Growth EPS=+45.2% | Growth Revenue=+3.5%