Stock TNM TELEKOM NETWORKS MALAWI PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Telekom Networks Malawi plc

Equities

TNM

MWTNM0010126

Wireless Telecommunications Services

End-of-day quote Malawi S.E.
Other stock markets
 06:00:00 2024-04-24 pm EDT 		5-day change 1st Jan Change
12.1 MWK +0.25% Intraday chart for Telekom Networks Malawi plc +0.33% -35.29%
2023 Telekom Networks Malawi plc Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 Telekom Networks Malawi plc Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 145,587 281,133 261,052 201,512 230,127 140,566
Enterprise Value (EV) 1 156,400 296,492 273,307 214,659 256,721 167,345
P/E ratio 11.1 x 16.9 x 17.3 x 26.1 x 23.7 x -77.8 x
Yield 4.14% 2.68% 2.88% 1.99% 1.88% -
Capitalization / Revenue 1.83 x 3.08 x 2.8 x 2.31 x 2.43 x 1.46 x
EV / Revenue 1.97 x 3.25 x 2.93 x 2.46 x 2.71 x 1.74 x
EV / EBITDA 5.49 x 8.63 x 7.87 x 7.88 x 8.16 x 7.47 x
EV / FCF 37.5 x 261 x 16.7 x 15.9 x -31.9 x 19.2 x
FCF Yield 2.67% 0.38% 6% 6.28% -3.13% 5.22%
Price to Book 5 x 7.33 x 5.69 x 4.59 x 4.67 x 3.02 x
Nbr of stocks (in thousands) 10,040,450 10,040,450 10,040,450 10,040,450 10,040,450 10,040,450
Reference price 2 14.50 28.00 26.00 20.07 22.92 14.00
Announcement Date 6/14/18 6/17/19 4/2/20 6/11/21 8/5/22 5/23/23
1MWK in Million2MWK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 79,590 91,178 93,274 87,304 94,816 96,354
EBITDA 1 28,477 34,372 34,712 27,226 31,461 22,399
EBIT 1 21,865 26,913 25,917 17,222 20,153 7,897
Operating Margin 27.47% 29.52% 27.79% 19.73% 21.25% 8.2%
Earnings before Tax (EBT) 1 18,965 24,024 21,803 12,937 13,521 -1,794
Net income 1 13,108 16,667 15,063 7,729 9,691 -1,763
Net margin 16.47% 18.28% 16.15% 8.85% 10.22% -1.83%
EPS 2 1.306 1.660 1.500 0.7697 0.9652 -0.1800
Free Cash Flow 1 4,170 1,138 16,392 13,483 -8,044 8,731
FCF margin 5.24% 1.25% 17.57% 15.44% -8.48% 9.06%
FCF Conversion (EBITDA) 14.64% 3.31% 47.22% 49.52% - 38.98%
FCF Conversion (Net income) 31.81% 6.83% 108.82% 174.46% - -
Dividend per Share 2 0.6000 0.7500 0.7500 0.4000 0.4300 -
Announcement Date 6/14/18 6/17/19 4/2/20 6/11/21 8/5/22 5/23/23
1MWK in Million2MWK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 10,813 15,360 12,255 13,148 26,594 26,779
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.3797 x 0.4469 x 0.353 x 0.4829 x 0.8453 x 1.196 x
Free Cash Flow 1 4,170 1,138 16,392 13,483 -8,044 8,731
ROE (net income / shareholders' equity) 52.5% 49.4% 35.8% 18.1% 20.8% -3.68%
ROA (Net income/ Total Assets) 23.7% 23.1% 17.7% 9.62% 9.65% 3.41%
Assets 1 55,277 71,997 84,996 80,307 100,461 -51,757
Book Value Per Share 2 2.900 3.820 4.570 4.370 4.910 4.630
Cash Flow per Share 2 0.2900 0.2300 1.300 1.460 1.600 2.260
Capex 1 17,707 16,610 16,414 20,287 28,351 15,143
Capex / Sales 22.25% 18.22% 17.6% 23.24% 29.9% 15.72%
Announcement Date 6/14/18 6/17/19 4/2/20 6/11/21 8/5/22 5/23/23
1MWK in Million2MWK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Wireless Telecommunications Services

1st Jan change Capi.
TELEKOM NETWORKS MALAWI PLC Stock Telekom Networks Malawi plc
-35.29% 70.09M
T-MOBILE US Stock T-Mobile US
+2.26% 193B
AT&T INC. Stock AT&T Inc.
-0.18% 120B
SOFTBANK GROUP CORP. Stock SoftBank Group Corp.
+23.66% 72.46B
KDDI CORPORATION Stock KDDI Corporation
-2.36% 57.97B
CHINA UNICOM HONG KONG LIMITED Stock China Unicom Hong Kong Limited
+24.90% 23.92B
VODAFONE GROUP PLC Stock Vodafone Group Plc
+0.76% 23.3B
TELENOR ASA Stock Telenor ASA
+9.95% 16.07B
ADVANCED INFO SERVICE Stock Advanced Info Service
-10.14% 15.66B
TAIWAN MOBILE CO., LTD. Stock Taiwan Mobile Co., Ltd.
+4.97% 9.6B
Other Wireless Telecommunications Services
  1. Stock Market
  2. Equities
  3. TNM Stock
  4. Financials Telekom Networks Malawi plc