VODACOM TANZANIA PUBLIC LIMITED COMPANY Financials Vodacom Tanzania Public Limited Company
Equities
VODA
TZ1996102715
Wireless Telecommunications Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 770 TZS | 0.00% |
|
0.00% | 0.00% |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,792,000 | 1,904,000 | 1,724,800 | 1,724,800 | - | - |
| Enterprise Value (EV) 1 | 1,401,179 | 1,430,172 | 1,724,800 | 1,938,800 | 1,890,800 | 1,837,800 |
| P/E ratio | 19.7 x | 41.6 x | 38.7 x | 29.3 x | 22.1 x | 19.7 x |
| Yield | 2.17% | 2.86% | - | 1.71% | 2.27% | 2.54% |
| Capitalization / Revenue | 1.75 x | 1.84 x | - | 1.35 x | 1.25 x | 1.14 x |
| EV / Revenue | 1.37 x | 1.38 x | - | 1.52 x | 1.37 x | 1.22 x |
| EV / EBITDA | 4.98 x | 3.92 x | - | 5.13 x | 4.4 x | 3.93 x |
| EV / FCF | 12.2 x | 23.2 x | - | 15.5 x | 13.5 x | 12.3 x |
| FCF Yield | 8.2% | 4.31% | - | 6.45% | 7.4% | 8.11% |
| Price to Book | 1.42 x | 1.52 x | - | 2.03 x | 1.94 x | 1.85 x |
| Nbr of stocks (in thousands) | 2,240,000 | 2,240,000 | 2,240,000 | 2,240,000 | - | - |
| Reference price 2 | 800.0 | 850.0 | 770.0 | 770.0 | 770.0 | 770.0 |
| Announcement Date | 5/10/19 | 5/8/20 | 7/13/23 | - | - | - |
1TZS in Million2TZS
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,024,587 | 1,032,667 | - | 1,273,000 | 1,380,000 | 1,508,000 |
| EBITDA 1 | 281,516 | 364,763 | - | 377,693 | 430,000 | 468,000 |
| EBIT 1 | 115,682 | 95,999 | - | 136,000 | 165,000 | 178,000 |
| Operating Margin | 11.29% | 9.3% | - | 10.68% | 11.96% | 11.8% |
| Earnings before Tax (EBT) 1 | 134,887 | 60,350 | - | 84,000 | 112,000 | 125,000 |
| Net income 1 | 90,761 | 45,762 | 44,556 | 59,000 | 78,000 | 88,000 |
| Net margin | 8.86% | 4.43% | - | 4.63% | 5.65% | 5.84% |
| EPS 2 | 40.52 | 20.43 | 19.89 | 26.30 | 34.90 | 39.10 |
| Free Cash Flow 1 | 114,919 | 61,624 | - | 125,000 | 140,000 | 149,000 |
| FCF margin | 11.22% | 5.97% | - | 9.82% | 10.14% | 9.88% |
| FCF Conversion (EBITDA) | 40.82% | 16.89% | - | 33.1% | 32.56% | 31.84% |
| FCF Conversion (Net income) | 126.62% | 134.66% | - | 211.86% | 179.49% | 169.32% |
| Dividend per Share 2 | 17.33 | 24.31 | - | 13.16 | 17.46 | 19.57 |
| Announcement Date | 5/10/19 | 5/8/20 | 7/13/23 | - | - | - |
1TZS in Million2TZS
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 214,000 | 166,000 | 113,000 |
| Net Cash position 1 | 390,821 | 473,828 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.5666 x | 0.386 x | 0.2415 x |
| Free Cash Flow 1 | 114,919 | 61,624 | - | 125,000 | 140,000 | 149,000 |
| ROE (net income / shareholders' equity) | 7.36% | 3.63% | - | 7.1% | 9% | 9.6% |
| ROA (Net income/ Total Assets) | 4.7% | 2.09% | - | - | - | - |
| Assets 1 | 1,931,743 | 2,194,199 | - | - | - | - |
| Book Value Per Share 2 | 564.0 | 560.0 | - | 380.0 | 397.0 | 417.0 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | 171,432 | 154,586 | - | 200,000 | 217,000 | 237,000 |
| Capex / Sales | 16.73% | 14.97% | - | 15.71% | 15.72% | 15.72% |
| Announcement Date | 5/10/19 | 5/8/20 | 7/13/23 | - | - | - |
1TZS in Million2TZS
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
770
TZS
Average target price
298
TZS
Spread / Average Target
-61.30%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 669M | |
| +2.26% | 193B | |
| -0.18% | 120B | |
| +23.66% | 72.46B | |
| -2.36% | 57.97B | |
| +24.90% | 23.92B | |
| +9.95% | 16.07B | |
| -10.14% | 15.66B | |
| +4.97% | 9.6B | |
| -15.58% | 9.2B |
- Stock Market
- Equities
- VODA Stock
- Financials Vodacom Tanzania Public Limited Company
