Vodafone Group (VOD)

Sector:

Telecom Operators

Index:

FTSE 100

69.98p
   
  • Change Today:
      0.58p
  • 52 Week High: 90.03
  • 52 Week Low: 62.97
  • Currency: UK Pounds
  • Shares Issued: 27,080m
  • Volume: 90,435,604
  • Market Cap: £18,951m
  • RiskGrade: 130

Income Statement - Normalised

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20 31-Mar-19
Continuing Operations          
Revenue 45,706.00 45,580.00 43,809.00 44,974.00 43,666.00
           
EBITDA 15,620.00 16,087.00 18,644.00 3,558.00 4,843.00
Depreciation & Amortisation (9,649.00) (9,858.00) (14,101.00) n/a n/a
           
Operating Profit/(Loss) 5,971.00 6,229.00 4,543.00 3,558.00 4,843.00
Interest Payable (1,728.00) (1,936.00) (1,027.00) (4,882.00) (2,088.00)
Interest Receivable/Investment Income (151.00) 254.00 330.00 n/a 433.00
           
Group Profit after Interest 4,092.00 4,547.00 3,876.00 (1,324.00) 3,188.00
Share of Assoc Cos/JV Profits 653.00 652.00 342.00 n/a (908.00)
           
Profit Before Tax 4,745.00 5,199.00 4,218.00 (1,324.00) 2,280.00
Tax (1,072.00) (1,269.00) (3,864.00) (1,701.00) 2,784.00
           
Profit After Tax 3,673.00 3,930.00 354.00 (3,025.00) 5,064.00
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a (3,535.00)
           
PROFIT FOR PERIOD 3,673.00 3,930.00 354.00 (3,025.00) 1,529.00
           
Attributable to:          
Equity Holders of Parent Company 3,170.00 3,390.00 (70.00) (3,490.00) 1,148.00
Minority Interests (503.00) (540.00) (424.00) (465.00) (381.00)
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c3,170.00 c3,390.00 c(70.00) c(3,490.00) c1,148.00


Per Share Record - Normalised 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20 31-Mar-19
Continuing EPS          
Earnings per Share - Basic 11.45¢ 11.69¢ (0.24¢) (11.86¢) 16.96¢
Earnings per Share - Diluted 11.41¢ 11.65¢ (0.23¢) (11.86¢) 16.96¢
Earnings per Share - Adjusted 11.45¢ 11.68¢ 8.08¢ 5.60¢ 6.27¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 11.45¢ 11.69¢ n/a (11.86¢) 4.16¢
Earnings per Share - Diluted 11.41¢ 11.65¢ n/a (11.86¢) 4.16¢
Earnings per Share - Adjusted 11.45¢ 11.68¢ 8.08¢ 5.60¢ 6.27¢
           
Dividend per Share 9.00¢ 9.00¢ 9.00¢ 9.00¢ 9.00¢


Key Financals 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20 31-Mar-19
Shares in Issue (millions)          
Shares in Issue - Year End 28,818.26 28,817.63 28,816.84 28,815.91 28,815.26
Weighted Average 27,680.00 29,012.00 29,683.00 29,422.00 27,607.00
Diluted 27,775.00 29,109.00 29,774.00 29,422.00 27,607.00
           
Performance Ratios          
Continuing Operations          
Operating Margin 13.06% 13.67% 10.37% 7.91% 11.09%
Return on Capital Employed 7.66% 8.96% 0.07% 3.99% 4.98%
Continuing Operations & Discontinued Operations          
Return on Equity 4.82% 5.93% n/a (5.37%) 1.80%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 3.75 3.69 5.11 0.73 2.09
Revenue per Share 165.12¢ 157.11¢ 1.49¢ 152.86¢ 158.17¢
Pre-Tax Profit Per Share - Continuing 17.14¢ 17.92¢ 0.14¢ (4.50¢) 8.26¢
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic -2% n/a n/a n/a 113%
Earnings Per Share Growth - Diluted -2% n/a n/a n/a 114%
PE Ratio - Company Adjusted 9.1 12.4 n/a n/a 9.6
PEG - Company Adjusted n/a n/a n/a n/a 0.1
Dividend Cover 1.27 1.30 (0.03) (1.32) 1.88
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted -2% n/a n/a n/a 11%
Earnings per Share - Diluted -2% n/a n/a n/a 11%
PE Ratio - Company Adjusted 9.1 12.4 n/a n/a 39.1
PEG - Company Adjusted n/a n/a n/a n/a 3.6
Dividend Cover 1.27 1.30 n/a (1.32) 0.46
           
Market Capitalisation £ (Millions) 25,734.70 35,975.92 38,003.64 32,561.98 40,283.73
Dividend per Share 9.00¢ 9.00¢ 9.00¢ 9.00¢ 9.00¢
Dividend Yield 8.7% 6.2% 5.9% 6.8% 5.5%
Dividend per Share Growth n/a n/a n/a n/a (40.28%)

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page