news-img

Vodacom

VOD.JO

Tags: ZA Communication Services Telecommunications Services

Vodacom Group Limited Price (VOD.JO)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Volume

Fetching Data...

Shares Outstanding

1,970,000,000

(8.2621)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
Vodacom Group Limited
news-img

Income Statement

Vodacom Group Limited

Currency: ZAc

YEAR 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
Revenue 22,855,200,000.00

+0%

27,315,300,000.00

+20%

34,042,500,000.00

+25%

41,146,400,000.00

+21%

48,177,800,000.00

+17%

55,187,100,000.00

+15%

58,535,000,000.00

+6%

61,197,000,000.00

+5%

66,929,000,000.00

+9%

69,917,000,000.00

+4%

75,711,000,000.00

+8%

77,333,000,000.00

+2%

80,077,000,000.00

+4%

81,278,000,000.00

+1%

86,370,000,000.00

+6%

86,627,000,000.00

+0%

90,746,000,000.00

+5%

98,302,000,000.00

+8%

102,736,000,000.00

+5%

119,170,000,000.00

+16%

150,594,000,000.00

+26%

Cost of Revenue
Cost of Revenue 12,435,100,000.00 14,617,800,000.00 18,297,200,000.00 22,439,800,000.00 26,299,500,000.00 30,421,600,000.00 26,774,000,000.00 27,600,000,000.00 30,265,000,000.00 30,385,000,000.00 32,866,000,000.00 33,422,000,000.00 31,594,000,000.00 30,483,000,000.00 33,669,000,000.00 31,427,000,000.00 32,877,000,000.00 36,269,000,000.00 38,624,000,000.00 45,942,000,000.00 67,836,000,000.00
Gross Profit
Gross Profit 10,420,100,000.00

+0%

 12,697,500,000.00

+22%

 15,745,300,000.00

+24%

 18,706,600,000.00

+19%

 21,878,300,000.00

+17%

 24,765,500,000.00

+13%

 31,761,000,000.00

+28%

 33,597,000,000.00

+6%

 36,664,000,000.00

+9%

 39,532,000,000.00

+8%

 42,845,000,000.00

+8%

 43,911,000,000.00

+2%

 48,483,000,000.00

+10%

 50,795,000,000.00

+5%

 52,701,000,000.00

+4%

 55,200,000,000.00

+5%

 57,869,000,000.00

+5%

 62,033,000,000.00

+7%

 64,112,000,000.00

+3%

 73,228,000,000.00

+14%

 82,758,000,000.00

+13%
Gross Profit Ratio (0.46%) (0.46%) (0.46%) (0.45%) (0.45%) (0.45%) (0.54%) (0.55%) (0.55%) (0.57%) (0.57%) (0.57%) (0.61%) (0.62%) (0.61%) (0.64%) (0.64%) (0.63%) (0.62%) (0.61%) (0.55%)
Operating Expenses
Research and Development 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
General and Administrative 687,200,000.00 751,300,000.00 1,042,700,000.00 0.00 2,975,400,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling, General & Admin... 1,389,200,000.00 1,518,600,000.00 2,019,600,000.00 1,146,400,000.00 1,264,300,000.00 1,523,600,000.00 1,728,000,000.00 2,086,000,000.00 1,804,000,000.00 1,960,000,000.00 2,095,000,000.00 2,008,000,000.00 1,986,000,000.00 1,971,000,000.00 1,913,000,000.00 1,920,000,000.00 1,907,000,000.00 1,718,000,000.00 1,886,000,000.00 1,936,000,000.00 2,156,000,000.00
Selling & Marketing Exp... 702,000,000.00 767,300,000.00 976,900,000.00 1,146,400,000.00 1,264,300,000.00 1,523,600,000.00 1,728,000,000.00 2,086,000,000.00 1,804,000,000.00 1,960,000,000.00 2,095,000,000.00 2,008,000,000.00 1,986,000,000.00 1,971,000,000.00 1,913,000,000.00 1,920,000,000.00 1,907,000,000.00 1,718,000,000.00 1,886,000,000.00 1,936,000,000.00 2,156,000,000.00
Depreciation and Amortiz... 2,531,700,000.00 2,843,200,000.00 2,995,800,000.00 3,361,200,000.00 3,911,200,000.00 4,682,800,000.00 5,157,000,000.00 5,355,000,000.00 5,882,000,000.00 6,364,000,000.00 6,785,000,000.00 7,581,000,000.00 8,735,000,000.00 9,251,000,000.00 9,959,000,000.00 10,642,000,000.00 13,955,000,000.00 15,117,000,000.00 14,657,000,000.00 17,968,000,000.00 22,786,000,000.00
Other Expenses 3,805,700,000.00 4,432,300,000.00 4,912,800,000.00 6,677,500,000.00 185,100,000.00 -397,500,000.00 15,425,000,000.00 16,307,000,000.00 18,044,000,000.00 18,661,000,000.00 20,359,000,000.00 22,488,000,000.00 25,191,000,000.00 26,991,000,000.00 28,039,000,000.00 31,534,000,000.00 32,400,000,000.00 35,080,000,000.00 36,342,000,000.00 0.00 45,265,000,000.00
Total Operating Expenses 5,194,900,000.00 5,950,900,000.00 6,932,400,000.00 7,823,900,000.00 9,357,700,000.00 12,648,700,000.00 17,153,000,000.00 18,393,000,000.00 19,848,000,000.00 20,621,000,000.00 22,454,000,000.00 24,496,000,000.00 27,177,000,000.00 28,962,000,000.00 29,952,000,000.00 33,454,000,000.00 34,307,000,000.00 36,798,000,000.00 38,228,000,000.00 45,719,000,000.00 47,421,000,000.00
Cost and Exponses 17,630,000,000.00 20,568,700,000.00 25,229,600,000.00 30,263,700,000.00 35,657,200,000.00 43,070,300,000.00 43,927,000,000.00 45,993,000,000.00 50,113,000,000.00 51,006,000,000.00 55,320,000,000.00 57,918,000,000.00 58,771,000,000.00 59,445,000,000.00 63,621,000,000.00 64,881,000,000.00 67,184,000,000.00 73,067,000,000.00 76,852,000,000.00 91,661,000,000.00 115,257,000,000.00
Operating Income
Operating Income 5,225,200,000.00

+0%

6,478,200,000.00

+24%

8,865,700,000.00

+37%

10,859,800,000.00

+22%

12,490,700,000.00

+15%

12,004,600,000.00

-4%

11,238,000,000.00

-6%

13,696,000,000.00

+22%

16,617,000,000.00

+21%

18,897,000,000.00

+14%

20,394,000,000.00

+8%

19,235,000,000.00

-6%

21,059,000,000.00

+9%

21,750,000,000.00

+3%

24,252,000,000.00

+12%

24,490,000,000.00

+1%

27,711,000,000.00

+13%

27,652,000,000.00

0%

28,236,000,000.00

+2%

29,252,000,000.00

+4%

35,337,000,000.00

+21%

Operating Income Ratio (0.23%) (0.24%) (0.26%) (0.26%) (0.26%) (0.22%) (0.19%) (0.22%) (0.25%) (0.27%) (0.27%) (0.25%) (0.26%) (0.27%) (0.28%) (0.28%) (0.31%) (0.28%) (0.27%) (0.25%) (0.23%)
Other Income and Exp...
Interest Income 74,600,000.00 109,400,000.00 109,100,000.00 1,336,200,000.00 72,300,000.00 108,200,000.00 124,000,000.00 109,000,000.00 109,000,000.00 117,000,000.00 333,000,000.00 346,000,000.00 716,000,000.00 777,000,000.00 703,000,000.00 630,000,000.00 884,000,000.00 767,000,000.00 554,000,000.00 857,000,000.00 1,416,000,000.00
Interest Expenses 229,400,000.00 205,800,000.00 218,700,000.00 1,800,000,000.00 681,300,000.00 1,459,500,000.00 1,602,000,000.00 864,000,000.00 748,000,000.00 927,000,000.00 1,051,000,000.00 1,737,000,000.00 2,196,000,000.00 2,818,000,000.00 2,811,000,000.00 3,008,000,000.00 4,702,000,000.00 4,190,000,000.00 4,229,000,000.00 5,569,000,000.00 8,163,000,000.00
Total Other Income/Exp... -450,900,000.00 21,100,000.00 -639,200,000.00 -463,800,000.00 -423,900,000.00 -1,768,100,000.00 -2,293,000,000.00 -2,601,000,000.00 -684,000,000.00 -463,000,000.00 -809,000,000.00 -1,384,000,000.00 -2,215,000,000.00 -2,522,000,000.00 -2,159,000,000.00 -2,401,000,000.00 -4,653,000,000.00 -3,871,000,000.00 -3,673,000,000.00 -4,244,000,000.00 -7,214,000,000.00
EBITDA
EBITDA 7,535,400,000.00 9,548,300,000.00 11,448,300,000.00 14,114,800,000.00 16,644,100,000.00 16,279,200,000.00 15,693,000,000.00 18,890,000,000.00 22,587,000,000.00 25,685,000,000.00 27,403,000,000.00 27,118,000,000.00 29,839,000,000.00 31,054,000,000.00 33,161,000,000.00 32,965,000,000.00 37,376,000,000.00 39,585,000,000.00 40,230,000,000.00 44,613,000,000.00 59,072,000,000.00
EBITDA ratio (0.33%) (0.36%) (0.33%) (0.38%) (0.35%) (0.30%) (0.34%) (0.33%) (0.34%) (0.36%) (0.36%) (0.35%) (0.38%) (0.39%) (0.40%) (0.42%) (0.47%) (0.45%) (0.43%) (0.42%) (0.39%)
Income Before Tax
Income Before Tax 4,774,300,000.00 6,499,300,000.00 8,206,800,000.00 10,396,000,000.00 12,066,800,000.00 10,236,900,000.00 8,945,000,000.00 12,638,000,000.00 15,933,000,000.00 18,434,000,000.00 19,585,000,000.00 17,851,000,000.00 18,844,000,000.00 19,228,000,000.00 22,093,000,000.00 22,089,000,000.00 23,058,000,000.00 23,781,000,000.00 24,563,000,000.00 25,008,000,000.00 28,123,000,000.00
Income Before Tax Ratio (0.21%) (0.24%) (0.24%) (0.25%) (0.25%) (0.19%) (0.15%) (0.21%) (0.24%) (0.26%) (0.26%) (0.23%) (0.24%) (0.24%) (0.26%) (0.25%) (0.25%) (0.24%) (0.24%) (0.21%) (0.19%)
Income Tax Expense
Income Tax Expense 1,722,000,000.00 2,613,000,000.00 3,077,800,000.00 3,836,000,000.00 4,109,200,000.00 4,045,000,000.00 4,745,000,000.00 4,659,000,000.00 5,730,000,000.00 5,210,000,000.00 5,918,000,000.00 5,341,000,000.00 5,934,000,000.00 6,102,000,000.00 6,531,000,000.00 6,557,000,000.00 6,414,000,000.00 6,710,000,000.00 6,829,000,000.00 6,897,000,000.00 8,859,000,000.00
Net Income
Net Income 3,026,100,000.00

+0%

3,855,500,000.00

+27%

5,012,300,000.00

+30%

6,342,400,000.00

+27%

7,811,400,000.00

+23%

6,191,900,000.00

-21%

4,200,000,000.00

-32%

7,979,000,000.00

+90%

10,203,000,000.00

+28%

12,991,000,000.00

+27%

13,243,000,000.00

+2%

12,672,000,000.00

-4%

12,917,000,000.00

+2%

13,418,000,000.00

+4%

15,344,000,000.00

+14%

14,822,000,000.00

-3%

15,944,000,000.00

+8%

16,581,000,000.00

+4%

17,163,000,000.00

+4%

16,767,000,000.00

-2%

16,292,000,000.00

-3%

Net Income Ratio (0.13%) (0.14%) (0.15%) (0.15%) (0.16%) (0.11%) (0.07%) (0.13%) (0.15%) (0.19%) (0.17%) (0.16%) (0.16%) (0.17%) (0.18%) (0.17%) (0.18%) (0.17%) (0.17%) (0.14%) (0.11%)
Earning Per Share
Basic EPS 2.03 2.59 3.38 4.26 5.25 4.09 2.82 5.62 6.94 8.87 9.03 8.64 8.81 9.15 9.47 8.72 9.39 9.78 10.13 9.48 8.42
Diluted EPS 2.03 2.59 3.38 4.26 5.25 4.09 2.82 5.60 6.91 8.85 9.02 8.45 8.57 8.86 9.46 8.56 9.23 9.56 9.84 9.21 8.27
Share Outstanding
Basic Share Outstanding 1,487,654,000.00 1,487,654,000.00 1,487,654,000.00 1,487,954,000.00 1,487,954,000.00 1,487,654,000.00 1,486,283,980.00 1,464,818,502.00 1,463,464,480.00 1,464,000,000.00 1,466,000,000.00 1,466,400,489.00 1,466,641,659.00 1,466,738,842.00 1,620,042,298.00 1,699,198,862.00 1,697,219,316.00 1,694,976,209.00 1,693,615,806.00 1,768,706,784.00 1,934,000,000.00
Diluted Share Outstanding 1,487,954,000.00 1,487,954,000.00 1,487,954,000.00 1,487,954,000.00 1,487,954,000.00 1,487,954,000.00 1,487,882,875.00 1,464,818,502.00 1,469,392,228.00 1,468,000,000.00 1,468,000,000.00 1,468,421,632.00 1,468,683,355.00 1,514,446,953.00 1,621,978,421.00 1,731,186,941.00 1,727,511,884.00 1,734,895,542.00 1,744,332,005.00 1,819,658,539.00 1,970,000,000.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation