Sign up UNITED KINGDOM
Proactive Investors - Run By Investors For Investors

Vodafone

www.vodafone.com

Overview

Financials (in $m unless stated)
Sales 47631.000
EBITDA 15710.000
Operating Profit 3725.000
Pre-tax Profit 2792.000
Net Profit -1972.000
Capex -8861.000
Operating Cash Flow 14223.000
Net Working Capital -48.000
Key Ratios
EBITDA Margin 0.330
Operating Profit Margin 0.078 -%
Net Profit Margin -0.132 -%
Capex/Sales (%) 0.186
NWC/Sales (%) -4.14016081963
Asset Turnover 0.294
Days Inventory 6.822  days
Days Receivable 40.437  days
Days Payable 128.121  days
Performance (Last 3 Years)
Sales CAGR 0.009
EBITDA CAGR n/a
Operating Profit CAGR -
Profit CAGR -
Return on Equity -0.081
Return on Assets -0.039
Return on Invested Capital (ROIC) -0.034
ROIC - WACC n/a
Valuation
Market Cap -
Price to Earnings 0.000
Price to Book Value 0.997
Price to Tangible Book -
Equity to FCF Yield 1203.67412141
Enterprise Value -
EV to Sales -
EV to EBITDA -
EV to Operating Profit -
EV to Invested Capital -
EV to FCF Yield -
SdsDividend Yield -
Payout Ratio
Per SdsShare Data (in GBp unless stated)
Earnings per share -0.078300
Operating Cashflow per share 0.508490937042
Free Cashflow per share 0.187800
SdsDividend per share -
NAV per share -
Cash per share 0.449400
Solvency
Intangibles Incl. Excl.
Net debt to Equity % 52.2700831025 145.2617398
Cash to Equity % 12.2368421053 -4.62199999999E+12
Gross debt to Equity % 64.5069252078 179.268668206
Gross Debt < 1 Year to Equity 16.6911357341 46.3856812933
Net debt to Assets % 30.1091257014 42.9395928603
Net Debt/EBITDA 240.222788033 0
Net Interest Cover 2.524017 n/a
Op Cashflow Interest Cover 7.76364628821 n/a
Current Ratio 1.008210 n/a
Quick Ratio 0.502984 n/a
Cash Ratio - n/a (Intangibles collected as non-current)
SdsDividend Cover - n/a
Key Dates
Latest SdsDividend Pay date n/a
Latest Ex-SdsDividend date n/a
Last Annual SdsResults 2017-06-09
Last Interim SdsResults 2017-06-09

Profit/Lost

(Figures in m unless stated)31/03/1731/03/1631/03/1531/03/1431/03/1331/03/1231/03/1131/03/10
Sales 47631.00051955.07157741.89446408.63052703.59755710.21452223.76149923.515
Cost of Goods Sold 34576.00038592.55142228.55533817.08536173.32037861.87035071.54933047.723
Gross Profit 13055.00013362.52015513.34012591.54516530.27617848.34417152.21216875.791
Operating Expenses 9330.00011616.44012823.63117327.29210923.7384421.57910783.0166233.704
EBITDA 15710.00013512.14816988.7823445.61014987.53023011.65421477.25520484.896
Depreciation & Amortisation 0.000570.6140.0007987.7169130.7844860.8566999.7412357.424
EBIT (Operating Profit) 3725.0001746.0802689.708-4735.7475606.53913426.7656369.19510642.088
Interest Expense/Income -1915.996--1669.6291893.934377.8721147.280
Profit Before Tax 2792.000-569.3461497.321-6378.0703859.83111460.81910810.3329737.286
Taxes on Income 4764.0004271.999-6515.739-20068.5313061.7773055.7381852.94062.865
Net Profit -1972.000-4841.3468013.06013690.461798.0548405.0818957.3929674.421
Net Margin -0.132-0.0980.1361.5450.0100.1500.1740.194
Net profit/loss per share
Basic EPS -0.078-0.1910.2940.5100.0190.3020.3170.338
Diluted EPS -0.078-0.1910.2930.5060.0190.3000.3150.337

Balance sheet

 
(Figures in £m unless stated) 31/03/1731/03/1631/03/1531/03/1431/03/1331/03/1231/03/1131/03/10
ASSETS         
Tangible Assets --------
Intangible Assets 46220.00059303.31659468.94156504.61962133.20671429.38378030.61283360.774
Investments --------
Total Fixed Assets 111947.000133864.860140469.222117538.030141599.486143486.476152761.671160266.695
Stocks 576.000716.438659.095533.725533.617583.303611.197486.078
Debtors 4973.0005580.6085393.0904389.6134737.3354662.8214763.2394499.313
Cash & Equivalents --------
Total Current Assets 42737.00035687.49027139.11429920.04827614.09924034.23419352.29315962.009
Other Assets n/a         
Total Assets 42737.00035687.49027139.11429920.04827614.09924034.23419352.29315962.009
LIABILITIES         
Interest bearing debt < 1 year 12051.00020313.87117260.8989375.88414572.4947510.92311274.70512531.395
Other Trade Creditors < 1 year --------
Total Creditors within 1 year 42389.00042345.92539514.23330303.70037025.92228835.07930815.93432123.837
Interest bearing debt > 1 year 34523.00037187.57230677.98825964.91834516.73534040.39632295.55432141.799
Other Trade Creditors > 1 year 5572.0006474.5716968.3545500.63212912.35112306.9689350.06110502.887
Total Creditors > 1 year 40095.00043662.14337646.34231465.55047429.08646347.36441645.61542644.686
Other Liabilities  n/a         
Total Liabilities 82484.00086008.06877160.57561769.25084455.00875182.44472461.54974768.523
Net Assets(NET Tangible Assets exist) 25980.00024240.96630978.82029184.21022625.37120908.88321621.80218099.407
EQUITY         
Called up share capital 4796.0004808.3775185.2434589.3064584.3654640.0174646.0074662.088
Share Premium 151808.000152068.726160061.565141567.742182946.522184980.185175004.914172326.605
Profit / loss -105851.000-71780.750-67647.459-62241.251-105282.682-101038.598-88391.367-89419.355
Other Equity 21447.000-1552.071-7151.5881773.0312510.3733756.6628392.86113890.843
Shareholders Funds 72200.00083544.28290447.76185688.82884758.57792338.26699652.414101460.181
Preference Stock --------
Total Capital Employed 72200.00083544.28290447.76185688.82884758.57792338.26699652.414101460.181

Cash flow

Figures in $(m) unless stated 31/03/1731/03/1631/03/1531/03/1431/03/1331/03/1231/03/1131/03/10
EBITDA -1972.000-4841.3468013.06071913.649798.0548405.0818957.3929674.421
Change in Working Capital -48.000-346.173-1981.3861671.369377.090247.244644.204507.408
Cash Taxes Paid --------
Cash Interest Paid/Received --------
Other (incl. non-cash items) --------
Net Cash from Operating Activities 14223.00013290.24213284.4517536.28912681.11715308.69713652.34114665.425
Capital Expenditure -8861.000-15031.250-12146.760-8136.578-10318.972-9424.060-9833.783-7830.017
Acquisitions/Disposals --------
Other Investing Activities --------
Net Cashflow from Investing Activities -8423.000-12871.792-14121.31037207.023-8772.6674612.412-2142.035-8348.650
Dividends -3714.000-3801.560-4002.428-6143.280-5699.032-7973.004-5085.340-4646.371
Increase/Decrease in Debt -578.0009541.9404217.112-14057.1706372.576-806.542254.950-830.711
Increase/Decrease in Equity 25.00016.48424.613-18500.034-1797.697-4215.143-2253.57578.581
Other Financing Activities -8543.000-5805.050-7548.139-8892.990-8080.151-13424.365-7401.515-5818.348
Cash from Financing -9096.0003753.374-3306.413-41450.195-3505.272-18446.049-9400.140-6570.479
Net increase in cash -3296.0004171.825-4143.2723293.117403.1771475.0602110.166-253.704

Directors dealings

Date Director Trans Amount Type Price(p) Value (£) Holding %
2017-06-26 Mr. Vittorio Amedeo Colao T 1458596.00 ORD $0.20 20/21 0 0 22356916.00 0.0839750
2017-06-26 Mr. Vittorio Amedeo Colao S 688642.00 ORD $0.20 20/21 224.29 1544555 21668274.00 0.0813884
2017-06-26 Mr. Nick Read T 780529.00 ORD $0.20 20/21 0 0 7507350.00 0.0281984
2017-06-26 Mr. Nick Read S 574525.00 ORD $0.20 20/21 224.29 1288602 6932825.00 0.0260405
- Dr. Mathias Dopfner - - ORD $0.20 20/21 - - 11500.00 0.0000432
- Sir Crispin H L Davis - - ORD $0.20 20/21 - - 34500.00 0.0001296
- Mr. Gerard J. Kleisterlee - - ORD $0.20 20/21 - - 107078.00 0.0004022
- Mr. Nicholas Charles Edward Land - - ORD $0.20 20/21 - - 42090.00 0.0001581
- Mr. Philip Edward Yea - - ORD $0.20 20/21 - - 33408.00 0.0001255
- Ms. Renee J. James - - ORD $0.20 20/21 - - 27272.00 0.0001024
- Sir Samuel Esson Jonah KBE - - ORD $0.20 20/21 - - 30190.00 0.0001134
- Mr. Vittorio Amedeo Colao - - ORD $0.20 20/21 - - 20898320.00 0.0784964
- Mr. David Thomas Nish - - ORD $0.20 20/21 - - 74137.00 0.0002785
- Dame Clara Hedwig Frances Furse - - ORD $0.20 20/21 - - 25000.00 0.0000939
- Ms Valerie Frances Gooding CBE - - ORD $0.20 20/21 - - 28970.00 0.0001088
- Mr. Nick Read - - ORD $0.20 20/21 - - 6726821.00 0.0252667
2017-03-02 Mr. Nick Read E 4854.00 ORD $0.20 20/21 154.51 7500 1901674.00 0.0071429
2017-01-23 Mr. David Thomas Nish P 2910.00 ORD $0.20 20/21 205 5965 74137.00 0.0002785
2016-12-08 Mr. David Thomas Nish P 50000.00 ORD $0.20 20/21 196.88 98440 71227.00 0.0002682
2016-11-15 Ms Valerie Frances Gooding CBE P 16970.00 ORD $0.20 20/21 206.24 34999 28970.00 0.0001088
2016-07-22 Mr. Nick Read S 400000.00 ORD $0.20 20/21 235.41 941640 1896820.00 0.0071413
2016-07-22 Mr. Nick Read O 927443.00 ORD $0.20 20/21 235.3 2182273 2296820.00 0.0086472
2016-07-22 Mr. Nick Read E 927443.00 ORD $0.20 20/21 167.8 1556249 3224263.00 0.0121389
2016-06-27 Mr. Vittorio Amedeo Colao S 456201.00 ORD $0.20 20/21 211.8749 966575 11420608.00 0.0428971
2016-06-27 Mr. Vittorio Amedeo Colao T 970586.00 ORD $0.20 20/21 0 0 11876809.00 0.0446106
2016-06-27 Mr. Nick Read T 397335.00 ORD $0.20 20/21 0 0 2483592.00 0.0093504
2016-06-27 Mr. Nick Read S 186772.00 ORD $0.20 20/21 211.8749 395723 2296820.00 0.0086472
- Dr. Mathias Dopfner - - ORD $0.20 20/21 - - 11500.00 0.0000432
- Sir Crispin H L Davis - - ORD $0.20 20/21 - - 34500.00 0.0001296
- Mr. Gerard J. Kleisterlee - - ORD $0.20 20/21 - - 107078.00 0.0004022
- Mr. Nicholas Charles Edward Land - - ORD $0.20 20/21 - - 42090.00 0.0001581
- Mr. Philip Edward Yea - - ORD $0.20 20/21 - - 33408.00 0.0001255
- Ms. Renee J. James - - ORD $0.20 20/21 - - 27272.00 0.0001024
- Sir Samuel Esson Jonah KBE - - ORD $0.20 20/21 - - 30190.00 0.0001134
- Mr. Vittorio Amedeo Colao - - ORD $0.20 20/21 - - 10906223.00 0.0410603
- Mr. David Thomas Nish - - ORD $0.20 20/21 - - 21227.00 0.0000799
- Dame Clara Hedwig Frances Furse - - ORD $0.20 20/21 - - 25000.00 0.0000939
- Ms Valerie Frances Gooding CBE - - ORD $0.20 20/21 - - 12000.00 0.0000452
- Mr. Nick Read - - ORD $0.20 20/21 - - 2086257.00 0.0078545
2016-05-17 Ms Valerie Frances Gooding CBE P 7962.00 ORD $0.20 20/21 226.9 18066 12000.00 0.0000452
2016-03-30 Sir Crispin H L Davis P 34500.00 ORD $0.20 20/21 222.8 76866 34500.00 0.0001299
2016-03-30 Dr. Mathias Dopfner P 11500.00 ORD $0.20 20/21 221.4 25461 11500.00 0.0000433
2016-03-30 Dame Clara Hedwig Frances Furse P 25000.00 ORD $0.20 20/21 221.2 55300 25000.00 0.0000941
- Mr. David Thomas Nish - - ORD $0.20 20/21 - - 21227.00 0.0000799
2015-09-30 Mr. Vittorio Amedeo Colao P 6942.00 ORD $0.20 20/21 207.25 14387 10906223.00 0.0410603
2015-09-30 Mr. Nick Read P 6577.00 ORD $0.20 20/21 207.25 13631 2039875.00 0.0076798
2015-09-28 Mr. Vittorio Amedeo Colao P 260000.00 ORD $0.20 20/21 209.05 543530 10899281.00 0.0410558
2015-09-28 Mr. Nick Read P 180000.00 ORD $0.20 20/21 209.05 376290 2033298.00 0.0076591
- Stephen Charles Pusey - - ORD $0.20 20/21 - - 1579543.00 0.0059329
- Luc Emile Rene Vandevelde - - ORD $0.20 20/21 - - 73608.00 0.0002765
2015-06-26 Mr. Nick Read T 175164.00 ORD $0.20 20/21 0 0 1935649.00 0.0072913
2015-06-26 Mr. Nick Read S 82351.00 ORD $0.20 20/21 238.0909 196070 1853298.00 0.0069811
- Stephen Charles Pusey - - ORD $0.20 20/21 - - 1579543.00 0.0059570
- Mr. Gerard J. Kleisterlee - - ORD $0.20 20/21 - - 107078.00 0.0004031
- Luc Emile Rene Vandevelde - - ORD $0.20 20/21 - - 73608.00 0.0002776
- Mr. Nicholas Charles Edward Land - - ORD $0.20 20/21 - - 42090.00 0.0001585
- Mr. Philip Edward Yea - - ORD $0.20 20/21 - - 33408.00 0.0001258
- Ms. Renee J. James - - ORD $0.20 20/21 - - 27272.00 0.0001027
- Sir Samuel Esson Jonah KBE - - ORD $0.20 20/21 - - 30190.00 0.0001137
- Mr. Vittorio Amedeo Colao - - ORD $0.20 20/21 - - 10639281.00 0.0400764
- Ms Valerie Frances Gooding CBE - - ORD $0.20 20/21 - - 4038.00 0.0000152
- Mr. Nick Read - - ORD $0.20 20/21 - - 1760485.00 0.0066398
2014-08-14 Mr. Gerard J. Kleisterlee D 3773.00 ORD $0.20 20/21 199.34 7521 105481.00 0.0003978
2015-02-02 Mr. Gerard J. Kleisterlee D 1597.00 ORD $0.20 20/21 235.28 3757 107078.00 0.0004039
2015-02-11 Luc Emile Rene Vandevelde P 1097.00 ORD $0.20 20/21 237.63 2607 73608.00 0.0002776
- Mr. Omid R. Kordestani - - ORD $0.20 20/21 - - 10000.00 0.0000376
2014-08-06 Luc Emile Rene Vandevelde D 2411.00 ORD $0.20 20/21 201.33 4854 72511.00 0.0002735
2014-11-11 Mr. Vittorio Amedeo Colao P 271509.00 ORD $0.20 20/21 219.45 595827 10639290.00 0.0401270
2014-09-22 Mr. Vittorio Amedeo Colao P 16568.00 ORD $0.20 20/21 93.85 15549 10367781.00 0.0391170
2014-07-28 Mr. Omid R. Kordestani P 10000.00 ORD $0.20 20/21 343.351 34335 10000.00 0.0000377
- Alan W Jebson - - ORD $0.20 20/21 - - 44912.00 0.0001687
- Ms. Anne L Lauvergeon - - ORD $0.20 20/21 - - 17151.00 0.0000644
- Mr. Anthony Watson CBE - - ORD $0.20 20/21 - - 62727.00 0.0002356
2014-06-30 Stephen Charles Pusey T 804632.00 ORD $0.20 20/21 0 0 2384175.00 0.0089921
2014-06-30 Stephen Charles Pusey S 804362.00 ORD $0.20 20/21 196.1925 1578098 1579813.00 0.0059584
2014-06-30 Mr. Vittorio Amedeo Colao T 2403638.00 ORD $0.20 20/21 0 0 11480940.00 0.0433242
2014-06-30 Mr. Vittorio Amedeo Colao S 1129736.00 ORD $0.20 20/21 196.1925 2216457 10351204.00 0.0390610
2014-06-30 Mr. Nick Read T 717305.00 ORD $0.20 20/21 0 0 717305.00 0.0027054
2014-06-30 Mr. Nick Read S 337159.00 ORD $0.20 20/21 196.1925 661481 380146.00 0.0014338
2014-06-25 Mr. Nicholas Charles Edward Land P 10000.00 ORD $0.20 20/21 190.445 19045 42090.00 0.0001587
2014-06-18 Luc Emile Rene Vandevelde P 5000.00 ORD $0.20 20/21 198.3 9915 70100.00 0.0002645
2014-06-12 Mr. Gerard J. Kleisterlee D 1747.00 ORD $0.20 20/21 221.2405 3865 102522.00 0.0003867
- Stephen Charles Pusey - - ORD $0.20 20/21 - - 1579543.00 0.0059735
- Alan W Jebson - - ORD $0.20 20/21 - - 44912.00 0.0001698
- Ms. Anne L Lauvergeon - - ORD $0.20 20/21 - - 17151.00 0.0000649
- Mr. Nicholas Charles Edward Land - - ORD $0.20 20/21 - - 32090.00 0.0001214
- Mr. Philip Edward Yea - - ORD $0.20 20/21 - - 33408.00 0.0001260
- Ms. Renee J. James - - ORD $0.20 20/21 - - 27272.00 0.0001029
- Sir Samuel Esson Jonah KBE - - ORD $0.20 20/21 - - 30190.00 0.0001139
- Mr. Vittorio Amedeo Colao - - ORD $0.20 20/21 - - 9077302.00 0.0343287
- Mr. Anthony Watson CBE - - ORD $0.20 20/21 - - 62727.00 0.0002372
- Ms Valerie Frances Gooding CBE - - ORD $0.20 20/21 - - 4038.00 0.0000152
2014-05-30 Mr. Gerard J. Kleisterlee P 41000.00 ORD $0.20 20/21 204 83640 100755.00 0.0003810
2014-05-22 Luc Emile Rene Vandevelde P 10220.00 ORD $0.20 20/21 204.8 20931 65100.00 0.0002462
2014-04-24 Luc Emile Rene Vandevelde P 1580.00 ORD $0.20 20/21 221.24 3496 55598.00 0.0002103
- Andrew Nigel Halford - - ORD $0.20 20/21 - - 2304953.00 0.0086577
2014-03-28 Stephen Charles Pusey P 730623.00 ORD $0.20 20/21 219.095 1600758 1579550.00 0.0059737
2014-03-28 Andrew Nigel Halford P 977673.00 ORD $0.20 20/21 219.095 2142033 2305063.00 0.0087181
2014-03-28 Mr. Vittorio Amedeo Colao P 4012115.00 ORD $0.20 20/21 219.095 8790343 9077311.00 0.0343295
2014-03-27 Mr. Nicholas Charles Edward Land P 13000.00 ORD $0.20 20/21 219.45 28529 32090.00 0.0001214
2014-03-19 Andrew Nigel Halford P 110.00 ORD $0.20 20/21 228.95 252 1327390.00 0.0050207
2014-03-20 Ms Valerie Frances Gooding CBE P 1800.00 ORD $0.20 20/21 226.14 4071 4038.00 0.0000153
- Stephen Charles Pusey - - $0.11 3/7 Ords - - 848927.00 0.0032110
- Alan W Jebson - - $0.11 3/7 Ords - - 44912.00 0.0000927
- Andrew Nigel Halford - - $0.11 3/7 Ords - - 1327280.00 0.0027384
- Ms. Anne L Lauvergeon - - $0.11 3/7 Ords - - 17151.00 0.0000354
- Mr. Gerard J. Kleisterlee - - $0.11 3/7 Ords - - 59755.00 0.0001233
- Luc Emile Rene Vandevelde - - $0.11 3/7 Ords - - 54018.00 0.0001114
- Mr. Nicholas Charles Edward Land - - $0.11 3/7 Ords - - 19090.00 0.0000394
- Mr. Philip Edward Yea - - $0.11 3/7 Ords - - 33408.00 0.0000689
- Ms. Renee J. James - - $0.11 3/7 Ords - - 27272.00 0.0000563
- Sir Samuel Esson Jonah KBE - - $0.11 3/7 Ords - - 30190.00 0.0000623
- Mr. Vittorio Amedeo Colao - - $0.11 3/7 Ords - - 5065196.00 0.0104502
- Mr. Anthony Watson CBE - - $0.11 3/7 Ords - - 62727.00 0.0002373
- Ms Valerie Frances Gooding CBE - - $0.11 3/7 Ords - - 2238.00 0.0000046
2014-02-20 Ms. Anne L Lauvergeon D 493.00 $0.11 3/7 Ords 223 1099 31445.00 0.0000649
2014-02-12 Andrew Nigel Halford P 112.00 $0.11 3/7 Ords 221.53 248 2433348.00 0.0050203
2014-02-06 Andrew Nigel Halford D 486.00 $0.11 3/7 Ords 219.05 1065 2433236.00 0.0050204
2014-01-16 Andrew Nigel Halford P 106.00 $0.11 3/7 Ords 237.65 252 2432750.00 0.0050194

Dividends

No data.

© Proactive Investors 2017

Proactive Investor UK Limited, trading as “Proactiveinvestors United Kingdom”, is Authorised and regulated by the Financial Conduct Authority.
Registered in England with Company Registration number 05639690. Group VAT registration number 872070825 FCA Registration number 559082. You can contact us here.

Market Indices, Commodities and Regulatory News Headlines copyright © Morningstar. Data delayed 15 minutes unless otherwise indicated. Terms of use