Data is not available at this time.
Vodafone Group Plc is a leading multinational telecommunications company operating primarily in Europe and the AMAP (Africa, Middle East, and Asia Pacific) regions. The company provides a comprehensive suite of services, including mobile and fixed-line voice, data, and messaging solutions, catering to both consumer and enterprise markets. Its operations are segmented into Europe—spanning key markets like Germany, Italy, and the UK—and AMAP, which includes emerging economies such as India, South Africa, and Turkey. Vodafone’s revenue model is anchored in subscription-based services, infrastructure sharing, and digital solutions, with a growing emphasis on IoT and enterprise connectivity. The firm competes in a highly regulated and capital-intensive industry, where scale and network quality are critical differentiators. Despite facing stiff competition from local incumbents and disruptive players, Vodafone maintains a strong market position due to its extensive infrastructure, brand recognition, and strategic partnerships. Its focus on cost efficiency and digital transformation aims to bolster margins while navigating macroeconomic pressures in its core markets.
Vodafone reported revenue of €36.7 billion for FY 2024, with net income of €1.14 billion, reflecting modest profitability in a competitive landscape. Operating cash flow stood at €16.6 billion, underscoring robust cash generation, though capital expenditures of €4.2 billion highlight the ongoing need for network investments. The company’s diluted EPS of €0.042 indicates subdued earnings power relative to its scale.
Vodafone’s earnings are constrained by high operational costs and regulatory pressures, particularly in Europe. The firm’s capital efficiency is weighed down by significant infrastructure investments, though its cash flow generation remains resilient. The AMAP segment offers growth potential, but margin expansion is limited by competitive and macroeconomic challenges in emerging markets.
Vodafone’s balance sheet carries €54.4 billion in total debt against €6.2 billion in cash, reflecting a leveraged position. While the debt load is substantial, the company’s strong operating cash flow provides some flexibility. Investors should monitor leverage ratios closely, especially as interest rates remain elevated.
Organic growth remains muted in Vodafone’s mature European markets, while AMAP shows incremental potential. The company pays a dividend of €0.067 per share, signaling a commitment to shareholder returns, though sustainability depends on improving cash flow and debt management. Strategic divestitures and partnerships may unlock value in the medium term.
With a market cap of €22.7 billion and a beta of 0.46, Vodafone is viewed as a defensive play in telecoms. The stock’s valuation reflects skepticism around growth prospects, with investors prioritizing cash flow stability over expansion. Any rerating would require clearer signs of margin improvement or successful asset monetization.
Vodafone’s strengths lie in its extensive infrastructure, diversified geographic footprint, and enterprise solutions. However, the outlook is cautious due to regulatory hurdles, competitive pressures, and high leverage. Success hinges on executing cost-saving initiatives, 5G monetization, and strategic deals to streamline operations and reduce debt.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |