|
Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 101,75 GBX | +0,94% |
|
+0,64% | +3,10% |
| 08:56 | CEO van Workspace Group vertrekt; Omzet Marshalls stijgt | AN |
| 16/01 | Indië's baanbrekende belastinguitspraak over investeringen via Mauritius jaagt wereldwijde beleggers schrik aan | RE |
Voorlopige winst- en verliesrekening: Vodafone Group Plc
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 43.809 | 45.580 | 45.706 | 36.717 | 37.448 | 40.649 | 42.197 | 43.104 |
| Variatie | - | 4,04% | 0,28% | -19,67% | 1,99% | 8,55% | 3,81% | 2,15% |
| EBITDA 1 | 14.386 | 15.208 | 14.665 | 11.019 | 10.932 | 11.465 | 12.092 | 12.495 |
| Variatie | - | 5,71% | -3,57% | -24,86% | -0,79% | 4,87% | 5,47% | 3,33% |
| Bedrijfsresultaat (EBIT) 1 | 5.463 | 6.690 | 6.624 | 4.861 | 4.584 | 4.477 | 4.983 | 5.524 |
| Variatie | - | 22,46% | -0,99% | -26,62% | -5,7% | -2,33% | 11,31% | 10,86% |
| Betaalde rente 1 | -1.765 | -1.682 | -1.480 | -2.626 | -1.067 | -1.226 | -1.258 | -1.285 |
| Resultaat voor belastingen (EBT) 1 | 4.400 | 3.954 | 12.816 | 1.620 | -1.478 | 3.018 | 3.220 | 3.907 |
| Variatie | - | -10,14% | 224,13% | -87,36% | -191,23% | 304,19% | 6,71% | 21,31% |
| Nettowinst (verlies) 1 | 112 | 2.088 | 11.838 | 1.140 | -4.169 | 1.840 | 2.198 | 2.481 |
| Variatie | - | 1.764,29% | 466,95% | -90,37% | -465,7% | 144,14% | 19,44% | 12,9% |
| Datum van publicatie | 18/05/21 | 17/05/22 | 16/05/23 | 14/05/24 | 20/05/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: Vodafone Group Plc
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 40.543 | 41.578 | 33.375 | 33.242 | 22.397 | 27.836 | 27.028 | 26.024 |
| Variatie | - | 2,55% | -19,73% | -0,4% | -32,62% | 24,28% | -2,9% | -3,71% |
| Datum van publicatie | 18/05/21 | 17/05/22 | 16/05/23 | 14/05/24 | 20/05/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: Vodafone Group Plc
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 7.854 | 8.306 | 8.378 | 6.331 | 6.862 | 7.488 | 7.556 | 7.624 |
| Variatie | - | 5,76% | 0,87% | -24,43% | 8,39% | 9,12% | 0,91% | 0,9% |
| Vrije kasstroom (FCF) 1 | 5.019 | 5.437 | 4.842 | 10.226 | 2.548 | 2.288 | 2.577 | 2.993 |
| Variatie | - | 8,33% | -10,94% | 111,19% | -75,08% | -10,21% | 12,64% | 16,14% |
| Datum van publicatie | 18/05/21 | 17/05/22 | 16/05/23 | 14/05/24 | 20/05/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Vodafone Group Plc
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 32,84% | 33,37% | 32,09% | 30,01% | 29,19% | 28,21% | 28,66% | 28,99% |
| EBIT-marge (%) | 12,47% | 14,68% | 14,49% | 13,24% | 12,24% | 11,01% | 11,81% | 12,82% |
| EBT-marge (%) | 10,04% | 8,67% | 28,04% | 4,41% | -3,95% | 7,42% | 7,63% | 9,06% |
| Nettomarge (%) | 0,26% | 4,58% | 25,9% | 3,1% | -11,13% | 4,53% | 5,21% | 5,76% |
| FCF-marge (%) | 11,46% | 11,93% | 10,59% | 27,85% | 6,8% | 5,63% | 6,11% | 6,94% |
| Vrije kasstroom/nettoresultaat (%) | 4.481,25% | 260,39% | 40,9% | 897,02% | -61,12% | 124,33% | 117,26% | 120,63% |
Winstgevendheid | ||||||||
| ROA | 1,48% | 2,07% | 2,37% | 0,76% | 1,51% | 1,35% | 1,24% | 1,5% |
| ROE | 4,08% | 5,79% | 6,22% | 3,87% | 3,65% | 3,93% | 4,58% | 5,35% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 2,82x | 2,73x | 2,28x | 3,02x | 2,05x | 2,43x | 2,24x | 2,08x |
| Schuld/vrije kasstroom | 8,08x | 7,65x | 6,89x | 3,25x | 8,79x | 12,17x | 10,49x | 8,7x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 17,93% | 18,22% | 18,33% | 17,24% | 18,32% | 18,42% | 17,91% | 17,69% |
| CAPEX / EBITDA (%) | 54,59% | 54,62% | 57,13% | 57,46% | 62,77% | 65,31% | 62,48% | 61,01% |
| CAPEX / FCF (%) | 156,49% | 152,77% | 173,03% | 61,91% | 269,31% | 327,31% | 293,2% | 254,73% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 0,5817 | 0,6212 | 0,65 | 0,6098 | 0,5879 | 0,3574 | 0,4078 | 0,4001 |
| Variatie | - | 6,78% | 4,64% | -6,18% | -3,59% | -39,2% | 14,09% | -1,89% |
| Dividend per aandeel 1 | 0,09 | 0,09 | 0,09 | 0,09 | 0,045 | 0,0486 | 0,0486 | 0,0493 |
| Variatie | - | 0% | 0% | 0% | -50% | 7,98% | 0,12% | 1,27% |
| Nettoactief per aandeel 1 | 1,886 | 1,885 | 2,29 | 2,209 | 2,017 | 2,152 | 2,065 | 2,109 |
| Variatie | - | -0,04% | 21,51% | -3,57% | -8,67% | 6,67% | -4,01% | 2,11% |
| WPA 1 | 0,0038 | 0,0717 | 0,4262 | 0,0421 | -0,1594 | 0,0753 | 0,0896 | 0,1026 |
| Variatie | - | 1.786,84% | 494,42% | -90,12% | -478,62% | 147,21% | 19,09% | 14,45% |
| Aantal aandelen (in duizend) | 28.211.023 | 26.839.146 | 26.997.639 | 27.079.994 | 24.968.473 | 23.440.878 | 23.440.878 | 23.440.878 |
| Datum van publicatie | 18/05/21 | 17/05/22 | 16/05/23 | 14/05/24 | 20/05/25 | - | - | - |
1EUR
Geschatte gegevens
| 2026 * | 2027 * | |
|---|---|---|
| k/w-verhouding | 15,5x | 13x |
| PBR-ratio | 0,54x | 0,56x |
| EV/omzet | 1,36x | 1,29x |
| Dividendrendement | 4,18% | 4,18% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
AA
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
17
Laatste slotkoers
1,163EUR
Gemiddelde koersdoel
1,129EUR
Spread / Gemiddelde doel
-2,92%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
