Vodafone Financial Statements (VOD)
|
|
|
|
Report date
|
|
|
12.11.2024 |
06.06.2025 |
14.11.2025 |
12.05.2026 |
|
12.05.2026 |
|
Currency
|
|
|
EUR |
EUR |
EUR |
EUR |
|
EUR |
|
|
Revenue, € |
? |
|
18 276 000 000 |
19 172 000 000 |
19 609 000 000 |
21 139 615 000 |
|
78 196 615 000 |
|
Operating Income, € |
|
|
2 382 000 000 |
-2 793 000 000 |
2 162 000 000 |
1 128 352 000 |
|
2 879 352 000 |
|
EBITDA, € |
? |
|
6 094 000 000 |
5 702 000 000 |
6 075 000 000 |
7 711 925 000 |
|
25 582 925 000 |
|
Net profit, € |
? |
|
1 064 000 000 |
-5 233 000 000 |
829 000 000 |
-1 242 910 000 |
|
-4 582 910 000 |
|
|
OCF, € |
? |
|
5 055 852 826 |
9 518 460 130 |
4 501 285 164 |
9 001 315 000 |
|
28 076 913 120 |
|
CAPEX, € |
? |
|
2 372 955 656 |
2 208 935 370 |
2 453 000 000 |
2 485 469 000 |
|
9 520 360 026 |
|
FCF, € |
? |
|
2 682 897 170 |
7 309 524 760 |
2 048 285 164 |
6 515 846 000 |
|
18 556 553 094 |
|
Dividend payout, €
|
|
|
1 306 104 376 |
587 475 473 |
558 000 000 |
550 140 000 |
|
3 001 719 849 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
122.8% |
0.00% |
67.3% |
0.00% |
|
-65.5% |
|
|
OPEX, € |
|
|
3 771 000 000 |
9 159 000 000 |
4 218 000 000 |
5 312 276 000 |
|
22 460 276 000 |
|
Cost of production, € |
|
|
12 123 000 000 |
12 806 000 000 |
13 229 000 000 |
14 698 987 000 |
|
52 856 987 000 |
|
R&D, € |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, € |
|
|
277 000 000 |
789 000 000 |
0.000 |
0.000 |
|
1 066 000 000 |
|
|
Assets, € |
|
|
155 754 821 950 |
138 828 384 200 |
128 859 000 000 |
130 053 489 000 |
|
130 053 489 000 |
|
Net Assets, € |
? |
|
66 564 570 150 |
56 975 149 000 |
52 817 000 000 |
50 685 804 000 |
|
50 685 804 000 |
|
Debt, € |
|
|
62 223 135 650 |
57 405 068 600 |
53 906 000 000 |
52 690 893 000 |
|
52 690 893 000 |
|
Cash, € |
|
|
14 586 773 500 |
19 902 685 000 |
13 528 000 000 |
15 768 427 000 |
|
15 768 427 000 |
|
Net debt, € |
|
|
47 636 362 150 |
37 502 383 600 |
40 378 000 000 |
36 922 466 000 |
|
36 922 466 000 |
|
|
Ordinary share price, rub |
|
|
10.0 |
9.37 |
11.6 |
15.0 |
|
14.7 |
|
Number of ordinary shares, mln |
|
|
2 721 227 600 |
2 576 233 500 |
2 467 261 900 |
2 308 519 000 |
|
2 308 519 000 |
|
|
Market cap, € |
|
|
27 266 700 552 |
24 139 307 895 |
28 620 238 040 |
34 673 955 380 |
|
33 935 229 300 |
|
EV, € |
? |
|
74 903 062 702 |
61 641 691 495 |
68 998 238 040 |
71 596 421 380 |
|
70 857 695 300 |
|
Book value, € |
|
|
23 626 778 500 |
20 855 421 400 |
16 730 000 000 |
14 370 971 000 |
|
14 370 971 000 |
|
|
EPS, rub |
? |
|
0.39 |
-2.03 |
0.34 |
-0.54 |
|
-1.99 |
|
FCF/share, rub |
|
|
0.99 |
2.84 |
0.83 |
2.82 |
|
8.04 |
|
BV/share, rub |
|
|
8.68 |
8.10 |
6.78 |
6.23 |
|
6.23 |
|
|
EBITDA margin, % |
? |
|
33.3% |
29.7% |
31.0% |
36.5% |
|
32.7% |
|
Net margin, % |
? |
|
5.82% |
-27.3% |
4.23% |
-5.88% |
|
-5.86% |
|
FCF yield, % |
? |
|
88.0% |
92.5% |
74.0% |
53.5% |
|
54.7% |
|
ROE, % |
? |
|
19.0% |
-5.32% |
-3.51% |
-9.04% |
|
-9.04% |
|
ROA, % |
? |
|
8.14% |
-2.18% |
-1.44% |
-3.52% |
|
-3.52% |
|
|
P/E |
? |
|
2.15 |
-7.97 |
-15.4 |
-7.57 |
|
-7.40 |
|
P/FCF |
|
|
1.14 |
1.08 |
1.35 |
1.87 |
|
1.83 |
|
P/S |
? |
|
0.39 |
0.33 |
0.40 |
0.44 |
|
0.43 |
|
P/BV |
? |
|
1.15 |
1.16 |
1.71 |
2.41 |
|
2.36 |
|
EV/EBITDA |
? |
|
2.09 |
2.32 |
2.62 |
2.80 |
|
2.77 |
|
Debt/EBITDA |
|
|
1.33 |
1.41 |
1.53 |
1.44 |
|
1.44 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
13.0% |
11.5% |
12.5% |
11.8% |
|
12.2% |
|
| Vodafone shareholders |
