First Time Loading...
V

Vodacom Group Ltd
JSE:VOD

Watchlist Manager
Vodacom Group Ltd
JSE:VOD
Watchlist
Price: 9 648 Zac 1.69% Market Closed
Updated: May 23, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

240.6B
+2%
Assets
Growth Rates:
1 Year
+5%
3 Years
+40%
5 Years
+57%
7 Years
+197%
10 Years
+296%
147.8B
+0.5%
Liabilities
Growth Rates:
1 Year
+4%
3 Years
+60%
5 Years
+95%
7 Years
+159%
10 Years
+292%
92.8B
+5%
Equity
Growth Rates:
1 Year
+8%
3 Years
+17%
5 Years
+19%
7 Years
+286%
10 Years
+302%

Balance Sheet Decomposition
Vodacom Group Ltd

240.6B
Assets
147.8B
Liabilities
240.6B
Assets
147.8B
Liabilities
Current Assets 70.7B
Cash & Short-Term Investments 36.3B
Receivables 32.2B
Other Current Assets 2.3B
Non-Current Assets 169.9B
Long-Term Investments 59.1B
PP&E 74.6B
Intangibles 27.9B
Other Non-Current Assets 8.2B
Current Liabilities 71.3B
Accounts Payable 53.7B
Short-Term Debt 2.2B
Other Current Liabilities 15.4B
Non-Current Liabilities 76.6B
Long-Term Debt 59.5B
Other Non-Current Liabilities 17B

Balance Sheet
Vodacom Group Ltd

Rotate your device to view
Balance Sheet
Currency: ZAR
Mar-2015 Mar-2016 Mar-2017 Mar-2018 Mar-2019 Mar-2020 Mar-2021 Mar-2022 Mar-2023 Mar-2024
Assets
Cash & Cash Equivalents
9 250
7 934
8 873
12 538
11 066
17 057
15 751
17 716
22 054
23 710
Cash Equivalents
9 250
7 934
8 873
12 538
11 066
17 057
15 751
17 716
22 054
23 710
Short-Term Investments
2 016
2 641
3 489
4 532
6 391
7 763
6 449
6 998
10 790
12 540
Total Receivables
12 804
14 779
15 267
16 495
20 257
21 540
22 911
24 018
30 788
32 156
Accounts Receivables
11 559
13 275
13 489
14 819
17 649
19 197
20 129
21 230
27 992
28 154
Other Receivables
1 245
1 504
1 778
1 676
2 608
2 343
2 782
2 788
2 796
4 002
Inventory
1 189
1 675
1 268
1 243
1 413
1 382
1 198
1 787
2 156
2 321
Other Current Assets
94
589
114
14
619
86
0
0
0
0
Total Current Assets
25 353
27 618
29 011
34 822
39 746
47 828
46 309
50 519
65 788
70 727
PP&E Net
35 959
39 744
40 181
40 529
43 989
59 277
56 480
59 273
74 241
74 643
PP&E Gross
35 959
39 744
40 181
40 529
43 989
59 277
56 480
59 273
74 241
0
Accumulated Depreciation
33 666
37 031
33 004
37 502
43 984
53 201
57 489
64 343
87 504
0
Intangible Assets
5 299
6 842
6 496
6 394
8 161
10 074
9 909
10 780
23 328
27 924
Goodwill
2 304
2 675
2 690
2 679
2 684
3 289
3 277
3 274
4 315
0
Note Receivable
1 459
0
2 132
2 150
4 019
4 574
5 167
5 784
6 722
7 584
Long-Term Investments
915
284
429
44 512
54 931
65 170
50 778
48 212
53 373
59 077
Other Long-Term Assets
18
25
199
279
113
11
59
125
548
658
Other Assets
2 304
2 675
2 690
2 679
2 684
3 289
3 277
3 274
4 315
0
Total Assets
71 307
N/A
78 703
+10%
81 138
+3%
131 365
+62%
153 643
+17%
190 223
+24%
171 979
-10%
177 967
+3%
228 315
+28%
240 613
+5%
Liabilities
Accounts Payable
20 589
0
22 700
23 958
26 607
31 437
31 132
33 018
51 224
53 711
Short-Term Debt
380
183
0
0
0
866
542
1 058
1 323
2 197
Current Portion of Long-Term Debt
5 351
2 284
3 762
8 220
10 603
3 707
9 634
22 061
8 327
11 741
Other Current Liabilities
294
458
257
405
961
740
762
1 530
3 512
3 612
Total Current Liabilities
26 614
25 770
26 719
32 583
38 171
36 750
42 070
57 667
64 386
71 261
Long-Term Debt
20 308
26 658
27 613
24 071
23 641
47 988
39 741
29 347
60 687
59 540
Deferred Income Tax
1 758
2 272
2 635
2 693
4 294
4 001
3 435
3 365
3 857
3 928
Minority Interest
419
1 134
1 067
6 184
8 396
8 414
6 320
6 029
11 481
11 064
Other Liabilities
984
979
1 175
1 366
1 149
1 414
1 043
2 122
1 958
2 056
Total Liabilities
49 245
N/A
54 545
+11%
57 075
+5%
66 897
+17%
75 651
+13%
98 567
+30%
92 609
-6%
98 530
+6%
142 369
+44%
147 849
+4%
Equity
Common Stock
0
0
0
42 618
57 073
57 073
57 073
57 073
89 918
89 918
Retained Earnings
25 181
26 515
28 277
30 603
34 598
36 583
39 486
42 707
10 307
19 977
Unrealized Security Profit/Loss
1 732
0
1 854
870
2 071
3 150
3 107
3 107
3 460
0
Treasury Stock
1 606
0
1 670
1 792
16 387
16 620
16 861
17 019
17 055
17 131
Other Equity
219
1 081
690
6 091
4 779
17 770
2 779
217
6 236
0
Total Equity
22 062
N/A
24 158
+10%
24 063
0%
64 468
+168%
77 992
+21%
91 656
+18%
79 370
-13%
79 437
+0%
85 946
+8%
92 764
+8%
Total Liabilities & Equity
71 307
N/A
78 703
+10%
81 138
+3%
131 365
+62%
153 643
+17%
190 223
+24%
171 979
-10%
177 967
+3%
228 315
+28%
240 613
+5%
Shares Outstanding
Common Shares Outstanding
1 467
1 467
1 467
1 700
1 699
1 697
1 694
1 693
1 935
1 935

See Also

Summary
VOD intrinsic value, competitors valuation, and company profile.
DCF Valuation
VOD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VOD stock valuation using valuation multiples.
Wall Street Estimates
VOD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VOD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 140,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.