Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
V

Vodacom Group Ltd
JSE:VOD

Watchlist Manager
Vodacom Group Ltd
JSE:VOD
Watchlist
Price: 15 653 Zac 0.99% Market Closed
Market Cap: 325.2B ZAR
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+66%
5Y
+71%
10Y
+157%
Investing Cash Flow
+
3Y
-48%
5Y
-319%
10Y
-137%
Financing Cash Flow
+
3Y
-50%
5Y
-26%
10Y
-299%

Cash Flow Statement
Vodacom Group Ltd

Rotate your device to view
Cash Flow Statement
Currency: ZAR
Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Operating Cash Flow
Net Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18 844
0
19 228
0
22 093
0
22 089
0
23 058
0
23 781
0
24 563
0
25 008
0
28 123
12 766
28 773
32 977
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8 735
0
9 251
0
9 959
0
10 642
0
13 955
0
15 117
0
14 657
0
17 968
0
22 786
10 929
21 934
23 035
Stock-Based Compensation
0
0
129
73
163
168
173
131
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
415
228
463
486
Other Non-Cash Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3 290
0
3 169
0
1 413
0
1 470
0
1 785
0
1 940
0
1 895
0
3 017
0
6 408
3 528
6 743
5 909
Cash Taxes Paid
4 123
3 932
4 764
4 860
4 982
(4 423)
5 192
(5 492)
(5 323)
(5 040)
(5 298)
(5 296)
(4 979)
(4 857)
5 456
5 747
6 051
6 047
6 194
6 437
6 535
6 377
6 417
6 989
7 428
7 053
7 124
7 380
7 361
8 716
8 112
7 837
8 066
8 831
Cash Interest Paid
0
0
0
0
0
0
0
0
766
0
1 284
0
1 751
0
2 397
3 698
2 699
2 907
3 182
3 192
3 179
4 080
4 810
4 313
3 945
4 012
4 312
4 938
5 341
6 247
7 667
7 950
7 805
8 075
Change in Working Capital
4 183
12 965
14 947
15 420
16 403
16 614
19 310
19 366
19 997
21 177
23 603
22 375
21 219
22 434
(6 525)
26 552
(5 908)
23 963
(7 360)
27 594
(6 161)
30 658
(5 964)
33 671
(7 477)
31 611
(7 087)
34 720
(5 042)
44 709
(8 306)
20 952
(4 651)
(4 213)
Cash from Operating Activities
4 183
N/A
12 965
+210%
14 947
+15%
15 420
+3%
16 403
+6%
16 614
+1%
19 310
+16%
19 366
+0%
19 997
+3%
21 177
+6%
23 603
+11%
22 375
-5%
21 219
-5%
22 434
+6%
24 344
+9%
26 552
+9%
25 740
-3%
23 963
-7%
26 105
+9%
27 594
+6%
28 040
+2%
30 658
+9%
32 834
+7%
33 671
+3%
33 361
-1%
31 611
-5%
34 028
+8%
34 720
+2%
40 951
+18%
44 709
+9%
49 011
+10%
48 175
-2%
52 799
+10%
57 708
+9%
Investing Cash Flow
Capital Expenditures
(7 254)
(6 897)
(6 306)
(5 619)
(6 643)
(7 043)
(7 568)
(8 305)
(7 792)
(8 997)
(9 878)
(10 515)
(12 810)
(12 794)
(13 565)
(13 456)
(11 689)
(11 468)
(10 825)
(12 230)
(13 653)
(13 948)
(13 890)
(14 307)
(13 443)
(12 094)
(13 843)
(18 671)
(20 175)
(19 212)
(22 325)
(22 887)
(24 690)
(24 846)
Other Items
(5 496)
(5 600)
(23)
81
62
(54)
(434)
(207)
638
589
503
(1 795)
(321)
2 171
(115)
(1 540)
(506)
239
2 299
1 722
2 465
3 215
4 726
8 306
4 446
2 916
1 879
1 693
(6 529)
(8 427)
1 602
2 574
476
(314)
Cash from Investing Activities
(12 750)
N/A
(12 497)
+2%
(6 329)
+49%
(5 538)
+12%
(6 581)
-19%
(7 097)
-8%
(8 002)
-13%
(8 512)
-6%
(7 154)
+16%
(8 408)
-18%
(9 375)
-12%
(12 310)
-31%
(13 131)
-7%
(10 623)
+19%
(13 680)
-29%
(14 996)
-10%
(12 195)
+19%
(11 229)
+8%
(8 526)
+24%
(10 508)
-23%
(11 188)
-6%
(10 733)
+4%
(9 164)
+15%
(6 001)
+35%
(8 997)
-50%
(9 178)
-2%
(11 964)
-30%
(16 978)
-42%
(26 704)
-57%
(27 639)
-4%
(20 723)
+25%
(20 313)
+2%
(24 214)
-19%
(25 160)
-4%
Financing Cash Flow
Net Issuance of Common Stock
522
0
(385)
(1 369)
(984)
(145)
(148)
(115)
(88)
(306)
(343)
(171)
(168)
(173)
(167)
(166)
(134)
(251)
(269)
(343)
(352)
(419)
(443)
(402)
(485)
(433)
(433)
(476)
(377)
(492)
(438)
(404)
(432)
(441)
Net Issuance of Debt
8 351
5 604
(2 634)
(4 019)
(2 838)
(1 510)
(480)
(783)
2 575
2 684
(951)
1 840
11 361
9 765
2 785
6 048
2 432
(1 513)
1 017
4 791
2 054
90
2 544
(719)
(3 872)
(6 257)
(1 147)
4 162
7 727
3 642
(3 518)
(2 055)
(4 780)
(2 900)
Cash Paid for Dividends
0
(5 274)
(3 830)
(4 265)
(5 211)
(6 717)
(7 947)
(10 377)
(11 776)
(11 510)
(12 093)
(12 140)
(11 800)
(11 327)
(11 658)
(11 609)
(11 657)
(12 169)
(13 010)
(13 853)
(13 978)
(13 394)
(14 358)
(14 630)
(13 944)
(14 035)
(14 170)
(14 527)
(13 136)
(12 170)
(12 374)
(11 540)
(11 114)
(12 011)
Other
0
0
(1 699)
90
(1 086)
(1 157)
19
(850)
(807)
0
(1 332)
0
(4 436)
(4 508)
(2 604)
(3 587)
(2 550)
(282)
(805)
(6 751)
(7 101)
(8 421)
(7 590)
(4 002)
(5 287)
(5 299)
(4 814)
(5 767)
(5 941)
(7 562)
(9 369)
(9 692)
(9 533)
(9 571)
Cash from Financing Activities
8 873
N/A
(112)
N/A
(8 548)
-7 532%
(9 563)
-12%
(10 119)
-6%
(9 529)
+6%
(8 556)
+10%
(12 125)
-42%
(10 096)
+17%
(9 939)
+2%
(14 719)
-48%
(11 803)
+20%
(5 043)
+57%
(6 243)
-24%
(11 644)
-87%
(9 314)
+20%
(11 909)
-28%
(14 215)
-19%
(13 067)
+8%
(16 156)
-24%
(19 377)
-20%
(22 144)
-14%
(19 847)
+10%
(19 753)
+0%
(23 588)
-19%
(26 024)
-10%
(20 564)
+21%
(16 608)
+19%
(11 727)
+29%
(16 582)
-41%
(25 699)
-55%
(23 691)
+8%
(25 859)
-9%
(24 923)
+4%
Change in Cash
Effect of Foreign Exchange Rates
(60)
(249)
(203)
(103)
(115)
75
81
17
69
97
95
122
33
(99)
(139)
(414)
(514)
(377)
(847)
410
1 053
459
1 302
(9)
(1 758)
(771)
(51)
1 145
1 553
879
(1 807)
(3 095)
(628)
(363)
Net Change in Cash
246
N/A
107
-57%
(133)
N/A
216
N/A
(412)
N/A
63
N/A
2 833
+4 397%
(1 254)
N/A
2 816
N/A
2 927
+4%
(396)
N/A
(1 616)
-308%
3 078
N/A
5 469
+78%
(1 119)
N/A
1 828
N/A
1 122
-39%
(1 858)
N/A
3 665
N/A
1 340
-63%
(1 472)
N/A
(1 760)
-20%
5 125
N/A
7 908
+54%
(982)
N/A
(4 362)
-344%
1 449
N/A
2 279
+57%
4 073
+79%
1 367
-66%
782
-43%
1 076
+38%
2 098
+95%
7 262
+246%
Free Cash Flow
Free Cash Flow
(3 071)
N/A
6 068
N/A
8 641
+42%
9 801
+13%
9 760
0%
9 571
-2%
11 742
+23%
11 061
-6%
12 205
+10%
12 180
0%
13 725
+13%
11 860
-14%
8 409
-29%
9 640
+15%
10 779
+12%
13 096
+21%
14 051
+7%
12 495
-11%
15 280
+22%
15 364
+1%
14 387
-6%
16 710
+16%
18 944
+13%
19 364
+2%
19 918
+3%
19 517
-2%
20 185
+3%
16 049
-20%
20 776
+29%
25 497
+23%
26 686
+5%
25 288
-5%
28 109
+11%
32 862
+17%

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
Follow us
Join more than 318,100+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.