First Time Loading...

Vodafone Group PLC
LSE:VOD

Watchlist Manager
Vodafone Group PLC Logo
Vodafone Group PLC
LSE:VOD
Watchlist
Price: 69 GBX -0.49% Market Closed
Updated: Apr 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

44.7B
-2%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+1%
5 Years
-1%
7 Years
-2%
10 Years
-2%
3.8B
-20%
Operating Income
Growth Rates:
1 Year
-32%
3 Years
-42%
5 Years
-10%
7 Years
+137%
10 Years
-31%
10.5B
-11%
Net Income
Growth Rates:
1 Year
+381%
3 Years
+324%
5 Years
-
7 Years
-
10 Years
-56%

Earnings Waterfall
Vodafone Group PLC

Revenue
44.7B EUR
Cost of Revenue
-30.5B EUR
Gross Profit
14.2B EUR
Operating Expenses
-10.4B EUR
Operating Income
3.8B EUR
Other Expenses
6.8B EUR
Net Income
10.5B EUR

Income Statement
Vodafone Group PLC

Rotate your device to view
Income Statement
Currency: EUR
Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 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
Revenue
Revenue
47 849
N/A
48 313
+1%
49 202
+2%
39 325
-20%
35 676
-9%
43 030
+21%
44 469
+3%
45 892
+3%
48 095
+5%
50 246
+4%
50 325
+0%
49 310
-2%
49 090
0%
50 223
+2%
52 162
+4%
53 979
+3%
53 908
0%
71 751
+33%
68 226
-5%
46 673
-32%
45 827
-2%
45 469
-1%
48 921
+8%
48 385
-1%
56 207
+16%
49 810
-11%
45 710
-8%
47 631
+4%
46 655
-2%
46 571
0%
45 344
-3%
43 666
-4%
43 809
+0%
44 974
+3%
44 462
-1%
43 809
-1%
44 871
+2%
45 580
+2%
46 021
+1%
45 706
-1%
44 713
-2%
Gross Profit
Cost of Revenue
(35 873)
(36 376)
(36 099)
(23 317)
(20 098)
(25 026)
(25 885)
(27 637)
(29 470)
(30 972)
(31 593)
(31 053)
(31 534)
(33 238)
(34 971)
(36 248)
(36 338)
(49 494)
(47 641)
(32 592)
(32 469)
(33 133)
(36 415)
(35 073)
(40 813)
(36 713)
(33 557)
(34 576)
(33 254)
(32 771)
(31 736)
(30 160)
(30 007)
(30 682)
(30 426)
(30 086)
(30 429)
(30 574)
(31 057)
(30 850)
(30 547)
Gross Profit
11 976
N/A
11 937
0%
13 103
+10%
16 008
+22%
15 578
-3%
18 004
+16%
18 584
+3%
18 255
-2%
18 624
+2%
19 273
+3%
18 732
-3%
18 257
-3%
17 555
-4%
16 984
-3%
17 191
+1%
17 731
+3%
17 569
-1%
22 256
+27%
20 585
-8%
14 081
-32%
13 358
-5%
12 337
-8%
12 506
+1%
13 312
+6%
15 394
+16%
13 097
-15%
12 153
-7%
13 055
+7%
13 401
+3%
13 800
+3%
13 608
-1%
13 506
-1%
13 802
+2%
14 292
+4%
14 036
-2%
13 723
-2%
14 442
+5%
15 006
+4%
14 964
0%
14 856
-1%
14 166
-5%
Operating Income
Operating Expenses
(18 645)
(18 825)
(11 865)
(6 631)
(6 393)
(7 736)
(8 161)
(7 475)
(7 766)
(9 082)
(9 066)
(9 012)
(9 045)
(9 252)
(9 689)
(9 862)
(5 877)
(4 481)
(7 790)
(8 045)
(7 901)
(8 636)
(18 709)
(11 161)
(12 865)
(11 268)
(10 571)
(10 779)
(9 099)
(9 522)
(9 420)
(10 024)
(8 996)
(6 003)
(7 516)
(8 968)
(10 272)
(9 582)
(9 457)
(10 156)
(10 416)
Selling, General & Administrative
0
0
(3 961)
(6 632)
(6 394)
(7 758)
(8 185)
(8 221)
(8 488)
(9 042)
(9 048)
(9 012)
(9 225)
(9 384)
(9 641)
(9 843)
(9 737)
(12 656)
(12 092)
(8 610)
(8 507)
(8 630)
(9 744)
(11 015)
(12 585)
(10 982)
(9 946)
(10 429)
(10 163)
(9 655)
(9 586)
(9 876)
(9 963)
(10 284)
(10 143)
(9 536)
(9 677)
(9 632)
(9 719)
(10 027)
(10 026)
Depreciation & Amortization
(18 645)
(18 826)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
(7 904)
0
0
22
23
747
724
(40)
(18)
0
179
131
(48)
(19)
3 861
8 176
4 301
565
608
(6)
(8 965)
(146)
(281)
(286)
(625)
(350)
1 064
133
166
(148)
967
4 281
2 627
568
(595)
50
262
(129)
(390)
Operating Income
(6 668)
N/A
(6 888)
-3%
1 238
N/A
9 377
+657%
9 185
-2%
10 268
+12%
10 423
+2%
10 780
+3%
10 858
+1%
10 191
-6%
9 666
-5%
9 245
-4%
8 510
-8%
7 733
-9%
7 503
-3%
7 869
+5%
11 693
+49%
17 776
+52%
12 795
-28%
6 037
-53%
5 458
-10%
3 700
-32%
(6 203)
N/A
2 151
N/A
2 529
+18%
1 829
-28%
1 582
-14%
2 276
+44%
4 302
+89%
4 278
-1%
4 188
-2%
3 482
-17%
4 806
+38%
8 289
+72%
6 520
-21%
4 755
-27%
4 170
-12%
5 424
+30%
5 507
+2%
4 700
-15%
3 750
-20%
Pre-Tax Income
Interest Income Expense
(813)
(226)
1 169
2 053
1 985
2 434
2 741
2 809
2 112
2 210
2 730
2 949
3 921
4 458
6 002
6 993
5 080
1 713
(586)
(876)
(864)
(951)
(1 391)
(383)
(1 487)
(855)
(528)
(711)
(741)
(379)
(1 787)
(2 564)
(5 007)
(5 766)
(3 284)
(893)
(474)
(1 749)
(993)
(1 608)
(1 339)
Non-Reccuring Items
(1 281)
(9)
(3)
(684)
(1 440)
(34 421)
(45 510)
(17 055)
(5 210)
0
(2 143)
(6 962)
(4 819)
(2 345)
(3 294)
(7 194)
(6 756)
(5 207)
(12 059)
(9 535)
(2 172)
(8 670)
0
0
0
(569)
0
1 275
0
0
(3 495)
(3 525)
(30)
(1 685)
0
0
0
0
0
9 163
9 227
Gain/Loss on Disposition of Assets
(42)
(156)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
(57)
(9)
(33)
(3)
12
6
359
373
(13)
(52)
(42)
(11)
2 830
3 572
556
(371)
(187)
12
(165)
(328)
(31)
(34)
7
(595)
(1)
(48)
(2)
(21)
(34)
(6)
(4)
(43)
(3)
485
0
428
0
561
0
Pre-Tax Income
(8 804)
N/A
(7 280)
+17%
2 347
N/A
10 737
+357%
9 697
-10%
(21 722)
N/A
(32 334)
-49%
(3 459)
+89%
8 120
N/A
12 774
+57%
10 241
-20%
5 181
-49%
7 571
+46%
9 835
+30%
13 039
+33%
11 239
-14%
10 573
-6%
13 910
+32%
(38)
N/A
(4 363)
-11 382%
2 256
N/A
(6 249)
N/A
(7 625)
-22%
1 734
N/A
1 049
-40%
(190)
N/A
1 053
N/A
2 792
+165%
3 559
+27%
3 878
+9%
(1 128)
N/A
(2 613)
-132%
(235)
+91%
795
N/A
3 233
+307%
4 347
+34%
3 696
-15%
4 103
+11%
4 514
+10%
12 816
+184%
11 638
-9%
Net Income
Tax Provision
(4 634)
(4 536)
(3 258)
(2 738)
(3 341)
(3 490)
(3 388)
(3 575)
(3 608)
(3 196)
(2 825)
(1 402)
(1 047)
(88)
127
(1 914)
(2 595)
(2 372)
(1 281)
(590)
16 529
19 662
9 194
6 071
(2 924)
(4 937)
(3 558)
(4 764)
(4 229)
879
38
(1 496)
(1 467)
(1 250)
(329)
(3 864)
(3 404)
(1 330)
(1 816)
(481)
(701)
Income from Continuing Operations
(13 438)
(11 815)
(910)
7 999
6 357
(25 211)
(35 723)
(7 035)
4 511
9 577
7 416
3 779
6 524
9 748
13 168
9 326
7 979
11 540
(1 318)
(4 952)
18 786
13 413
1 569
7 805
(1 875)
(5 127)
(2 505)
(1 972)
(670)
4 757
(1 090)
(4 109)
(1 702)
(455)
2 904
483
292
2 773
2 698
12 335
10 937
Income to Minority Interest
(1 040)
(1 170)
(601)
(160)
(121)
(139)
(173)
(191)
(148)
(135)
(118)
(6)
60
31
47
115
110
(13)
(167)
(299)
(314)
(197)
(165)
(198)
(260)
(283)
(250)
(218)
(196)
(349)
(377)
(376)
(481)
(465)
(427)
(424)
(506)
(536)
(512)
(497)
(431)
Net Income (Common)
(14 478)
N/A
(12 986)
+10%
(1 512)
+88%
9 427
N/A
8 101
-14%
(32 065)
N/A
(43 605)
-36%
(7 943)
+82%
4 363
N/A
9 443
+116%
7 299
-23%
3 773
-48%
6 583
+74%
9 778
+49%
13 215
+35%
9 441
-29%
8 088
-14%
15 648
+93%
5 582
-64%
417
-93%
23 956
+5 645%
70 261
+193%
56 240
-20%
7 279
-87%
(2 060)
N/A
(5 405)
-162%
(8 031)
-49%
(6 297)
+22%
(37)
+99%
2 439
N/A
(6 626)
N/A
(8 020)
-21%
(2 183)
+73%
(920)
+58%
2 477
N/A
59
-98%
(214)
N/A
2 237
N/A
2 186
-2%
11 838
+442%
10 506
-11%
EPS (Diluted)
-0.45
N/A
-0.4
+11%
-0.04
+90%
0.32
N/A
0.26
-19%
-1.09
N/A
-1.38
-27%
-0.27
+80%
0.15
N/A
0.33
+120%
0.25
-24%
0.13
-48%
0.23
+77%
0.34
+48%
0.46
+35%
0.33
-28%
0.29
-12%
0.56
+93%
0.2
-64%
0.01
-95%
0.9
+8 900%
2.63
+192%
2.11
-20%
0.29
-86%
-0.08
N/A
-0.2
-150%
-0.28
-40%
-0.22
+21%
0
N/A
0.08
N/A
-0.24
N/A
-0.29
-21%
-0.07
+76%
-0.03
+57%
0.08
N/A
0
N/A
-0.01
N/A
0.08
N/A
0.07
-13%
0.43
+514%
0.39
-9%

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 131,400+ 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.