Stock AAF AIRTEL AFRICA PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Airtel Africa plc

Equities

AAF

GB00BKDRYJ47

Integrated Telecommunications Services

Real-time Estimate Cboe Europe
Other stock markets
 07:31:29 2024-04-29 EDT 		5-day change 1st Jan Change
110.8 GBX +0.91% Intraday chart for Airtel Africa plc +1.38% -15.13%
04-03 Airtel Africa Director Mittal buys shares for GBP1.2 million AN
03-27 Prudential Chair Shriti Vadera buys 50,000 shares AN

Valuation

Fiscal Period: Marzo 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,917 4,108 6,885 4,930 5,123 - -
Enterprise Value (EV) 1 5,114 7,563 9,801 8,454 8,851 9,068 9,019
P/E ratio 4.95 x 12.1 x 10.9 x 7.42 x -34.2 x 11.5 x 7.68 x
Yield 11.8% 3.66% 2.73% 4.15% 4.28% 4.37% 5.02%
Capitalization / Revenue 0.56 x 1.05 x 1.46 x 0.94 x 1.03 x 0.99 x 0.89 x
EV / Revenue 1.49 x 1.94 x 2.08 x 1.61 x 1.78 x 1.76 x 1.57 x
EV / EBITDA 3.38 x 4.22 x 4.24 x 3.28 x 3.66 x 3.84 x 3.38 x
EV / FCF 8.88 x 10.1 x 7.57 x 5.92 x 7.36 x 9.39 x 8.2 x
FCF Yield 11.3% 9.93% 13.2% 16.9% 13.6% 10.6% 12.2%
Price to Book 0.57 x 1.2 x 1.97 x 1.36 x 1.93 x 1.71 x 1.55 x
Nbr of stocks (in thousands) 3,758,152 3,758,152 3,754,452 3,753,219 3,745,709 - -
Reference price 2 0.5101 1.093 1.834 1.313 1.368 1.368 1.368
Announcement Date 20-05-13 21-05-12 22-05-11 23-05-11 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,077 3,422 3,908 4,714 5,255 4,967 5,160 5,746
EBITDA 1 - 1,515 1,792 2,311 2,575 2,415 2,362 2,664
EBIT 1 - 883 1,119 1,535 1,757 1,577 1,589 1,840
Operating Margin - 25.8% 28.63% 32.56% 33.43% 31.75% 30.79% 32.02%
Earnings before Tax (EBT) 1 - 598 697 1,224 1,034 -78.15 1,034 1,327
Net income 1 - 370 339 631 663 -62.13 561.1 763.9
Net margin - 10.81% 8.67% 13.39% 12.62% -1.25% 10.87% 13.29%
EPS 2 - 0.1030 0.0900 0.1680 0.1770 -0.0400 0.1189 0.1780
Free Cash Flow 1 - 576 751 1,294 1,429 1,202 965.5 1,100
FCF margin - 16.83% 19.22% 27.45% 27.19% 24.2% 18.71% 19.15%
FCF Conversion (EBITDA) - 38.02% 41.91% 55.99% 55.5% 49.76% 40.88% 41.3%
FCF Conversion (Net income) - 155.68% 221.53% 205.07% 215.54% - 172.06% 144.06%
Dividend per Share 2 - 0.0600 0.0400 0.0500 0.0545 0.0585 0.0598 0.0686
Announcement Date 19-04-29 20-05-13 21-05-12 22-05-11 23-05-11 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4
Net sales 1 1,163 1,219 1,222 1,257 1,308 1,350 1,341 1,377 1,246 2,623 1,238 1,114
EBITDA 564 605 608 614 641 661 659 - 620 1,302 - -
EBIT 380 414 390 425 446 446 439 - - - - -
Operating Margin 32.67% 33.96% 31.91% 33.81% 34.1% 33.04% 32.74% - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income 160 155 190 163 133 172 195 - - - - -
Net margin 13.76% 12.72% 15.55% 12.97% 10.17% 12.74% 14.54% - - - - -
EPS 2 0.0430 0.0410 0.0510 0.0440 0.0350 0.0460 0.0520 -0.0450 0.0310 - -0.002000 -0.0300
Dividend per Share - - - - - - - - - - - -
Announcement Date 21-10-28 22-02-04 22-05-11 22-07-28 22-10-27 23-02-02 23-05-11 23-07-27 23-10-30 23-10-30 24-02-01 -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 3,197 3,455 2,916 3,524 3,729 3,945 3,896
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 2.11 x 1.928 x 1.262 x 1.369 x 1.544 x 1.67 x 1.462 x
Free Cash Flow 1 - 576 751 1,294 1,429 1,202 966 1,101
ROE (net income / shareholders' equity) - 8.68% 10% 18.3% 18.6% 16.8% 15% 19.4%
ROA (Net income/ Total Assets) - 2.83% 3.5% 6.2% 6.16% 3.3% 5.8% 4.9%
Assets 1 - 13,064 9,686 10,178 10,765 -1,883 9,675 15,590
Book Value Per Share 2 - 0.9000 0.9100 0.9300 0.9700 0.7100 0.8000 0.8800
Cash Flow per Share 2 - 0.3700 0.4400 0.5300 0.5900 0.1400 0.3000 0.3900
Capex 1 - 811 915 717 779 798 840 903
Capex / Sales - 23.7% 23.41% 15.21% 14.82% 16.06% 16.28% 15.71%
Announcement Date 19-04-29 20-05-13 21-05-12 22-05-11 23-05-11 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Airtel Africa plc

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
1.368 USD
Average target price
1.667 USD
Spread / Average Target
+21.91%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
AIRTEL AFRICA PLC Stock Airtel Africa plc
-15.13% 5.12B
CHINA MOBILE LIMITED Stock China Mobile Limited
+7.48% 199B
VERIZON COMMUNICATIONS Stock Verizon Communications
+5.25% 167B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+0.41% 116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-2.38% 89.84B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+15.24% 72.93B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+2.80% 58.4B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-6.19% 50.38B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-13.44% 40.2B
BCE INC. Stock BCE Inc.
-14.53% 29.72B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. AAF Stock
  4. Financials Airtel Africa plc