|
End-of-day quote
Lusaka S.E.
2026-08-31
|
5-day change | 1st Jan Change | ||
| 224.00 ZMW | -0.24% |
|
-.--% | +62.64% |
Company Valuation: Airtel Networks Zambia Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,067 | 1,872 | 1,794 | 4,524 | 4,524 | 14,324 |
| Change | - | -38.96% | -4.17% | 152.17% | 0% | 216.62% |
| Enterprise Value (EV) 1 | 5,553 | 3,674 | 4,389 | 7,972 | 7,509 | 20,327 |
| Change | - | -33.84% | 19.47% | 81.64% | -5.81% | 170.69% |
| P/E | -9.01x | 2.7x | 1.95x | 3.97x | 3.61x | 8.12x |
| PBR | -8.07x | 5.97x | 2.66x | 10.3x | 8.02x | 18.4x |
| PEG | - | -0x | 0.1x | 0.2x | 0.37x | 0.2x |
| Capitalization / Revenue | 1.18x | 0.52x | 0.4x | 0.8x | 0.64x | 1.61x |
| EV / Revenue | 2.14x | 1.03x | 0.99x | 1.41x | 1.05x | 2.29x |
| EV / EBITDA | 5.5x | 2.25x | 1.96x | 2.76x | 2.24x | 4.76x |
| EV / EBIT | 7.72x | 2.93x | 2.45x | 3.5x | 2.85x | 5.8x |
| EV / FCF | 12.7x | 7.23x | -79.1x | 13.5x | 4.31x | 15.1x |
| FCF Yield | 7.85% | 13.8% | -1.26% | 7.41% | 23.2% | 6.62% |
| Dividend per Share 2 | - | 2.4 | 8.5 | 11.2 | 11.99 | 16.76 |
| Rate of return | - | 13.3% | 49.3% | 25.7% | 27.6% | 12.2% |
| EPS 2 | -3.275 | 6.666 | 8.86 | 10.95 | 12.04 | 16.95 |
| Distribution rate | - | 36% | 95.9% | 102% | 99.6% | 98.9% |
| Net sales 1 | 2,598 | 3,580 | 4,450 | 5,640 | 7,122 | 8,873 |
| EBITDA 1 | 1,009 | 1,629 | 2,235 | 2,893 | 3,347 | 4,274 |
| EBIT 1 | 719.4 | 1,254 | 1,793 | 2,275 | 2,636 | 3,504 |
| Net income 1 | -340.6 | 693.3 | 921.5 | 1,139 | 1,252 | 1,763 |
| Net Debt 1 | 2,486 | 1,802 | 2,595 | 3,448 | 2,985 | 6,003 |
| Reference price 2 | 29.49 | 18.00 | 17.25 | 43.50 | 43.50 | 137.73 |
| Nbr of stocks (in thousands) | 104,000 | 104,000 | 104,000 | 104,000 | 104,000 | 104,000 |
| Announcement Date | 2/25/21 | 4/9/22 | 8/21/23 | 2/28/24 | 3/10/25 | 6/12/26 |
1ZMW in Million2ZMW
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.22B | |
| 29.21x | 5.29x | 9.26x | 1.75% | 123B | |
| 19.78x | 2.17x | 8.32x | 3.71% | 72.16B | |
| 12.48x | 1.78x | 3.79x | 2.91% | 22.57B | |
| 32.1x | 3.03x | 6.85x | 3.96% | 19.77B | |
| -213.16x | 8.61x | 10.74x | 3.17% | 19.68B | |
| -8.45x | 6.74x | 15.05x | -.--% | 16.05B | |
| 13.86x | 2.71x | 7.05x | 4.71% | 13.55B | |
| 11.26x | 4.77x | 10.31x | 6.64% | 12.24B | |
| 13.61x | 3.55x | 6.6x | 6.14% | 12.07B | |
| Average | -9.92x | 4.29x | 8.66x | 3.67% | 31.23B | |
| Weighted average by Cap. | 6.74x | 4.25x | 8.73x | 2.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ATEL Stock
- Valuation Airtel Networks Zambia Plc
Select your edition
All financial news and data tailored to specific country editions
