Valuation Telekom Networks Malawi plc

Stocks

End-of-day quote Malawi S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
28.72 ^MWK	-0.17%		+0.53%	-8.71%

07-15	Telekom Networks Malawi plc agreed to acquire National Fibre Network Infrastructure of OCL from Open Connect Limited for MWK11.5 billion.	CI
04-29	Telekom Networks Malawi plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	201,512	230,127	140,566	187,756	250,911	363,048
Change	-	14.2%	-38.92%	33.57%	33.64%	44.69%
Enterprise Value (EV) ¹	214,659	256,721	167,345	202,242	239,502	297,330
Change	-	19.59%	-34.81%	20.85%	18.42%	24.15%
P/E	26.1x	23.7x	-77.8x	-38.1x	25x	16.3x
PBR	4.59x	4.67x	3.02x	4.5x	4.84x	3.54x
PEG	-	0.9x	1x	-0x	-0x	0.2x
Capitalization / Revenue	2.31x	2.43x	1.46x	1.7x	1.77x	1.78x
EV / Revenue	2.46x	2.71x	1.74x	1.83x	1.69x	1.46x
EV / EBITDA	7.88x	8.16x	7.47x	7.59x	5.99x	4.77x
EV / EBIT	12.5x	12.7x	21.2x	15.7x	8.81x	6.33x
EV / FCF	15.9x	-31.9x	19.2x	8.2x	7.58x	12.7x
FCF Yield	6.28%	-3.13%	5.22%	12.2%	13.2%	7.85%
Dividend per Share ²	0.4	0.43	-	-	-	0.69
Rate of return	1.99%	1.88%	-	-	-	2.19%
EPS ²	0.7697	0.9652	-0.18	-0.4912	1.001	1.926
Distribution rate	52%	44.6%	-	-	-	35.8%
Net sales ¹	87,304	94,816	96,354	110,484	142,007	203,746
EBITDA ¹	27,226	31,461	22,399	26,656	39,985	62,272
EBIT ¹	17,222	20,153	7,897	12,871	27,176	46,959
Net income ¹	7,729	9,691	-1,763	-4,932	10,053	21,269
Net Debt ¹	13,148	26,594	26,779	14,486	-11,409	-65,718
Reference price ²	20.07	22.92	14.00	18.70	24.99	31.46
Nbr of stocks (in thousands)	10,040,450	10,040,450	10,040,450	10,040,450	10,040,450	11,540,000
Announcement Date	6/11/21	8/5/22	5/23/23	7/2/24	6/27/25	7/1/26

¹MWK in Million²MWK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TELEKOM NETWORKS MALAWI PLC	-	-	-	-	191M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-218.52x	37.44x	85.7x	-	1,516B
T-MOBILE US, INC.	16.54x	2.92x	7.4x	2.29%	193B
SOFTBANK GROUP CORP.	32.56x	6.29x	28.49x	0.2%	191B
AT&T INC.	10.29x	2.41x	6.46x	4.6%	165B
KDDI CORPORATION	14.85x	2.37x	7.89x	2.88%	67.97B
VODAFONE GROUP PLC	14.21x	1.37x	4.68x	3.6%	35.2B
ADVANCED INFO SERVICE	21.27x	5.69x	10.42x	4.42%	33.23B
CHINA UNICOM (HONG KONG) LIMITED	9.16x	0.33x	1.35x	7.39%	25.75B
TELENOR ASA	12.61x	3.12x	6.99x	7.44%	18.74B
Average	-9.67x	6.88x	17.71x	4.1%	224.7B
Weighted average by Cap.	-141.29x	26.43x	61.90x	2.79%