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

Financials Airtel Malawi Plc

Equities

AIRTEL

MWAIRT001156

Wireless Telecommunications Services

End-of-day quote Malawi S.E.
Other stock markets
 06:00:00 2024-06-05 pm EDT 		5-day change 1st Jan Change
51.12 MWK 0.00% Intraday chart for Airtel Malawi Plc -0.18% -14.80%
Apr. 18 Airtel Malawi Plc Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Airtel Malawi Plc Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 307,780 440,000 623,040 660,000
Enterprise Value (EV) 1 348,269 465,393 641,052 750,553
P/E ratio 13.9 x 13.6 x 16.9 x 468 x
Yield 7.51% 7.38% 4.41% 1.63%
Capitalization / Revenue 2.79 x 3.34 x 4.06 x 3.4 x
EV / Revenue 3.16 x 3.53 x 4.18 x 3.87 x
EV / EBITDA 7.35 x 7.53 x 8.44 x 8.72 x
EV / FCF 20.2 x 10.1 x 10.1 x 15.9 x
FCF Yield 4.94% 9.87% 9.93% 6.3%
Price to Book 12.8 x 13.2 x 16.5 x 56.4 x
Nbr of stocks (in thousands) 11,000,000 11,000,000 11,000,000 11,000,000
Reference price 2 27.98 40.00 56.64 60.00
Announcement Date 7/6/21 4/21/22 5/17/24 5/17/24
1MWK in Million2MWK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 92,922 92,824 110,233 131,769 153,464 193,999
EBITDA 1 37,237 37,179 47,384 61,781 75,912 86,061
EBIT 1 28,517 27,589 36,319 51,127 65,097 72,762
Operating Margin 30.69% 29.72% 32.95% 38.8% 42.42% 37.51%
Earnings before Tax (EBT) 1 10,051 25,231 31,739 46,217 52,765 2,274
Net income 1 2,310 15,908 22,093 32,335 36,925 1,409
Net margin 2.49% 17.14% 20.04% 24.54% 24.06% 0.73%
EPS 2 0.2100 1.446 2.008 2.940 3.357 0.1281
Free Cash Flow 1 37,779 8,495 17,221 45,913 63,652 47,263
FCF margin 40.66% 9.15% 15.62% 34.84% 41.48% 24.36%
FCF Conversion (EBITDA) 101.46% 22.85% 36.34% 74.32% 83.85% 54.92%
FCF Conversion (Net income) 1,635.51% 53.4% 77.95% 141.99% 172.38% 3,354.36%
Dividend per Share - 1.250 2.100 2.950 2.500 0.9770
Announcement Date 7/17/20 7/17/20 7/6/21 4/21/22 5/17/24 5/17/24
1MWK in Million2MWK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 40,916 41,193 40,489 25,393 18,012 90,553
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.099 x 1.108 x 0.8545 x 0.411 x 0.2373 x 1.052 x
Free Cash Flow 1 37,779 8,495 17,221 45,913 63,652 47,263
ROE (net income / shareholders' equity) 17% 163% 111% 113% 104% 5.69%
ROA (Net income/ Total Assets) 13.7% 16.1% 18% 21.4% 22.8% 20.3%
Assets 1 16,874 98,937 122,702 150,985 162,023 6,957
Book Value Per Share 2 0.3500 1.430 2.190 3.030 3.440 1.060
Cash Flow per Share 2 0.2300 0.5200 1.580 3.500 5.370 3.840
Capex 1 26,608 29,148 19,307 8,504 15,831 17,241
Capex / Sales 28.64% 31.4% 17.51% 6.45% 10.32% 8.89%
Announcement Date 7/17/20 7/17/20 7/6/21 4/21/22 5/17/24 5/17/24
1MWK in Million2MWK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Wireless Telecom

1st Jan change Capi.
AIRTEL MALAWI PLC Stock Airtel Malawi Plc
-14.80% 324M
BHARTI AIRTEL LIMITED Stock Bharti Airtel Limited
+35.48% 97.99B
SOFTBANK CORP. Stock SoftBank Corp.
+10.60% 59.09B
CELLNEX TELECOM, S.A. Stock Cellnex Telecom, S.A.
-3.31% 26.47B
ROGERS COMMUNICATIONS INC. Stock Rogers Communications Inc.
-12.80% 21.5B
VODAFONE IDEA LIMITED Stock Vodafone Idea Limited
-2.50% 12.2B
ETIHAD ETISALAT COMPANY Stock Etihad Etisalat Company
+1.43% 10.21B
DIGI.COM Stock Digi.Com
-5.15% 9.67B
FAR EASTONE TELECOMMUNICATIONS CO., LTD. Stock Far EasTone Telecommunications Co., Ltd.
+5.01% 9.35B
TELE2 AB Stock Tele2 AB
+20.18% 6.92B
Wireless Telecom
  1. Stock Market
  2. Equities
  3. AIRTEL Stock
  4. Financials Airtel Malawi Plc