Frontierby eninvs

Language: EN · RU

← Region

MTN Group ZAR

Update

Sector: Telecom

ZA_MTN

Price chart

226.85 ZARDay 0.57%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
226.85 ZAR · 0.57%
Market cap
413.0 bn ZAR

Growth

Δ revenue y/y
20.6%
Δ EBITDA y/y
39.5%

Multiples

P/E (LTM)
20.4x
P/B (FY)
2.8x
EV/EBITDA (LTM)
4.3x

Cash return

Dividend yield
2.3%
FCF yield (LTM)
8.6%

Value creation

fundamental value/yr, % of market cap
Value created / year
+52.0%
↓ details

Liquidity

Daily turnover (listing)
134.2 mln ZAR

Shares: yahoo_fundamentals_timeseries/MTN.JO

Amounts: USD (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

Financial dynamics

Monetary columns are in B ZAR, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB ZAROperating profitB ZARD&AB ZAREBITDAB ZARNet profitB ZAROperating CFB ZARCapex + M&AB ZARAssetsB ZAREquityB ZARROE (annualized)Net debtB ZARSource
2025-12-31FY 2025 (12M)OK226.7
y/y 20.6%
63.8
y/y 67.2%
39.0
y/y 9.7%
102.9
y/y 39.5%
20.3
y/y —
77.9-42.3498.7
y/y 15.5%
145.0
y/y 18.1%
15.1%29.1Link
2024-12-31FY 2024 (12M)OK188.0
y/y -15.0%
38.2
y/y -21.6%
35.6
y/y -15.8%
73.8
y/y -18.9%
-9.4
y/y -329.0%
45.9-31.7431.7
y/y -0.7%
122.7
y/y -11.3%
-7.2%50.3Link
2023-12-31FY 2023 (12M)OK221.1
y/y —
48.7
y/y —
42.3
y/y —
91.0
y/y —
4.1
y/y —
64.1-46.8434.7
y/y —
138.3
y/y —
—47.5Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values (ZAR mln)

050 000100 000150 000200 000250 0002023 FY2024 FY2025 FY

Year-over-year change

-20%0%20%40%2023 FY2024 FY2025 FY

Cash flow

FCF (ZAR mln)

010 00020 00030 00040 0002023 FY2024 FY2025 FY

Net debt / cash (ZAR mln)

020 00040 00060 0002023 FY2024 FY2025 FY

Revenue growth & acceleration

Growth accelerating ▲
Last-year revenue growth +21% vs -15% the year before — a +35.5 pp move. 3-year CAGR +3%.
revenue growth by year: 2023 +7% · 2024 -15% · 2025 +21%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +52.0%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X
= —
29 107
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (413 026 + 29 112) ÷ 102 869
4.3x
3. Target multiple
(Current EV/EBITDA + 8) ÷ 2
= (4.3 + 8) ÷ 2
6.1x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= 21 189 + 0 + 0 − 0
35 649
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (29 107 × 6.1 + 35 649) ÷ 413 026
+52.0%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-04-08500 ZAREx-dividend: 500 ZAR per sharePaidYahoo Finance (ex-div)
2025-04-09345 ZAREx-dividend: 345 ZAR per sharePaidYahoo Finance (ex-div)
2024-04-17330 ZAREx-dividend: 330 ZAR per sharePaidYahoo Finance (ex-div)
2023-04-04330 ZAREx-dividend: 330 ZAR per sharePaidYahoo Finance (ex-div)
2022-03-30300 ZAREx-dividend: 300 ZAR per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Investor reporting (IR): https://www.mtn.com/investors/

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)