Valuation Telekom Networks Malawi plc

Stocks

End-of-day quote Malawi S.E. 28/10/2026			5-day change	1st Jan Change
20.95 ^MWK	+13.24%		-3.10%	-33.41%

09-23	Telekom Networks Malawi plc Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-16	Telekom Networks Malawi plc agreed to acquire National Fibre Network Infrastructure of OCL from Open Connect Limited for MWK11.5 billion.	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 A	8/5/22 A	5/23/23 A	7/2/24 A	6/27/25 A	7/1/26 A

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TELEKOM NETWORKS MALAWI PLC	-	-	-	-	139M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	568.9x	39.98x	79.8x	-	1,972B
SOFTBANK GROUP CORP.	35.41x	5.57x	23.12x	0.23%	169B
T-MOBILE US, INC.	13.52x	2.56x	6.46x	2.8%	159B
AT&T INC.	10.33x	2.21x	5.95x	5.36%	139B
BHARTI AIRTEL LIMITED	30.38x	5.51x	9.66x	1.71%	128B
COMCAST CORPORATION	7.33x	1.31x	4.75x	6.15%	76.6B
SOFTBANK CORP.	18.2x	2.11x	8.01x	3.83%	69.93B
KDDI CORPORATION	13.99x	2.31x	7.55x	3%	67.39B
VODAFONE GROUP PLC	13.11x	1.41x	4.78x	3.47%	36B
Average	79.02x	7.00x	16.68x	3.32%	281.7B
Weighted average by Cap.	404.27x	28.99x	58.93x	2.98%