Vodafone Group: Income Stock or Value Play?

LONDON -- Vodafone  (LSE: VOD  ) (NASDAQ: VOD  ) is a popular stock with income investors, but some shareholders have become concerned at the increasing fragility of its cash flow.

Free cash flow
It's worse than you think. Analysts look at free cash flow -- operating cash flows less capital expenditure -- to assess a company's ability to keep funding its dividend. But the free cash flow figure that Vodafone reports is an idiosyncratic measure including income from associates it doesn't control, mainly U.S. joint-venture Verizon Wireless, but excluding license and spectrum payments it's obliged to make. Reverse those items and the picture looks like this:

Metric

2010/11

2011/12

2012/13

Vodafone's own free cash flow

2.6

3.5

1.1

Income from associates

1.5

4.0

4.8

Dividends paid

4.5

6.6*

4.8

Numbers in billions of pounds. *Excludes 2 billion pound special dividend.

Problem
Newbury, we have a problem. The cash from operations controlled by Vodafone falls woefully short of supporting the dividend. No wonder income investors such as Invesco Perpetual's Neil Woodford have bailed out.

Vodafone's Southern European businesses are suffering from deep recession, while the firm has strategic weaknesses as consumers devour more data and incline toward services that bundle mobile with Internet and TV. Vodafone CEO Vittorio Colao sees a fix in buying European cable operators like Kabel Deutschland and Fastweb, but a bidding war for Kabel could be expensive. It's a shame Vodafone doesn't have a better track record in acquisitions.

Success
One purchase has proved a spectacular success. Verizon Wireless' majority shareholder has reportedly offered $100 billion to buy out Vodafone's 45% interest, and some analysts have put a figure of $130 billion or more on the stake. It's impossible to value Vodafone without taking into account VZW's value, which is in Vodafone's books at just $38 billion.

$100 billion equates to about 130 pence per share. $130 billion would be 170 pence. Estimates of the tax on a sale have varied wildly, but it's fair to assume the company would net something in this range if a deal were struck.

Value
That begs the question, what is Vodafone's value without VZW? Despite a history of big impairment charges, it's reasonable to start with its adjusted EPS. My back-of-an-envelope calculation, assuming a 20% tax rate on dividends Vodafone receives from associates, splits adjusted earnings thus:

Metric

2010/11

2011/12

2012/13

Adjusted EPS

16.7

14.9

15.6

Less: EPS due to associates

7.8

7.8

10.5

Vodafone's own EPS

8.9

7.1

5.1

All figures in pence.

Applying Vodafone's 11.5 projected P/E ratio to earnings of 5.1 pence suggests a value excluding VZW of around 60 pence, or 80 pence if you take the 7 pence three-year average EPS. Adding 130 pence to 170 pence for the VZW stake values Vodafone in the range of 190 pence to 250 pence, compared to its current market price of 185 pence.

Message
A different person on a different day would come up with different figures, but the message is clear: Vodafone may no longer be a reliable income stock, but it could be a value play.

For a safer source of dividend income, I suggest you look at The Motley Fool's choice for this year's top income stock. That's a company yielding well over 5% in a sector that has good visibility of earnings, with a policy of increasing dividends by at least the rate of inflation. You can download the analysis by clicking here -- it's free.


Read/Post Comments (0) | Recommend This Article (1)

Comments from our Foolish Readers

Help us keep this a respectfully Foolish area! This is a place for our readers to discuss, debate, and learn more about the Foolish investing topic you read about above. Help us keep it clean and safe. If you believe a comment is abusive or otherwise violates our Fool's Rules, please report it via the Report this Comment Report this Comment icon found on every comment.

Be the first one to comment on this article.

Sponsored Links

Leaked: Apple's Next Smart Device
(Warning, it may shock you)
The secret is out... experts are predicting 458 million of these types of devices will be sold per year. 1 hyper-growth company stands to rake in maximum profit - and it's NOT Apple. Show me Apple's new smart gizmo!

DocumentId: 2500700, ~/Articles/ArticleHandler.aspx, 10/20/2014 10:15:17 PM

Report This Comment

Use this area to report a comment that you believe is in violation of the community guidelines. Our team will review the entry and take any appropriate action.

Sending report...


Advertisement