|
Millicom International Cellular SA
(MICC)
|
| |
| Sector: |
Technology |
| Industry: |
Telecom Services - Foreign |
| Top Industry Grower: | TCL |
MICC was last updated 16 days 9 hours 2 minutes ago. Use MrStockQuickie's
Free Value Investor Tool to view this data in real time.
The Numbers
| metric | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| Return on Capital | 27.1% | -8.0% | 24.0% | -3.4% | 0.0% | 0.0% | 16.8% | 1.0% | 11.4% | 45.0% | 19.9% |
| Equity/Share | $4.43 | $5.75 | $5.25 | $1.06 | $-4.54 | $-1.06 | $2.72 | $7.68 | $5.31 | $12.04 | $16.70 |
| Earnings/Share | $0.83 | $-0.41 | $5.39 | $-2.12 | $-5.90 | $2.26 | $0.77 | $0.09 | $2.41 | $4.22 | $5.30 |
| FCF/Share | $-1.90 | $-2.50 | $-0.95 | $-1.36 | $-0.97 | $1.22 | $1.20 | $2.15 | $-0.09 | $-0.10 | $-1.91 |
| Sales/Share | $6.89 | $8.63 | $8.78 | $9.92 | $9.31 | $8.09 | $10.47 | $27.79 | $16.59 | $24.59 | $32.48 |
| Gross Margin | 64.4% | 64.3% | 72.3% | 71.3% | 55.4% | 60.1% | 57.9% | 52.8% | 60.9% | 62.7% | 62.9% |
The Growth Rates
|
|
|
|
FCFPS
| 9 | 5 | 3 | 1 |
|---|
| 9% | -14% | -35% | -91% |
|
|
The Trends
long term trend
| ROIC | BVPS | EPS | FCFPS | SPS |
|---|
| 2% | 4% | 3% | 4% | 4% |
|
growth acceleration trend
| ROIC | BVPS | EPS | FCFPS | SPS |
|---|
| 7% | 12% | 10% | -32% | 6% |
|
Quick Financial Health
ebit/interest [on debt]
| MICC | EQUITY_INDUSTRY | market |
|---|
| 6.00 | 4.90 | 58.10 |
|
cash/debt
| 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| 0.06 | -1,152.6 | 0.08 | 0.07 | 0.06 | 0.14 | 0.27 | 0.36 | 0.36 | 0.76 |
|
growth
| 9 | 5 | 3 | 1 |
|---|
| 32% | 67% | 41% | 112% |
|
equity/debt
| 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| Low Debt | Low Debt | 0.32 | 0.05 | Low Debt | Low Debt | 0.23 | 0.36 | 0.37 | 1.37 | 1.09 |
|
growth
| 10 | 5 | 3 | 1 |
|---|
| -75% | -94% | 44% | -21% |
|
assets/liabilities
| 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| 1.22 | 1.27 | 1.19 | 1.04 | 0.8 | 0.95 | 1.13 | 1.13 | 1.18 | 1.41 | 1.53 |
|
|
The Ratios
PEG
| Entity | Current | Next Year (Current PE) | Next Year (Forward PE) | Five Year |
|---|
| MICC | 0.30 | 0.96 | 0.89 | 0.40 | | Industry | -0.04 | 0.72 | 0.84 | 9.00 | | Market | 0.40 | 0.68 | 0.69 | 1.07 |
|
Valuations
| Entity | Price/Earnings | Price/Book | Price/Sales | Price/Cash Flow | Div. Yield (%) |
|---|
| MICC | 8.5 | 2.9 | 1.4 | 4.5 | 0.0 | | Industry | -135.1 | 6.4 | 7.5 | 26.9 | 0.0 | | Market | 13.0 | 2.9 | 1.7 | 9.1 | 3.2 |
|
The Pricing Metrics
Growth Rates
| Zacks | Reuters | Thomson Fin. | BVPS | EPS | FCFPS | SPS |
|---|
| N/A | 19.9% | N/A | 20.5% | 29.1% | -10.2% | 19.3% | | Next Year's Growth Estimate | 8.9% | | Priced-In Growth | 19.9% | | Intrinsic Growth | 15.8% |
|
Mulitple History
| 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| -128.1 | -94.2 | 6.2 | -5.7 | -0.6 | -10.7 | 13.7 | 18.6 | 18.3 | 20.8 | 8.4 | | Front Loaded Estimate | 15.4 | | High Growth Estimate | 31.6 | | Five Year Avgerage | 16.0 |
|
Quality and Value
Quality (0-10)
| Inferior | Low | Below Avg. | Average | Above Avg. | High | Superior |
|---|
| | | | 6.8 | | | |
|
Valuations
| | PE | EPS | PRICE | VALUE/PRICE | MOS |
|---|
| Current Price | 8.5 | $5.24 | $44.65 | 1.000 | 0.0% | | Intrinsic Value | 12.6 | $4.41 | $55.54 | 1.244 | 19.6% | | Price Adjusted for Industry | 60.5 | $5.24 | $317.07 | 7.101 | 85.9% | | Price Adjusted for Market | 12.3 | $5.24 | $64.41 | 1.443 | 30.7% | | EPS estimated FY08 Price | 8.5 | $5.38 | $45.48 | 1.018 | 1.8% | | EPS Quality (OIPS/E) | 1.88 | | Cash Quality (FCFPS/EPS) | 0.14 |
|
