Last Price$3.76.7%
Market Cap$1,174.7M
$1,783.2M
-16.7% YoY
($2,332.1M)
+31.5% YoY
$3,741.4M
Net Debt to FCF - 193.5x
$19.3M
1.1% margin
IHS Income Statement
IHS Income Statement Overview
Annual
Quarterly
LTM
Nov'14
Nov'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$2,125.5M 8.4% YoY
Cost of revenue
$1,084.7M (6.2%) YoY
Pre-tax income
$1,880.7M 245.8% YoY
(88.5%) margin
IHS Income statement key metrics
Annual
Quarterly
LTM
IHS Balance Sheet
IHS Balance Sheet Overview
Annual
Quarterly
LTM
Nov'14
Nov'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$5,364.7M
Current assets ($972.6M, 18.1% of total)
$293.8M (5.5%)
$580.6M (10.8%)
Other current assets
$98.2M (1.8%)
Non-current assets ($4,392.1M, 81.9% of total)
$13.0K (0.0%)
$2,627.1M (49.0%)
$933.0M (17.4%)
Other non-current assets
$831.9M (15.5%)
Financial position
$3,819.0M
Cash & Short-term
Investments
Total Debt
IHS Balance Sheet Metrics
Annual
Quarterly
LTM
IHS Cash Flow Statement
IHS Cash Flow Statement Overview
Annual
Quarterly
LTM
Nov'14
Nov'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
($220.3M) Net Change in Cash
IHS Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$853.5M -13.2% YoY
Capital Expenditure (CAPEX)
($598.8M) +7.3% YoY
Free Cash Flow (FCF)
$254.7M -46.1% YoY
IHS Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Nov'07 | Nov'08 | Nov'09 | Nov'10 | Nov'11 | Nov'12 | Nov'13 | Nov'14 | Nov'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 550.8 0.0% | 844.0 53.2% | 967.3 14.6% | 1,075.5 11.2% | 1,325.6 23.3% | 1,529.9 15.4% | 1,840.6 20.3% | 2,230.8 21.2% | 726.7 (67.4%) | 905.6 24.6% | 1,107.0 22.2% | 1,168.1 5.5% | 1,231.1 5.4% | 1,403.1 14.0% | 1,579.7 12.6% | 1,961.3 24.2% | 2,125.5 8.4% |
| Cost of Goods Sold (COGS) | 252.4 | 372.7 | 410.0 | 457.9 | 558.5 | 624.5 | 748.2 | 879.1 | 522.3 | 634.7 | 710.8 | 766.7 | 811.0 | 838.4 | 907.4 | 1,156.9 | 1,084.7 |
% margin | 298.3 54.2% | 471.3 55.8% | 557.3 57.6% | 617.6 57.4% | 767.1 57.9% | 905.4 59.2% | 1,092.4 59.4% | 1,351.7 60.6% | 204.5 28.1% | 270.9 29.9% | 396.2 35.8% | 401.4 34.4% | 420.1 34.1% | 564.7 40.2% | 672.3 42.6% | 804.4 41.0% | 1,040.8 49.0% |
| Operating Expenses | 470.6 | 710.5 | 787.5 | 358.0 | 1,153.2 | 1,322.6 | 1,642.4 | 1,927.2 | 550.2 | 1,197.5 | 595.6 | 181.3 | 530.1 | 204.7 | 284.0 | 496.7 | 510.2 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 0.0 | 295.5 | 332.5 | 358.0 | 453.5 | 534.0 | 681.0 | 828.2 | 207.8 | 244.1 | 203.2 | 125.2 | 495.0 | 180.2 | 336.5 | 501.2 | 421.4 |
% margin | 80.2 14.6% | 133.5 15.8% | 179.8 18.6% | 186.7 17.4% | 172.5 13.0% | 207.3 13.5% | 198.2 10.8% | 303.6 13.6% | (1.1) (0.1%) | 28.2 3.1% | 193.0 17.4% | 205.9 17.6% | (98.1) (8.0%) | 331.9 23.7% | 31.0 2.0% | (141.1) (7.2%) | 530.7 25.0% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 190.4 | 197.0 | 18.7 | 14.7 | 5.1 | 25.5 | 15.8 | 25.0 |
| Interest Expense | 0.8 | 2.5 | 2.2 | 2.0 | 11.3 | 20.6 | 44.6 | 55.4 | 71.0 | 0.0 | 0.0 | 188.4 | 211.6 | 212.3 | 422.0 | 872.0 | 446.6 |
| Pre-tax Income | 85.3 | 134.2 | 178.7 | 185.4 | 162.0 | 187.7 | 131.8 | 194.5 | (462.6) | (1,117.0) | (396.4) | (86.0) | (410.0) | (152.9) | (8.1) | (543.9) | (1,880.7) |
% effective tax rate | (26.9) (31.5%) | (38.5) (28.7%) | (41.6) (23.3%) | 44.0 23.7% | 26.7 16.5% | 29.6 15.7% | 23.1 17.5% | 54.6 28.1% | 41.5 (9.0%) | 176.3 (15.8%) | 25.1 (6.3%) | 46.7 (54.3%) | 13.5 (3.3%) | 169.8 (111.1%) | 18.0 (220.9%) | (73.5) 13.5% | 107.5 (5.7%) |
% margin | 56.3 10.2% | 99.0 11.7% | 135.0 14.0% | 141.3 13.1% | 135.4 10.2% | 158.2 10.3% | 131.7 7.2% | 194.5 8.7% | (435.6) (59.9%) | (826.4) (91.3%) | (425.4) (38.4%) | (132.8) (11.4%) | (423.5) (34.4%) | (322.7) (23.0%) | (26.1) (1.7%) | (470.4) (24.0%) | (1,976.6) (93.0%) |
| EPS | 1.03 | 1.60 | 2.14 | 2.21 | 2.09 | 2.40 | 1.98 | 2.85 | (1.99) | (3.45) | (1.48) | (0.40) | (1.28) | (0.98) | (0.08) | (1.42) | (5.93) |
| Diluted EPS | 1.03 | 1.57 | 2.11 | 2.18 | 2.06 | 2.37 | 1.95 | 2.81 | (1.99) | (3.45) | (1.48) | (0.40) | (1.28) | (0.98) | (0.08) | (1.42) | (5.93) |
% margin | 55.8 10.1% | 102.4 12.1% | 144.7 15.0% | 246.8 22.9% | 261.5 19.7% | 326.5 21.3% | 358.1 19.5% | 506.7 22.7% | 183.3 25.2% | 298.2 32.9% | 517.1 46.7% | 419.6 35.9% | 186.1 15.1% | 468.1 33.4% | 591.5 37.4% | 252.6 12.9% | (998.5) (47.0%) |
FAQ
What is the IHS Holding Limited (IHS) revenue?
The IHS Holding Limited (IHS) revenue is $2,125.5M, reflecting a year-over-year (YoY) growth of +8.4% YoY.
What is the IHS Holding Limited (IHS) Net Income?
The IHS Holding Limited (IHS) Net Income is ($1,976.6M), showcasing a YoY growth of +320.2% YoY.
What is IHS Holding Limited (IHS) net debt?
What is the IHS Holding Limited (IHS) Free Cash Flow (FCF)?
The IHS Holding Limited (IHS) Free Cash Flow (FCF) stands at $254.7M, accounting for a 12.0% margin.