Also trades as: TLKGY (OTC) · $vol 0M

R5,099.00 ($3.06)

+5.00 (+0.10%)

Weekly Expected Move ±3.9%

R4668 R4867 R5066 R5265 R5464

JNB · Communication Services · Telecommunications Services · Tech Score Strong Sell · Power 35 · R25.0B mcap · 241M float · 0.342% daily turnover

Revenue

$43.9B +3.3% ▲

5Y CAGR: +0.4%

Gross Profit

$36.0B +9.1% ▲

5Y CAGR: +1.3%

Operating Income

$5.1B +29.6% ▲

5Y CAGR: +13.5%

Net Income

$7.5B +299.4% ▲

5Y CAGR: +69.6%

EPS (Diluted)

$15.07 +299.7% ▲

5Y CAGR: +70.0%

EBITDA

$11.3B +17.5% ▲

5Y CAGR: +4.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$43.2B	$42.8B	$43.1B	$42.5B	$43.9B
YoY Growth	+0.4%	-1.1%	+0.9%	-1.6%	+3.3%
Cost of Revenue	$8.7B	$9.0B	$10.7B	$9.5B	$7.9B
Gross Profit	$34.6B	$33.7B	$32.5B	$33.0B	$36.0B
Gross Margin	80.0%	78.9%	75.2%	77.7%	82.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.5B	$4.5B	$4.7B	$5.0B	$4.7B
Operating Expenses	$28.8B	$28.0B	$30.7B	$29.1B	$30.9B
Operating Income	$4.8B	$4.9B	-$12.2B	$3.9B	$5.1B
Operating Margin	11.2%	11.5%	-28.2%	9.2%	11.5%
Interest Expense	$1.2B	$1.1B	$1.5B	$2.1B	$1.9B
Income Before Tax	$3.5B	$3.8B	-$13.5B	$2.0B	$3.4B
Tax Expense	$1.1B	$1.2B	-$3.5B	$497M	$659M
Net Income	$2.4B	$2.6B	-$10.0B	$1.9B	$7.5B
Net Margin	5.6%	6.2%	-23.1%	4.4%	17.1%
EPS (Diluted)	$4.84	$5.20	$-20.58	$3.77	$15.07
EBITDA	$11.4B	$11.6B	-$5.4B	$9.6B	$11.3B
Shares Outstanding	500M	506M	484M	498M	498M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$21.1B	$22.0B	$21.4B	$21.1B	$21.8B	$22.5B	$22.1B	$22.4B
Cost of Revenue	$13.7B	$15.7B	$12.9B	$12.6B	$13.0B	$12.6B	$13.0B	$13.0B
Gross Profit	$7.4B	$6.2B	$8.5B	$8.5B	$8.8B	$9.9B	$9.1B	$9.4B
Gross Margin	35.2%	28.4%	39.5%	40.2%	40.4%	43.9%	41.4%	42.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.4B	$6.8B	$6.9B	$6.8B	$3.0B	$7.3B	$6.8B	$6.6B
Operating Expenses	$6.4B	$6.8B	$6.9B	$6.8B	$6.9B	$7.3B	$6.8B	$6.6B
Operating Income	$1.0B	-$557M	$1.6B	$1.7B	$1.9B	$2.5B	$2.3B	$2.8B
Operating Margin	4.9%	-2.5%	7.5%	7.9%	8.7%	11.2%	10.6%	12.6%
Interest Expense	$681M	$824M	$1.0B	$1.2B	$1.0B	$926M	$727M	$654M
Income Before Tax	$895M	-$14.4B	$1.1B	$450M	$1.1B	$2.3B	$2.2B	$2.6B
Tax Expense	$254M	-$3.8B	$264M	$116M	$296M	$363M	$587M	$621M
Net Income	$639M	-$10.6B	$973M	$904M	$1.1B	$6.4B	$1.6B	$1.9B
Net Margin	3.0%	-48.3%	4.5%	4.3%	4.9%	28.6%	7.3%	8.7%
EPS (Diluted)	$0.48	$-21.95	$1.95	$1.82	$1.71	$12.91	$3.23	$3.89
EBITDA	$5.0B	-$9.9B	$4.8B	$4.7B	$3.8B	$6.0B	$6.0B	$6.0B
Shares Outstanding	503M	483M	500M	497M	496M	498M	497M	499M

TKG.JO JNB