Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Shopping Cart 0
countryflagAU
Login

Millicom International Cellular SA

Communication Services US TIGO

72.84USD
2.67(3.81%)

Last update at 2026-03-10T20:27:00Z

Day Range

70.2273.60
LowHigh

52 Week Range

14.4624.65
LowHigh

Fundamentals

  • Previous Close 70.17
  • Market Cap4219.78M
  • Volume1244394
  • P/E Ratio2465.00
  • Dividend Yield-%
  • EBITDA2030.00M
  • Revenue TTM5779.00M
  • Revenue Per Share TTM33.70
  • Gross Profit TTM 4118.00M
  • Diluted EPS TTM0.01

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 238.00M 732.00M -271.00000M 218.00M 129.00M
Minority interest 48.00M 48.00M 215.00M 271.00M 251.00M
Net income 16.00M 590.00M -373.00000M 98.00M -10.00000M
Selling general administrative 494.00M 503.00M 478.00M 497.00M 669.00M
Selling and marketing expenses 570.00M 495.00M 396.00M 402.00M 404.00M
Gross profit 4118.00M 3315.00M 3000.00M 3135.00M 2929.00M
Reconciled depreciation 1364.00M 1196.00M 1208.00M 1111.00M 830.00M
Ebit 915.00M 659.00M 446.00M 575.00M 495.00M
Ebitda 2239.00M 1787.00M 1588.00M 1617.00M 1325.00M
Depreciation and amortization 1324.00M 1128.00M 1142.00M 1042.00M 830.00M
Non operating income net other - - - - -
Operating income 915.00M 659.00M 446.00M 575.00M 655.00M
Other operating expenses 4742.00M 4169.00M 3896.00M 3905.00M 3649.00M
Interest expense 558.00M 476.00M 542.00M 505.00M 326.00M
Tax provision 222.00M 189.00M 102.00M 120.00M 116.00M
Interest income 18.00M 23.00M 13.00M 20.00M 21.00M
Net interest income -599.00000M -508.00000M -611.00000M -542.00000M -350.00000M
Extraordinary items - - - 57.00M -33.00000M
Non recurring - - - - -
Other items - - - - -
Income tax expense 222.00M 189.00M 102.00M 120.00M 116.00M
Total revenue 5624.00M 4617.00M 4171.00M 4336.00M 4075.00M
Total operating expenses 3236.00M 2867.00M 2725.00M 2704.00M 2503.00M
Cost of revenue 1506.00M 1302.00M 1171.00M 1201.00M 1146.00M
Total other income expense net -677.00000M 73.00M -717.00000M -357.00000M 54.00M
Discontinued operations 113.00M -28.00000M -12.00000M 57.00M -33.00000M
Net income from continuing ops 16.00M 543.00M -373.00000M 97.00M 13.00M
Net income applicable to common shares 177.00M 590.00M -344.00000M 149.00M -10.00000M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 14516.00M 14198.00M 15139.00M 12422.00M 12856.00M
Intangible assets 3678.00M 3302.00M 2837.00M 1744.00M 1508.00M
Earning assets - - - - -
Other current assets 363.00M 197.00M 302.00M 181.00M 181.00M
Total liab 11071.00M 10564.00M 12399.00M 10148.00M 10175.00M
Total stockholder equity 3529.00M 3605.00M 2583.00M 2059.00M 2410.00M
Deferred long term liab - 10.00M 8.00M 5.00M 5.00M
Other current liab 1277.00M 1289.00M 2029.00M 1946.00M 1754.00M
Common stock 258.00M 1343.00M 628.00M 630.00M 633.00M
Capital stock 258.00M 1343.00M 153.00M 153.00M 153.00M
Retained earnings 2703.00M 2868.00M 2609.00M 2021.00M 2371.00M
Other liab - 915.00M 1013.00M 1022.00M 669.00M
Good will 4107.00M 4059.00M 4884.00M 1659.00M 1711.00M
Other assets - -1.00000M 1.00M 1.00M 310.00M
Cash 831.00M 1039.00M 895.00M 875.00M 1164.00M
Cash and equivalents - - - - -
Total current liabilities 2329.00M 2120.00M 4484.00M 2606.00M 2408.00M
Current deferred revenue 252.00M 88.00M 97.00M 90.00M 82.00M
Net debt 6909.00M 6781.00M 8016.00M 5836.00M 5872.00M
Short term debt 410.00M 343.00M 2011.00M 236.00M 283.00M
Short long term debt 221.00M 180.00M 1840.00M 113.00M 186.00M
Short long term debt total 7740.00M 7820.00M 8911.00M 6711.00M 7036.00M
Other stockholder equity 1068.00M -47.00000M -60.00000M -30.00000M -50.00000M
Property plant equipment - 3873.00M 4206.00M 3650.00M 3911.00M
Total current assets 1915.00M 2066.00M 2286.00M 2307.00M 2646.00M
Long term investments 576.00M 590.00M 618.00M 2666.00M 2822.00M
Net tangible assets - -3756.00000M -5138.00000M -1344.00000M -785.00000M
Short term investments 6.00M - 0.00000M 160.00M 371.00M
Net receivables 655.00M 582.00M 620.00M 684.00M 560.00M
Long term debt 6476.00M 6624.00M 5904.00M 5578.00M 5786.00M
Inventory 66.00M 53.00M 63.00M 37.00M 32.00M
Accounts payable 390.00M 400.00M 347.00M 334.00M 289.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -500.00000M -559.00000M -594.00000M -562.00000M -544.00000M
Additional paid in capital - - - - -
Common stock total equity - - - 153.00M 153.00M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -51.00000M
Accumulated amortization - - - - -
Non currrent assets other 84.00M 105.00M 127.00M 198.00M 109.00M
Deferred long term asset charges - - - - -
Non current assets total 12601.00M 12133.00M 12852.00M 10114.00M 10210.00M
Capital lease obligations 1043.00M 1016.00M 1167.00M 1020.00M 1064.00M
Long term debt total - - - - 6753.00M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -1104.00000M 163.00M -495.00000M -1502.00000M 25.00M
Change to liabilities -37.00000M 6.00M 40.00M -61.00000M 69.00M
Total cashflows from investing activities -1104.00000M -2703.00000M -495.00000M -1502.00000M -1199.00000M
Net borrowings -714.00000M 1834.00M -390.00000M 1636.00M 608.00M
Total cash from financing activities -1.00000M 1777.00M -598.00000M 1355.00M 341.00M
Change to operating activities - - - - -
Net income 354.00M 732.00M -283.00000M 277.00M 90.00M
Change in cash 144.00M 20.00M -289.00000M 636.00M -91.00000M
Begin period cash flow 895.00M 875.00M 1164.00M 528.00M 619.00M
End period cash flow 1039.00M 895.00M 875.00M 1164.00M 528.00M
Total cash from operating activities 1284.00M 956.00M 821.00M 801.00M 792.00M
Issuance of capital stock 717.00M - - - -
Depreciation 1364.00M 1196.00M 1208.00M 1111.00M 830.00M
Other cashflows from investing activities 81.00M -32.00000M 113.00M 370.00M 380.00M
Dividends paid 0.00000M 0.00000M 0.00000M -268.00000M 266.00M
Change to inventory 5.00M 9.00M -6.00000M 11.00M 2.00M
Change to account receivables -104.00000M -93.00000M -43.00000M -119.00000M -128.00000M
Sale purchase of stock 0.00000M -50.00000M -10.00000M - -
Other cashflows from financing activities 1566.00M 3106.00M 1465.00M 2887.00M 1153.00M
Change to netincome -86.00000M -747.00000M -42.00000M -277.00000M 65.00M
Capital expenditures 1072.00M 908.00M 824.00M 907.00M 780.00M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -151.00000M -81.00000M -2.00000M -172.00000M -66.00000M
Stock based compensation 29.00M 17.00M 24.00M 30.00M 22.00M
Other non cash items -312.00000M 557.00M 717.00M 318.00M 421.00M
Free cash flow 212.00M 48.00M -3.00000M -106.00000M 12.00M

Peer Comparison

Sector: Communication Services Industry: Telecom Services

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
TIGO
Millicom International Cellular SA		 2.67 3.81% 72.84 2465.00 13.76 0.61 0.97 1.84 4.94
TMUS
T-Mobile US Inc		 1.28 0.59% 218.78 22.58 17.86 2.42 2.94 3.79 10.97
VZ
Verizon Communications Inc		 0.26 0.52% 50.71 7.54 8.04 1.17 1.60 2.42 6.50
CMCSA
Comcast Corp		 0.03 0.10% 31.07 10.53 9.77 1.21 1.93 2.09 6.83
T
AT&T Inc		 0.18 0.65% 27.71 - 6.67 0.96 1.13 2.18 14.08

Reports Covered

Stock Research & News

View All

Profile

Millicom International Cellular S.A. provides cable and mobile services in Latin America. It offers mobile services, including mobile data and voice, and short message services; and mobile financial services, such as payments, money transfers, international remittances, savings, real-time loans, and micro-insurance. The company also operates TIGO Sports for local entertainment; Tigo Money that allows its customers to send and receive money without the need for a bank account; and TIGO ONEtv for pay TV. In addition, it provides fixed services, including broadband and fixed voice; and fixed-voice and data telecommunications services, managed services, cloud and security solutions, and value-added services; and tower infrastructure and services. The company serves small, medium, and large businesses, as well as residential consumers and governmental entities. It markets its products and services under the Tigo and Tigo Business brands. The company was founded in 1990 and is headquartered in Luxembourg.

Millicom International Cellular SA

2, Rue du Fort Bourbon, Luxembourg City, Luxembourg, 1249

Key Executives

Name Title Year Born
Mr. Mauricio Ramos Borrero Pres, CEO & Exec. Director 1968
Mr. Timothy Lincoln Pennington BA Advisor 1960
Mr. Sheldon Bruha Sr. EVP & CFO 1967
Mr. Esteban C. Iriarte Exec. VP & COO 1972
Bart Vanhaeren VP of Corp. Fin. NA
Mr. Xavier Rocoplan Exec. VP and Chief Technology & Information Officer 1974
Mr. Bruno Nieuwland Chief Admin. Officer 1972
Mr. Michel Morin CFA VP of Investor Relations NA
Mr. Salvador Escalon Exec. VP, Chief Legal & Compliance Officer 1975
Ms. Vivian K. Kobeh Corp. Communications Director NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.