Wrap Text
Acquisition of a 55% interest in Vodafone Egypt from Vodafone
Vodacom Group Limited
(Incorporated in the Republic of South Africa)
(Registration number 1993/005461/06)
Share code: VOD ISIN: ZAE000132577
ADR code: VDMCY ISIN: US92858D2009
("Vodacom Group")
ACQUISITION OF A 55% INTEREST IN VODAFONE EGYPT FROM VODAFONE
1. Introduction
Vodacom Group has entered into a binding agreement to acquire a 55% shareholding in Vodafone
Egypt Telecommunications SAE (“Vodafone Egypt”) (“the company”) (“sale shares”) from 2 wholly
owned subsidiaries of Vodafone Group Plc (“Vodafone”), being Vodafone International Holdings
B.V. (20.11%) and Vodafone Europe BV (34.89%) (collectively, “sellers”) for a total equity
consideration of US$2 738 million (the “offer consideration”). 80% of the offer consideration will
be settled by the issue of new Vodacom Group shares with the balance being settled in cash (the
"proposed acquisition").
2. Nature of business of Vodafone Egypt
A clear market leader
Vodafone Egypt launched services in 1998 and is now the largest mobile network operator in
Egypt in terms of revenue and customers with mobile market shares of 43% and 40%,
respectively. Vodafone Egypt provides a range of integrated telecommunication services,
including mobile and fixed voice, SMS, data and mobile money, to 43.0 million customers, serving
both consumer and enterprise customers. For the year ended 31 March 2021, Vodafone Egypt’s
key growth driver was mobile data revenue which comprised 46% of revenue. The remaining
sources of revenue comprises of voice services, financial services, content, other service
revenue, fixed line and non-service revenue.
Egypt’s mobile market comprises of four players, with Vodafone Egypt as the clear market leader
competing with Etisalat, Orange and Telecom Egypt S.A.E (“Telecom Egypt”) which is branded
WE. Egypt’s mobile market is predominantly prepaid, with Vodafone Egypt’s customer base
comprising of 38 million prepaid customers and 5 million post-paid customers.
Vodafone Egypt pioneered product segmentation in 2014. The company has three headline
mobile tariffs: (i) Red addressing the high value customers, (ii) Flex aimed at the aspiring
segment, and (iii) Fakka targeting the mass market. A combination of innovative tariffs, a strong
brand and network leadership has enabled Vodafone Egypt to secure and sustain a leading
market position.
Following Egypt’s 2.6GHz spectrum auction in November 2020, Vodafone Egypt has the leading
spectrum position in the market. The company’s spectrum portfolio comprises of: 2x12.5MHz of
900MHz, 2x10MHz of 1800MHz, 2x20MHz of 2100MHz and 1x40MHz of 2600MHz. This
spectrum portfolio and Vodafone Egypt’s extensive 4G rollout provides it with a clear network
advantage, compared to its peers.
Vodafone Egypt’s digital capabilities are supported by self-developed platforms and largely in-
sourced IT skills. The company’s IT function is supported by several hundred software engineers,
which have developed multiple platforms including the Digital eXperience Layer (“DXL”). DXL is
a middleware technology that accelerates the deployment of new digital capabilities, de-coupling
these from the longer and financially costly upgrade cycles for legacy billing and other systems.
2
Vodafone Egypt is also the country’s largest mobile wallet provider through Vodafone Cash.
According to the national telecom regulatory authority Vodafone cash had almost 90% market
share of mobile wallet transactions as at August 2021.
Attractive growth outlook
Egypt’s appeal as an investment destination is supported by its economic growth outlook, large,
young and growing population and structural reform agenda. Despite the impact of the COVID-
19 pandemic, Egypt delivered real GDP growth of 3.6% in 2020, and is forecast to deliver real
GDP growth of approximately 5% per annum until 2025. Furthermore, the meaningful reduction
of Egypt’s current account and fiscal account deficits in recent years has improved the country’s
foreign exchange reserves, better positioning the country to absorb potential global macro
volatility. This has supported a stable Egyptian Pound against the US dollar.
The Ministry of Communications and Information Technology’s (“MCIT”) Digital Egypt agenda has
supported strong ICT sector growth with the sector’s contribution to Egypt’s GDP increasing from
3.2% to 4.4% between 2018 and 2020. Looking ahead, constructive regulation and structural
growth drivers such as data demand support a robust growth outlook of 14% CAGR over the next
three years for the overall telecom sector, including fixed and mobile, from a base of EGP77 billion
in 2021. The mobile segment, serving 100 million customers, accounts for over 80% of the
combined mobile and fixed revenues. The mobile market is expected to grow at a 13% CAGR
over 2021-24, supported by increased mobile data penetration of approximately 60% and growth
in average usage per customer from 2.8 GB per month, highlighting growth opportunities.
Vodafone Egypt’s market leadership, supported by its strong brand, spectrum portfolio, network
and advanced segmentation positions it well to capture the expected double digit mobile market
growth opportunity. Furthermore, the company is well positioned to benefit from incremental
growth drivers such as Internet of Things (“IoT”), fixed and financial services. Vodafone Egypt’s
strong revenue outlook combined with further operational efficiencies, is expected to support
EBITDA margin expansion from the 43% achieved for the financial year ended 31 March 2021.
As a result, it is expected that Vodafone Egypt will generate strong free cash flow growth into the
medium term.
Vodafone Egypt’s ownership and dividend policy
Vodafone currently holds a 55% controlling stake in Vodafone Egypt. The company benefits from
a long standing and strategic shareholder in Telecom Egypt, the fixed line incumbent, which holds
c.45% of its issued shares.
Vodacom Group has committed to Vodafone that it will sign a deed of adherence to the
shareholders’ agreement with Telecom Egypt. Vodacom Group will have the ability to determine
the dividend policy of Vodafone Egypt subject to a minimum payout ratio of 60% of Vodafone
Egypt's free cash flow.
3. Summary of Vodafone Egypt’s historical financials and key performance indicators
4 year 6 months to
Revenue analysis, March year end 2017 2018 2019 2020 2021
CAGR% 30 Sep 2021
Revenue (EGPm) 16 652 20 025 22 891 26 333 28 341 14.2% 16 093
- Of which data 3 497 4 806 6 638 8 953 10 770 32.5% 7 416
KPIs
Mobile customers (million)1 40.9 42.3 39.1 40.2 41.7 0.5% 43.0
- Prepaid (million)1 37.9 38.9 35.2 35.8 36.9 (0.7%) 38.0
- Contract (million)1 3.0 3.4 3.9 4.2 4.8 12.9% 5.0
Mobile ARPU (EGP) 31.5 34.9 41.9 48.7 50.5 12.5% 55.2
- Prepaid ARPU (EGP) 27.0 30.2 36.4 42.8 44.3 13.2% 47.9
- Contract ARPU (EGP) 94.1 95.6 99.3 99.6 100.7 1.7% 112.1
Mobile ARPU (US$)2 2.0 2.2 2.7 3.1 3.2 12.5% 3.5
3
4 year 6 months to
Revenue analysis, March year end 2017 2018 2019 2020 2021
CAGR% 30 Sep 2021
Data active users (million) 12.9 15.0 16.4 18.8 20.6 12.4% 22.2
Data usage/ active user (GB per month) 1.0 1.3 1.6 2.2 2.8 30.3% 3.4
Fixed customers (million) vv0.3 0.4 0.5 0.7 0.9 v 31.6% 0.9
1 Based on total closing customers
2 Based on average EGP/US$ exchange rate from 1 April 2020 to 31 March 2021 of EGP15.80 per US$
2 year CAGR 6 months to
EGP million, March year end 2019 2020 2021 % 30 Sep 2021
Revenue 22 891 26 333 28 341 11% 16 093
% Growth 14% 15% 8% nm 17%
EBITDA(1) 9 975 11 929 11 922 9% 7 027
% Margin 44% 45% 42% nm 44%
Net profit 5 579 5 818 5 335 (2%)2 3 292
Capital expenditure (3 963) (4 437) (4 789) 10% (2 522)
% of Revenue 17% 17% 17% Nm 16%
Operating free cash flow 6 206 7 136 7 434 9% 3 693
% Margin 27% 27% 26% Nm 23%
% Cash flow conversion 62% 60% 62% Nm 53%
Net cash/(debt) (excl. leases) (1 279) 2 086 (4 766) Nm (11 748)
Net debt (excl. leases) /EBITDA 0.1x (0.2x) 0.4x Nm 0.8x
1 2019 prepared on an IAS 17 basis. 2020, 2021 and 1H2022 prepared on and IFRS 16 basis in respect of lease accounting
2 Impacted by a once off gain in 2020 and COVID impact in 2021
The net asset value attributable to Vodafone Egypt as at 31 March 2021 was EGP16 690 million
with profit after tax for the year ended 31 March 2021 of EGP5 335 million. This information has
been extracted from the unpublished management accounts.
The management accounts have been prepared in accordance with IFRS.
This financial information has not been reviewed nor reported on by Vodacom Group’s external
auditors.
4. Rationale for the proposed acquisition
The proposed acquisition presents a unique opportunity to advance Vodacom Group’s strategic
connectivity and financial services ambitions in Africa by acquiring a controlling interest in
Vodafone Egypt, one of Africa’s premier telecom operators. Vodafone Egypt is a clear market
leader, strategically positioned to capture growth in a fast-growing Egyptian ICT market. It is
expected to diversify and accelerate Vodacom Group’s medium-term operating profit growth
potential into double digits. We intend to provide an update on our medium-term targets at our full
year results ended 31 March 2022, which will be reported in May 2022.
Vodafone Egypt is a high quality asset, with 43% mobile revenue market share and a clear
network leadership position supported by a comprehensive spectrum portfolio, the highest density
network and a scalable IT platform. Vodafone Egypt has a proven track record of consistently
delivering strong revenue growth, evidenced by a 14% revenue CAGR during the FY17-21 years,
while its future growth potential is underpinned by a broad range of fundamental sector and
company specific drivers. In addition to a track record of revenue growth, Vodafone Egypt
generates attractive margins and strong free cash flow. Despite COVID-19 related subdued
economic demand, Vodafone Egypt delivered 8% revenue growth for the financial year ended 31
March 2021, and EBITDA and operating free cash flow margins of 42% and 26%, respectively.
4
For the six month period ended 30 September 2021, revenue and EBITDA growth accelerated to
17% and 29%, respectively.
Vodafone Egypt’s financial profile and prospects provide a compelling opportunity for Vodacom
Group to diversify and accelerate its growth in a single transaction. Its interest in Vodafone Egypt
would have contributed approximately 15% of its earnings based on Vodacom Group’s
attributable earnings to equity shareholders as reported in its audited consolidated annual
financial results for the year ended 31 March 2021. Additionally, with Vodafone Egypt in the
portfolio, Vodacom Group’s network reach would span across 37 000 network sites, making it
one of Africa’s largest tower owners.
Following the proposed acquisition, Vodacom Group will cover a population of more than 500
million and more than 40% of Africa’s GDP, across the Democratic Republic of Congo, Egypt,
Ethiopia, Kenya, Lesotho, Mozambique, South Africa and Tanzania. Significantly, Vodacom
Group is the market leader across all the markets in which it operates, supporting attractive Return
on Capital Employed (“ROCE”). Notably, Vodafone Egypt generated a ROCE in excess of 30%
for the financial year ended 31 March 2021.
In addition to being an attractive asset on a standalone basis, Vodacom Group sees scope to
create significant value by scaling Vodacom Group’s multi-product strategy, which Vodacom refer
to as the System of Advantage into Egypt. A key element of our System of Advantage is financial
services. With more than 80% of Egypt’s 100 million population unbanked, Vodacom Group sees
a compelling addressable market opportunity for Vodafone Egypt and scope to leverage
Vodacom Group’s financial services platforms, (inter alia, MPesa Roadmap, VodaPay and
VodaSure products), global partnerships and best practices.
In addition to financial services, Vodacom Group sees attractive synergy potential from combining
Vodafone Egypt’s software factory with Vodacom Group’s existing big data capabilities, closer
cooperation in scaling pan-African enterprise and IoT solutions, enabling the proliferation of digital
services through a platform approach, and also talent sharing. As Vodacom Group evolves from
a telco to a techco, access to skilled talent is critical with Vodafone Egypt being an excellent
source.
Vodacom Group has no intention of expanding its geographic footprint post the proposed
acquisition.
5. Structure and offer consideration
Vodacom Group will acquire a 55% shareholding in Vodafone Egypt from the sellers for an equity
purchase consideration of US$2 738 million. Based on Vodacom Group’s effective share of the
net debt (excluding lease liabilities) of Vodafone Egypt of US$412 million as at 30 September
2021, this implies a value of US$3 150 million on a debt, cash free basis (“enterprise value”).
The offer consideration implies an enterprise value/ EBITDA multiple for the twelve months ended
30 September 2021 of 6.8x. For illustrative purposes only, by doubling the EBITDA for the six
months ended 30 September 2021, the offer consideration would imply an enterprise value/
EBITDA multiple of 6.5x. Given Vodafone Egypt’s strong market position, growth, EBITDA
margins and cash generation, Vodacom Group believes that these multiples are attractive relative
to Vodafone Egypt’s peers.
80% of the offer consideration will be settled by the issue of 242.0 million new Vodacom Group
shares at an issue price of R135.75 per share. As a result of the issue of the new Vodacom Group
shares to Vodafone, the interest held by Vodafone in Vodacom Group will increase from 60.5%
to 65.1%. The Johannesburg Stock Exchange (“JSE”) has taken note that Vodacom Group’s JSE
defined free float will be below 20% as a result of Vodafone’s increased ownership and has
indicated that it has no objection to the reduced free float given the adequacy of Vodacom Group’s
current liquidity on the JSE. Vodafone confirms that it has no current intention to dispose of any
of its shares in Vodacom in the market to increase Vodacom’s free float. Furthermore, should
5
Vodafone form a firm intention to undertake an on-market disposal prior to the 1st anniversary of
the closing date, then Vodafone has agreed that it will consult with Vodacom Group regarding the
potential disposal as regards process and timing thereof. In addition, Vodafone will consult and
collaborate with Vodacom Group on the allocation methodology and principles applicable thereto.
The decision to undertake and implement a disposal will remain in the sole discretion of Vodafone.
The remaining US$548 million will be settled in cash.
Any move in the net debt and agreed working capital of Vodafone Egypt between signing and
closing will be adjusted for in accordance with the Share Purchase Agreement (“SPA”). These
adjustments will impact the cash consideration and not the number of shares to be issued.
Vodafone will be entitled to the cash generated by Vodafone Egypt between signing and closing.
Vodafone will not be entitled to receive the interim dividend for the new Vodacom shares but will
be entitled to the pro rata share of Vodacom Group’s final dividend for the financial year ended
31 March 2022 with regard to the new Vodacom shares that it will receive for the period between
closing and the ex date of the dividend.
The initial cash consideration will be settled via the draw down of a bridge facility which will be put
in place ahead of closing. Vodacom Group is currently evaluating an appropriate hedging strategy
together with various debt funding options including bank debt and, potentially, ZAR denominated
bonds to refinance the bridge facility.
As contemplated in the shareholder’s agreement with Telecom Egypt, the sellers have a right to
transfer their shareholding within the broader Vodafone Group without triggering a right of first
refusal or tag along rights in favour of Telecom Egypt. There are minority shareholders holding in
aggregate c.0.05% of Vodafone Egypt's issued shares, who shall be entitled to participate in a
mandatory tender offer if Vodacom Group does not obtain an exemption from Financial Regulatory
Authority in Egypt ("FRA").
6. Change in Vodacom Group’s dividend policy
Vodacom Group’s current dividend policy is to pay at least 90% of adjusted headline earnings,
which excludes the contribution of the attributable net profit or loss from Safaricom and any
associated intangible amortisation. In addition, Vodacom Group distributes any dividend it
receives from Safaricom, up to a maximum amount of the dividend received, net of withholding
tax. Subject to Board approval, this policy will be maintained for the remainder of the current
financial year, and until the proposed acquisition is completed.
The proposed acquisition provides a compelling opportunity to accelerate our System of
Advantage and Vodacom Group’s growth profile. Mindful that this proposed acquisition will utilise
debt capacity and while also wanting to retain headroom to invest into growth areas, the Board
considered it appropriate to review the current dividend policy.
On completion of the Vodafone Egypt acquisition, Vodacom Group intends to amend and simplify
its dividend policy to at least 75% of Vodacom Group headline earnings. The simplified policy and
proposed acquisitions combine to provide a high pay-out on enhanced growth prospects.
Notwithstanding the change in dividend policy, Vodacom Group will still have one of the highest
dividend pay-out policies on the JSE. Additionally, the policy provides scope for Vodacom Group
6
to invest within its existing 13.0%-14.5% capital intensity target, de-lever and accommodate the
upstreaming and dividend pay-out profiles of Safaricom and Vodafone Egypt.
7. Conditions precedent
The closing is conditional on the fulfilment or waiver of a number of suspensive conditions,
including but not limited to:
• Vodacom Group shareholders, other than Vodafone and its associates, as defined in the JSE
Listings Requirements approving the proposed acquisition by means of an ordinary resolution
as a related party transaction as contemplated in section 10 of the JSE Listings Requirements;
• Vodacom Group shareholders approving:
o the issue of the new Vodacom Group shares by means of a special resolution as
contemplated in section 41(1)(b) of the Act; and
o the issue of the new Vodacom Group shares by means of an ordinary resolution as
contemplated in clause 5.7.2 of the memorandum of incorporation of Vodacom
Group;
• the receipt of the approval of the proposed acquisition in writing from the Financial
Surveillance Department of the South African Reserve Bank;
• the JSE having approved a listing of the new Vodacom Group shares on the JSE with effect
from the effective date;
• Vodacom Group procuring approval of the National Telecom Regulatory Authority of Egypt
(“NTRA”) for the transfer of the sale shares (i) from the sellers to Vodacom Group and (to the
extent required by the NTRA) any other shares pursuant to the mandatory tender offer;
• Vodacom Group obtaining
o the exemption; or
o in case an offer is required to be made, the preliminary approval by the FRA in relation
to the offer.
No competition approval is required in Egypt or South Africa with only a post closing notification
required in Egypt.
The proposed acquisition is expected to close before 31 March 2022.
8. Warranties and indemnities and Vodafone Egypt articles of association
The SPA includes warranties and indemnities normal for a transaction of this nature.
The articles of association of Vodafone Egypt will neither frustrate nor relieve Vodacom Group’s
compliance with the JSE Listings Requirements.
9. Shareholder support
Vodacom Group has received an irrevocable undertaking to vote in favour of the proposed
acquisition from YeboYethu Investment Company (RF) Proprietary Limited which owns 6.2% of
the Vodacom Group shares in issue and 15.8% of the Vodacom Group shares in issue outside
those held by Vodafone. Vodacom Group has also received an in-principle letter of support to
7
vote in favour of the proposed acquisition from Public Investment Corporation (“PIC”) which owns
14.3% of the Vodacom Group shares in issue and 36.1% of the Vodacom Group shares in issue
outside those held by Vodafone as at the date of their letter. The PIC’s in-principle support is
subject to it conducting an assessment and evaluation process upon receipt of the circular to be
distributed to Vodacom Group shareholders.
10. Transaction categorisation and fairness opinion
The independent committee has appointed an independent expert, PricewaterhouseCoopers
Corporate Finance Proprietary Limited (“PwC”), to provide a fairness opinion on the proposed
acquisition. PwC have provisionally indicated that the proposed acquisition is fair and reasonable
to the minority shareholders. Their final opinion will be included in the circular to be distributed to
shareholders.
The proposed acquisition is classified as a Category 2 transaction in terms of the JSE Listings
Requirements.
A circular containing details of the proposed acquisition, together with the fairness opinion, and a
notice of general meeting will be posted to Vodacom Group shareholders in due course.
11. Investor and analyst conference call
Vodacom Group will host a conference call at 16:00 (SA time), 14:00 (London time) and 09:00
(New York time) today, 10 November 2021 to discuss the proposed acquisition. For conference
call details please email vodacomir@vodacom.co.za.
Midrand
10 November 2021
Financial advisor and lead transaction sponsor
UBS South Africa (Proprietary) Limited
Independent expert
PricewaterhouseCoopers Corporate Finance Proprietary Limited
Legal advisor
ENS Africa Incorporated
Joint transaction sponsor
Vunani Sponsors Proprietary Limited
Date: 10-11-2021 07:05:00
Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE').
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct,
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
information disseminated through SENS.
Sharenet Sites 
