Subscribe

TPG Telecom Limited (TPG.AX)

AUD3.55 -0.07 (-1.93%)
AU ASX Communication Services Telecommunications Services
Address 177 Pacific Highway 2060
Barangaroo, NSW, AU
CEO Inaki Berroeta
IPO 2001-05-10
ISIN AU0000090128

Explore sections of this company profile

Description

TPG Telecom Limited delivers a comprehensive range of telecommunications services to a diverse clientele, spanning individual consumers, businesses of all sizes, government bodies, and wholesale partners. The company maintains and operates extensive fixed and mobile network infrastructure, including a robust fixed voice and data network that features approximately 28,000 kilometers of metropolitan and inter-capital fiber optic cabling, in addition to 7,000 kilometers of submarine cable systems. Its service portfolio encompasses offerings such as fiber internet, enterprise ethernet solutions, cloud services, SD-WAN technology, mobile connectivity, Internet of Things (IoT) applications, and various answering and messaging functionalities. TPG Telecom markets its fixed and mobile products under well-known brands including Vodafone, TPG, iiNet, Internode, Lebara, and AAPT. Previously known as Vodafone Hutchison Australia Limited, the company adopted its current name, TPG Telecom Limited, in June 2020. Established in 1993, its corporate headquarters are situated in North Sydney, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD3.55 -0.07 (-1.93%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6M
Beta
0.01
Float Shares
233.91M
Free Float %
11.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.76% -5.57% -6.92% -1.02% +4.00% +2.90% -24.71% -28.70% -25.14% -66.86% +1,712.10%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3.55
DCF (Unlevered) 8.89 +150.4%
DCF (Levered) 8.84 +148.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 2 0
Hold 4 0
Sell 1 0
Strong Sell 1 0
Quality scores
Altman Z-Score
0.79
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
1 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    -8.7% Q4'25: -8.2% (vs Q4'23)
  • EPS growth Telecommunications Services: +15.8%
    +219.4% Q4'25: +1,120.0% (vs Q4'23)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +29.9% Q4'25: +44.9% (vs Q4'23)
  • EBIT margin Telecommunications Services: +14.7%
    +7.7% Q4'25: +7.2% (vs Q4'23)
  • ROIC Telecommunications Services: +6.4%
    +2.5% Q4'25: +2.9% (vs Q4'23)
  • Share dilution Telecommunications Services: +0.0%
    +0.9% Q4'25: +496.5% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    4.10× Q4'25: 2.02× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.01) × ERP
WACC = 52% × Ke + 48% × Kd (5.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8.89 Current price: 3.55
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
12 Rev. Ana.
7 EPS Ana.
Dec 2027
12 Rev. Ana.
7 EPS Ana.
Dec 2028
11 Rev. Ana.
5 EPS Ana.
Dec 2029
5 Rev. Ana.
1 EPS Ana.
Dec 2030
5 Rev. Ana.
1 EPS Ana.
Revenue
3.64B
est: 1.27B (+186.4%)
3.33B
est: 2.41B (+38.3%)
3.44B
est: 2.50B (+38.0%)
3.61B
est: 2.53B (+42.9%)
3.51B
est: 2.56B (+37.3%)
4.35B
est: 5.49B (-20.8%)
5.29B
est: 5.30B (-0.2%)
5.42B
est: 5.36B (+1.1%)
5.53B
est: 5.53B (+0.0%)
5.52B
est: 5.55B (-0.5%)
5.04B
est: 4.96B (+1.6%)
5.16B
5.06B – 5.23B
+4.0% YoY
5.30B
5.16B – 5.42B
+2.7% YoY
5.42B
5.41B – 5.43B
+2.4% YoY
5.54B
5.42B – 5.64B
+2.1% YoY
4.77B
4.66B – 4.86B
-13.9% YoY
EBITDA
485.60M
est: 398.14M (+22.0%)
850.70M
est: 754.16M (+12.8%)
892.20M
est: 781.15M (+14.2%)
828.40M
est: 790.36M (+4.8%)
1.19B
est: 800.28M (+48.1%)
1.39B
est: 1.72B (-18.8%)
1.73B
est: 1.66B (+4.4%)
2.14B
est: 1.68B (+27.5%)
1.54B
est: 1.74B (-11.2%)
1.34B
est: 1.74B (-23.1%)
1.65B
est: 1.56B (+5.9%)
1.62B
1.59B – 1.64B
+4.0% YoY
1.66B
1.62B – 1.70B
+2.7% YoY
1.70B
1.70B – 1.71B
+2.4% YoY
1.74B
1.70B – 1.77B
+2.1% YoY
1.50B
1.47B – 1.53B
-13.9% YoY
EBIT
339.30M
est: 58.70M (+478.0%)
598.20M
est: 111.19M (+438.0%)
647.50M
est: 115.17M (+462.2%)
598.90M
est: 116.53M (+413.9%)
164.00M
est: 117.99M (+39.0%)
206.00M
est: 253.10M (-18.6%)
309.00M
est: 244.60M (+26.3%)
748.00M
est: 247.19M (+202.6%)
72.00M
est: 288.35M (-75.0%)
-145.00M
est: 289.23M (-150.1%)
390.00M
est: 258.55M (+50.8%)
268.86M
263.79M – 272.77M
+4.0% YoY
276.08M
269.13M – 282.60M
+2.7% YoY
282.74M
282.25M – 283.23M
+2.4% YoY
288.67M
282.30M – 294.19M
+2.1% YoY
248.53M
243.06M – 253.29M
-13.9% YoY
Net Income
-430.17M
est: 497.73M (-186.4%)
-241.76M
est: 500.62M (-148.3%)
-177.84M
est: 556.41M (-132.0%)
-124.44M
est: 536.25M (-123.2%)
-280.00M
est: 485.39M (-157.7%)
741.00M
est: 190.64M (+288.7%)
110.00M
est: 179.24M (-38.6%)
513.00M
est: 162.78M (+215.1%)
49.00M
est: 30.00M (+63.3%)
-107.00M
est: 131.17M (-181.6%)
129.00M
est: 52.00M (+148.1%)
58.42M
53.95M – 132.87M
+12.3% YoY
129.19M
104.41M – 237.72M
+121.1% YoY
204.84M
171.82M – 370.15M
+58.6% YoY
338.78M
329.06M – 347.20M
+65.4% YoY
396.80M
385.44M – 406.68M
+17.1% YoY
SGA
222.18M
est: 124.42M (+78.6%)
235.43M
est: 235.68M (-0.1%)
256.70M
est: 244.12M (+5.2%)
242.40M
est: 246.99M (-1.9%)
297.00M
est: 250.09M (+18.8%)
551.00M
est: 536.47M (+2.7%)
377.00M
est: 518.44M (-27.3%)
368.00M
est: 523.93M (-29.8%)
614.00M
est: 490.41M (+25.2%)
618.00M
est: 491.89M (+25.6%)
409.00M
est: 439.72M (-7.0%)
457.25M
448.63M – 463.90M
+4.0% YoY
469.53M
457.72M – 480.62M
+2.7% YoY
480.86M
480.03M – 481.70M
+2.4% YoY
490.94M
480.12M – 500.34M
+2.1% YoY
422.69M
413.37M – 430.78M
-13.9% YoY
EPS
-0.23
est: 0.27 (-185.7%)
-0.13
est: 0.27 (-148.2%)
-0.10
est: 0.30 (-131.9%)
-0.07
est: 0.29 (-123.1%)
-0.15
est: 0.26 (-157.3%)
0.64
est: 0.10 (+522.6%)
0.06
est: 0.10 (-38.7%)
0.28
est: 0.09 (+218.2%)
0.03
est: 0.02 (+63.3%)
-0.06
est: 0.07 (-182.2%)
0.07
est: 0.04 (+79.4%)
0.06
0.03 – 0.07
+52.8% YoY
0.10
0.06 – 0.13
+63.3% YoY
0.13
0.09 – 0.20
+32.6% YoY
0.18
0.18 – 0.19
+41.9% YoY
0.21
0.21 – 0.22
+17.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-28 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-27 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-26 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-25 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-22 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-21 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-20 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-19 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-18 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-15 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-14 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-13 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-12 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-11 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-08 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-07 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-06 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-05 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-04 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-05-01 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-04-30 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-04-29 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-04-28 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-04-27 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-04-24 B 3/5 4/5 2/5 3/5 2/5 1/5 4/5
2026-04-23 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-22 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-21 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-20 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-17 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-16 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.99B
OE per share TTM
0.65
Owner's Yield
26.16%
Maintenance CapEx ratio
590.91%
Maint CapEx / Avg PPE
93.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 99 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares S&P/ASX Small Ordinaries ETF ISO.AX 0.57% 501.8K 0.55%
2 Vanguard MSCI Australian Small Companies Index ETF VSO.AX 0.47% 3.76M 0.30%
3 iShares Edge MSCI Australia Multifactor ETF AUMF.AX 0.45% 442.9K 0.30%
4 iShares Edge MSCI Australia Minimum Volatility ETF MVOL.AX 0.38% 80.8K 0.30%
5 BetaShares - Australian Sustainability Leaders ETF FAIR.AX 0.35% 2.63M 0.49%
6 Goldman Sachs Data Enhanced International Equity ETF GIEQ 0.25% 26.0K 0.30%
7 Global X S&P/ASX 200 High Dividend ETF ZYAU.AX 0.19% 126.5K 0.24%
8 BetaShares - Australian Ex-20 Portfolio Diversifier ETF EX20.AX 0.18% 809.2K 0.25%
9 BetaShares - Geared Australian Equities Complex ETF GEAR.AX 0.13% 573.4K 0.78%
10 Franklin FTSE Australia ETF FLAU 0.10% 149.2K 0.09%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
118.2K
Shares Outstanding
1.96B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Inaki Berroeta Chief Executive Officer, MD & Director 5M male
Vanessa Hicks Group Executive of Customer & People Experience 2M female
John Boniciolli Group Chief Financial Officer 2M male
Trent Ashley Clinton Czinner Company Secretary and Group Executive of Legal & External Affairs 577.9K male
Paul Hutton Officer of Investor Relations team
Rebecca Darley Chief Marketing Officer female
Mitchell Bingemann Head of External Communications
James Gully Acting Group Executive Consumer Product, Marketing & Digital male
Jen Zemek Head of Corporate Affairs
Giovanni Chiarelli Chief Technology Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits