Nifty
Sensex
:
:
10905.20
36374.08
14.90 (0.14%)
52.79 (0.15%)

Telecommunication - Service Provider

Rating :
54/99

BSE: 532454 | NSE: BHARTIARTL

332.05
-1.90 (-0.57%)
17-Jan-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  333.00
  •  336.75
  •  330.20
  •  333.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4118364
  •  13675.03
  •  508.80
  •  276.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 132,833.61
  • 220.33
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 237,496.51
  • 0.75%
  • 1.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.14%
  • 0.62%
  • 0.80%
  • FII
  • DII
  • Others
  • 0.08%
  • 12.63%
  • 18.73%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.40
  • -0.51
  • -4.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.21
  • 1.58
  • -2.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -41.31
  • -56.68
  • -80.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.52
  • 38.34
  • 42.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 2.53
  • 2.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.75
  • 7.35
  • 7.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
20,422.50
21,776.90
-6.22%
20,080.00
21,958.10
-8.55%
19,634.30
21,934.60
-10.49%
20,318.60
23,335.70
-12.93%
Expenses
14,286.40
13,885.70
2.89%
13,358.20
14,164.00
-5.69%
12,723.20
14,122.00
-9.91%
12,850.00
14,803.30
-13.20%
EBITDA
6,136.10
7,891.20
-22.24%
6,721.80
7,794.10
-13.76%
6,911.10
7,812.60
-11.54%
7,468.60
8,532.40
-12.47%
EBIDTM
30.05%
36.24%
33.48%
35.50%
35.20%
35.62%
36.76%
36.56%
Other Income
387.10
220.30
75.71%
522.90
425.10
23.01%
636.20
401.50
58.46%
69.60
28.20
146.81%
Interest
3,303.40
2,491.60
32.58%
2,549.80
2,203.90
15.69%
2,390.20
2,271.70
5.22%
2,088.20
1,935.60
7.88%
Depreciation
5,236.60
4,687.30
11.72%
5,145.20
4,819.20
6.76%
4,899.10
4,941.80
-0.86%
4,837.50
4,835.00
0.05%
PBT
-2,161.70
754.00
-
-812.40
1,145.80
-
-66.70
395.10
-
373.00
1,586.00
-76.48%
Tax
-2,247.60
534.10
-
-1,126.70
813.60
-
-302.10
175.30
-
37.90
1,184.10
-96.80%
PAT
85.90
219.90
-60.94%
314.30
332.20
-5.39%
235.40
219.80
7.10%
335.10
401.90
-16.62%
PATM
0.42%
1.01%
1.57%
1.51%
1.20%
1.00%
1.65%
1.72%
EPS
0.30
0.86
-65.12%
0.24
0.92
-73.91%
0.21
0.93
-77.42%
0.77
1.26
-38.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
80,455.40
83,687.90
95,468.30
96,532.10
96,100.70
85,863.50
76,947.00
71,505.80
59,601.80
41,829.46
37,352.08
Net Sales Growth
-9.61%
-12.34%
-1.10%
0.45%
11.92%
11.59%
7.61%
19.97%
42.49%
11.99%
 
Cost Of Goods Sold
0.00
999.40
907.30
605.30
279.60
472.80
783.40
938.90
816.90
85.89
99.85
Gross Profit
80,455.40
82,688.50
94,561.00
95,926.80
95,821.10
85,390.70
76,163.60
70,566.90
58,784.90
41,743.57
37,252.23
GP Margin
100.00%
98.81%
99.05%
99.37%
99.71%
99.45%
98.98%
98.69%
98.63%
99.79%
99.73%
Total Expenditure
53,217.80
53,651.10
60,270.40
62,650.30
62,498.70
58,086.50
53,689.10
47,793.50
39,530.00
25,360.09
22,379.40
Power & Fuel Cost
-
6,908.20
7,294.60
6,904.90
8,439.80
0.00
0.00
0.00
0.00
3,677.01
2,787.00
% Of Sales
-
8.25%
7.64%
7.15%
8.78%
0%
0%
0%
0%
8.79%
7.46%
Employee Cost
-
3,977.10
4,303.20
4,910.80
4,857.00
4,622.80
3,882.30
3,515.90
3,278.40
1,723.54
1,673.20
% Of Sales
-
4.75%
4.51%
5.09%
5.05%
5.38%
5.05%
4.92%
5.50%
4.12%
4.48%
Manufacturing Exp.
-
30,221.30
34,176.60
34,421.80
29,519.40
38,509.60
35,304.60
31,605.80
25,448.10
12,833.88
12,361.91
% Of Sales
-
36.11%
35.80%
35.66%
30.72%
44.85%
45.88%
44.20%
42.70%
30.68%
33.10%
General & Admin Exp.
-
3,865.60
4,237.50
4,864.30
8,401.80
13,774.90
13,192.40
11,247.40
9,661.90
3,470.12
2,367.67
% Of Sales
-
4.62%
4.44%
5.04%
8.74%
16.04%
17.14%
15.73%
16.21%
8.30%
6.34%
Selling & Distn. Exp.
-
5,576.60
6,673.20
8,241.00
8,686.80
0.00
0.00
0.00
0.00
2,521.68
2,266.27
% Of Sales
-
6.66%
6.99%
8.54%
9.04%
0%
0%
0%
0%
6.03%
6.07%
Miscellaneous Exp.
-
2,102.90
2,678.00
2,702.20
2,314.30
706.40
526.40
485.50
324.70
1,047.96
2,266.27
% Of Sales
-
2.51%
2.81%
2.80%
2.41%
0.82%
0.68%
0.68%
0.54%
2.51%
2.20%
EBITDA
27,237.60
30,036.80
35,197.90
33,881.80
33,602.00
27,777.00
23,257.90
23,712.30
20,071.80
16,469.37
14,972.68
EBITDA Margin
33.85%
35.89%
36.87%
35.10%
34.97%
32.35%
30.23%
33.16%
33.68%
39.37%
40.09%
Other Income
1,615.80
1,531.00
1,969.80
1,719.70
2,095.80
1,040.80
510.30
264.30
353.60
477.13
597.48
Interest
10,331.60
9,325.50
9,546.60
8,546.10
4,446.50
5,878.80
4,518.70
4,082.80
2,534.90
-148.33
2,306.38
Depreciation
20,118.40
19,243.10
19,773.00
17,449.80
19,858.30
15,649.60
14,814.80
13,368.10
10,206.60
6,199.41
4,672.77
PBT
-2,667.80
2,999.20
7,848.10
9,605.60
11,393.00
7,289.40
4,434.70
6,525.70
7,683.90
10,895.44
8,591.01
Tax
-3,638.50
1,083.50
3,481.90
5,953.30
5,486.70
4,844.90
2,518.40
2,260.20
1,779.00
1,533.92
546.83
Tax Rate
136.39%
49.11%
52.14%
50.54%
52.06%
65.98%
56.79%
34.64%
23.15%
14.08%
6.37%
PAT
970.70
38.10
2,754.90
5,010.10
4,626.10
2,498.30
1,916.30
4,264.20
5,757.40
9,163.13
7,858.95
PAT before Minority Interest
-133.00
1,122.60
3,196.50
5,826.40
5,053.10
2,498.30
1,916.30
4,265.50
5,904.90
9,361.52
8,044.18
Minority Interest
-1,103.70
-1,084.50
-441.60
-816.30
-427.00
0.00
0.00
-1.30
-147.50
-198.39
-185.23
PAT Margin
1.21%
0.05%
2.89%
5.19%
4.81%
2.91%
2.49%
5.96%
9.66%
21.91%
21.04%
PAT Growth
-17.30%
-98.62%
-45.01%
8.30%
85.17%
30.37%
-55.06%
-25.94%
-37.17%
16.59%
 
Unadjusted EPS
1.52
2.75
9.51
15.21
11.56
7.02
6.00
11.22
15.93
24.13
20.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
69,534.40
67,456.30
66,769.30
39,777.00
59,756.00
50,321.70
50,611.30
48,766.80
39,878.91
29,127.92
Share Capital
1,998.70
1,998.70
1,998.70
1,998.70
1,964.50
1,831.40
1,870.60
1,872.00
1,898.77
1,898.24
Total Reserves
67,457.50
65,051.10
64,253.70
37,644.00
57,791.50
48,490.30
48,740.70
46,894.80
37,718.19
27,088.81
Non-Current Liabilities
91,060.40
92,854.70
90,121.60
69,369.00
56,143.30
56,911.20
49,665.80
53,392.70
10,692.83
13,487.85
Secured Loans
225.60
705.30
1,875.60
9,356.90
9,888.20
8,441.10
9,888.70
8,540.50
4,958.43
1,428.73
Unsecured Loans
84,716.40
88,932.00
87,393.00
51,759.20
46,504.70
49,441.10
40,115.90
45,563.30
5,329.71
12,088.42
Long Term Provisions
721.20
747.10
735.00
1,797.00
1,004.40
974.40
724.00
608.50
0.00
0.00
Current Liabilities
78,239.90
63,459.70
58,931.60
84,530.70
56,805.00
42,054.70
48,887.30
36,984.50
21,633.95
21,486.94
Trade Payables
27,767.50
26,853.70
25,580.60
16,077.40
28,398.10
25,990.20
23,265.00
23,968.40
10,551.21
11,886.93
Other Current Liabilities
36,171.30
22,316.40
26,193.20
38,975.20
2,840.60
2,109.10
1,857.30
6,916.60
4,618.01
4,975.25
Short Term Borrowings
12,956.90
12,944.20
5,723.80
8,813.80
25,393.80
13,778.60
23,636.00
5,981.50
0.00
0.00
Short Term Provisions
1,344.20
1,345.40
1,434.00
20,664.30
172.50
176.80
129.00
118.00
6,464.72
4,624.76
Total Liabilities
247,648.60
230,645.70
221,320.60
200,567.30
176,914.50
153,376.20
151,933.90
142,000.30
75,061.22
65,332.46
Net Block
187,200.40
178,235.10
172,292.80
124,278.60
140,614.50
128,666.30
133,582.10
128,874.30
50,849.06
43,948.64
Gross Block
293,089.20
271,518.20
259,636.80
208,310.30
210,195.50
184,922.80
177,635.50
160,260.30
72,116.34
58,661.61
Accumulated Depreciation
105,888.80
93,283.10
87,344.00
84,031.70
69,317.30
55,992.80
43,789.70
31,122.30
21,267.28
14,712.96
Non Current Assets
214,149.60
212,441.90
198,194.20
159,596.00
154,528.80
133,685.60
137,125.50
130,792.60
53,295.83
48,098.96
Capital Work in Progress
9,751.20
10,838.50
5,702.00
17,414.80
0.00
0.00
0.00
0.00
2,435.94
4,143.65
Non Current Investment
9,260.80
12,646.40
8,961.20
2,743.40
9,304.30
1,155.20
22.30
0.00
10.84
6.67
Long Term Loans & Adv.
6,862.20
8,337.90
8,003.40
13,762.10
2,964.90
2,253.30
1,928.10
542.80
0.00
0.00
Other Non Current Assets
1,075.00
2,384.00
3,234.80
1,397.10
1,645.10
1,610.80
1,593.00
1,375.50
0.00
0.00
Current Assets
33,499.00
18,203.80
23,126.40
40,542.60
22,385.70
19,690.60
14,808.40
11,207.70
21,765.39
17,233.42
Current Investments
6,897.80
1,692.30
1,615.90
8,008.60
6,226.50
6,554.60
1,813.20
622.40
5,151.23
2,342.29
Inventories
69.30
48.80
440.40
375.40
142.20
110.90
130.80
213.90
48.39
96.27
Sundry Debtors
5,883.00
4,740.20
5,503.90
5,207.20
6,244.10
6,782.40
6,373.50
5,492.90
3,182.48
2,899.78
Cash & Bank
6,670.60
5,098.30
5,098.70
2,083.10
4,980.80
1,607.80
2,030.00
957.50
2,578.63
2,765.97
Other Current Assets
13,978.30
3,566.40
7,721.00
2,028.10
4,792.10
4,634.90
4,460.90
3,921.00
10,804.66
9,129.11
Short Term Loans & Adv.
9,164.60
3,057.80
2,746.50
22,840.20
1,081.40
1,232.00
1,077.80
836.00
10,731.43
8,973.89
Net Current Assets
-44,740.90
-45,255.90
-35,805.20
-43,988.10
-34,419.30
-22,364.10
-34,078.90
-25,776.80
131.45
-4,253.52
Total Assets
247,648.60
230,645.70
221,320.60
200,567.30
176,914.50
153,376.20
151,933.90
142,000.30
75,061.22
65,332.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
29,853.80
28,279.90
27,942.30
27,601.80
26,232.60
22,769.90
22,543.80
18,851.30
15,456.45
13,711.56
PBT
3,267.00
7,723.30
12,846.30
10,713.00
7,864.30
4,785.30
6,518.30
7,678.20
10,895.44
8,591.01
Adjustment
27,368.50
27,222.70
20,175.10
19,844.40
19,640.30
18,546.50
17,425.70
12,597.70
6,638.10
7,156.73
Changes in Working Capital
590.60
-3,507.40
-395.50
-163.90
1,753.30
1,963.40
1,505.00
957.70
255.78
-752.37
Cash after chg. in Working capital
31,226.10
31,438.60
32,625.90
30,393.50
29,257.90
25,295.20
25,449.00
21,233.60
17,789.32
14,995.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,372.30
-3,158.70
-4,683.60
-4,611.10
-3,503.90
-3,129.40
-2,945.30
-2,438.80
-2,332.86
-1,283.81
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-27,967.60
-30,604.40
-14,225.70
-22,048.10
-24,973.30
-18,676.10
-18,379.50
-60,449.50
-14,703.11
-15,175.37
Net Fixed Assets
-18,213.10
-36,562.50
-40,345.10
-28,335.40
-3,581.60
-5,863.60
-3,456.70
-22,109.40
-5,973.83
-8,966.64
Net Investments
-2,169.20
23,938.30
-26,780.40
-8,593.00
-6,324.80
-15,861.30
-524.80
3,960.30
-3,995.54
-824.91
Others
-7,585.30
-17,980.20
52,899.80
14,880.30
-15,066.90
3,048.80
-14,398.00
-42,300.40
-4,733.74
-5,383.82
Cash from Financing Activity
1,920.50
-351.40
-11,946.10
-9,657.00
2,774.40
-4,565.50
-4,010.70
39,715.30
-1,374.92
2,064.85
Net Cash Inflow / Outflow
3,806.70
-2,675.90
1,770.50
-4,103.30
4,033.70
-471.70
153.60
-1,882.90
-621.58
601.04
Opening Cash & Equivalents
-988.00
1,763.50
-141.30
3,957.50
131.10
765.20
600.80
2,496.10
1,296.48
695.44
Closing Cash & Equivalent
2,846.80
-988.00
1,763.50
-141.50
3,957.50
131.10
803.70
600.80
2,095.65
1,296.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
173.75
167.73
165.74
98.09
149.57
132.69
133.35
128.49
104.32
76.35
ROA
0.47%
1.41%
2.76%
2.68%
1.51%
1.26%
2.90%
5.44%
13.34%
14.04%
ROE
1.64%
4.80%
11.05%
10.21%
4.53%
3.79%
8.58%
13.36%
27.29%
31.76%
ROCE
6.49%
9.49%
14.02%
11.34%
10.03%
7.27%
8.89%
12.42%
23.16%
29.47%
Fixed Asset Turnover
0.30
0.36
0.41
0.46
0.43
0.42
0.42
0.51
0.64
0.74
Receivable days
23.17
19.58
20.25
21.75
27.69
31.20
30.29
26.56
26.54
28.04
Inventory Days
0.26
0.94
1.54
0.98
0.54
0.57
0.88
0.80
0.63
1.03
Payable days
148.90
131.56
104.72
112.45
167.51
164.08
174.39
158.49
150.79
168.73
Cash Conversion Cycle
-125.48
-111.04
-82.93
-89.72
-139.29
-132.30
-143.23
-131.12
-123.62
-139.66
Total Debt/Equity
1.60
1.60
1.52
2.13
1.37
1.42
1.46
1.35
0.26
0.47
Interest Cover
1.24
1.70
2.38
3.37
2.25
1.98
2.60
4.03
-72.45
4.72

News Update:


  • Bharti Airtel launches 4G services in Andaman, Nicobar Islands
    15th Jan 2019, 14:03 PM

    Airtel is the first mobile operator to launch high speed data services on the archipelago

    Read More
  • Airtel planning to deploy pre 5G mobile network technology at Kumbh Mela
    15th Jan 2019, 10:04 AM

    The world’s largest congregation Kumbh Mela to be held between January 15 and March 4 in Allahabad

    Read More
  • Bharti Airtel in talks to acquire Telkom Kenya
    14th Jan 2019, 15:17 PM

    Helios Investment, which owns 60 percent stake in Telkom, is looking to partly cash out of the investment

    Read More
  • Bharti Airtel loses 18.64 lakh subscribers in October
    3rd Jan 2019, 11:19 AM

    Following this, the company’s access Service Provider-wise market share in term of Wireless Subscribers stood at 29.20%

    Read More
  • Bharti Airtel likely to lose 5-7 crore customers
    27th Dec 2018, 11:57 AM

    The company is expected the same as it ends its ‘lifetime free incoming’ plan and asks customers to spend minimum of Rs 35 per month to keep their numbers active on Airtel

    Read More
  • Bharti Airtel gets nod to sell 32% stake in Infratel
    21st Dec 2018, 11:04 AM

    The Board of Directors of the company in its meeting held on December 20, 2018, approved the same

    Read More
  • Bharti Airtel's Kenyan unit gains mobile share in Q3: Report
    19th Dec 2018, 12:05 PM

    Overall mobile subscriptions in the East African country grew by 2.3 percent to 46.6 million subscribers

    Read More
  • Bharti Airtel likely to partner with Vodafone Idea for fibre networks: Report
    5th Dec 2018, 11:39 AM

    The company is looking forward to raise funds and boost growth and re-capture market leadership

    Read More
  • Bharti Airtel loses 23.58 lakh subscribers in September
    5th Dec 2018, 10:14 AM

    The company’s total customer base has decreased to 34.35 crore with market share of 29.38%

    Read More
  • Bharti Airtel’s arm eyeing to set up 10 new data centres: Report
    3rd Dec 2018, 15:55 PM

    The data centre business prospects huge demand from OTT content players and big cloud service providers

    Read More
  • Bharti Airtel’s arm pre-pays over $995 million debt through recent tender offer
    29th Nov 2018, 11:55 AM

    $995,085,000 in principal amount of the Notes were purchased and redeemed by the company on November 27, 2018

    Read More
  • Bharti Airtel eyeing to raise funds upto Rs 15,000 crore: Report
    29th Nov 2018, 10:19 AM

    The move is a part of the company's strategy to raise funds in three tranches to meet capital expenditure, bolster cash flows

    Read More
  • Bharti Airtel’s arm appoints global banks for intended IPO on International stock exchange
    26th Nov 2018, 09:13 AM

    The banks appointed are J.P. Morgan, Citigroup, BofA Merrill Lynch, Absa Group, Barclays Bank PLC

    Read More
  • Bharti Airtel signs bilateral loans with 10 to 12 lenders: Report
    20th Nov 2018, 16:16 PM

    The company is raising more than $2 billion in loans from banks

    Read More
  • Bharti Airtel to pre-pay $1.5 billion debt with Netherlands subsidiary
    12th Nov 2018, 12:04 PM

    This offer has been made with a view to pro-actively manage its capital structure, reduce gross debt and leverage by acquiring the Notes funded out of equity proceeds

    Read More
  • Bharti Airtel rolls out alternate digital KYC process in selected circles
    6th Nov 2018, 10:15 AM

    The alternate digital KYC process has begun with select circles including Delhi, UP (East) and UP (West)

    Read More
  • Six Global Investors invests $1.25 billion in Bharti Airtel’s arm
    2nd Nov 2018, 14:32 PM

    This investment demonstrates the confidence of leading global investors in the company's ongoing robust growth and profitability

    Read More
  • Bharti Airtel reports 65% fall in Q2 consolidated net profit
    26th Oct 2018, 10:24 AM

    Total income of the company decreased by 6.14% at Rs 20,491.90 crore for Q2FY19

    Read More
  • Bharti Airtel - Quarterly Results
    25th Oct 2018, 16:36 PM

    Read More
  • Bharti Airtel to give Rs 2000 cashback to users upgrading to 4G smartphone
    24th Oct 2018, 11:33 AM

    The cashback will be credited to the customer’s account in the mobile app, MyAirtel, in the form of 40 coupons worth Rs 50 each

    Read More
  • Six Global Investors to invest $1.25 billion in Bharti Airtel’s arm
    24th Oct 2018, 09:02 AM

    The investment also reinforces the increased growth potential of the Africa telecommunications sector

    Read More
  • Bharti Airtel launches Google Assistant based Digital Customer Care
    23rd Oct 2018, 09:42 AM

    The company will roll it out in multiple regional languages to help deliver an even more personalized experience to millions of Indians and encourage them to get online

    Read More
  • Google Pixel 3, Google Pixel 3XL available on Bharti Airtel Online Store
    17th Oct 2018, 15:06 PM

    Customers can pre-order the latest range of smartphones by Google starting October 17

    Read More
  • Bharti Airtel ties up with NDTV
    15th Oct 2018, 15:16 PM

    The company has tied up with NDTV to launch NDTV Hop

    Read More
  • Bharti Airtel launches ‘AirtelThanks’
    12th Oct 2018, 14:05 PM

    The company has launched AirtelThanks to delight its valued customers with exclusive benefits

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.