Nifty
:
13967.50
Sensex
:
47409.93
-271.40 (-1.91%)
-937.66 (-1.94%)
Nifty
Sensex
:
:
13967.50
47409.93
-271.40 (-1.91%)
-937.66 (-1.94%)

Bharti Airtel Ltd.

Telecommunication - Service Provider

Rating :
53/99

BSE: 532454 | NSE: BHARTIARTL

NSE BSE
570.80
27-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  580.00
  •  581.75
  •  562.35
  •  580.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15280757
  •  87577.31
  •  612.00
  •  361.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 317,186.10
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 418,912.40
  • 0.34%
  • 5.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.23%
  • 0.35%
  • 1.98%
  • FII
  • DII
  • Others
  • 17.75%
  • 21.41%
  • 2.28%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.92
  • -1.94
  • 1.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.16
  • 1.49
  • 3.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.39
  • 30.61
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.65
  • 2.70
  • 2.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.09
  • 8.46
  • 9.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
25,785.00
21,131.30
22.02%
23,938.70
20,737.90
15.43%
23,722.70
20,602.20
15.15%
21,947.10
20,231.00
8.48%
Expenses
14,143.00
12,294.10
15.04%
13,530.80
12,503.80
8.21%
13,557.50
13,992.60
-3.11%
12,701.30
14,100.80
-9.92%
EBITDA
11,642.00
8,837.20
31.74%
10,407.90
8,234.10
26.40%
10,165.20
6,609.60
53.79%
9,245.80
6,130.20
50.82%
EBIDTM
45.15%
41.82%
43.48%
39.71%
42.85%
14.01%
42.13%
30.30%
Other Income
148.90
346.60
-57.04%
480.50
294.50
63.16%
922.00
212.70
333.47%
371.50
746.50
-50.23%
Interest
3,760.40
3,187.20
17.98%
3,456.20
3,392.80
1.87%
4,130.20
2,674.30
54.44%
3,281.60
2,608.10
25.82%
Depreciation
7,421.10
6,935.10
7.01%
7,226.80
6,758.70
6.93%
7,055.00
5,493.40
28.43%
6,940.80
5,472.30
26.84%
PBT
560.10
-31,649.50
-
-11,540.30
-3,092.30
-
-7,102.00
676.70
-
-1,655.10
210.00
-
Tax
551.70
-8,503.90
-
3,817.50
-607.00
-
-2,033.50
137.40
-
-1,037.90
-182.40
-
PAT
8.40
-23,145.60
-
-15,357.80
-2,485.30
-
-5,068.50
539.30
-
-617.20
392.40
-
PATM
0.03%
-109.53%
-64.15%
-11.98%
-21.37%
7.11%
-2.81%
1.94%
EPS
-1.40
-44.90
-
-29.20
-5.59
-
-9.60
28.29
-
-2.02
0.20
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
95,393.50
87,539.00
80,780.20
82,638.80
95,468.30
96,532.10
96,100.70
85,863.50
76,947.00
71,505.80
59,601.80
Net Sales Growth
15.35%
8.37%
-2.25%
-13.44%
-1.10%
0.45%
11.92%
11.59%
7.61%
19.97%
 
Cost Of Goods Sold
0.00
1,295.90
1,085.50
999.40
907.30
605.30
279.60
472.80
783.40
938.90
816.90
Gross Profit
95,393.50
86,243.10
79,694.70
81,639.40
94,561.00
95,926.80
95,821.10
85,390.70
76,163.60
70,566.90
58,784.90
GP Margin
100.00%
98.52%
98.66%
98.79%
99.05%
99.37%
99.71%
99.45%
98.98%
98.69%
98.63%
Total Expenditure
53,932.60
51,056.70
56,625.80
52,602.00
60,270.40
62,650.30
62,498.70
58,086.50
53,689.10
47,793.50
39,530.00
Power & Fuel Cost
-
9,124.90
8,043.60
6,908.20
7,294.60
6,904.90
8,439.80
0.00
0.00
0.00
0.00
% Of Sales
-
10.42%
9.96%
8.36%
7.64%
7.15%
8.78%
0%
0%
0%
0%
Employee Cost
-
3,807.20
3,797.50
3,977.10
4,303.20
4,910.80
4,857.00
4,622.80
3,882.30
3,515.90
3,278.40
% Of Sales
-
4.35%
4.70%
4.81%
4.51%
5.09%
5.05%
5.38%
5.05%
4.92%
5.50%
Manufacturing Exp.
-
29,239.00
31,519.00
30,221.30
34,176.60
34,421.80
29,519.40
38,509.60
35,304.60
31,605.80
25,448.10
% Of Sales
-
33.40%
39.02%
36.57%
35.80%
35.66%
30.72%
44.85%
45.88%
44.20%
42.70%
General & Admin Exp.
-
3,378.10
5,269.50
4,850.70
4,237.50
4,864.30
8,401.80
13,774.90
13,192.40
11,247.40
9,661.90
% Of Sales
-
3.86%
6.52%
5.87%
4.44%
5.04%
8.74%
16.04%
17.14%
15.73%
16.21%
Selling & Distn. Exp.
-
3,432.50
4,156.80
4,527.50
6,673.20
8,241.00
8,686.80
0.00
0.00
0.00
0.00
% Of Sales
-
3.92%
5.15%
5.48%
6.99%
8.54%
9.04%
0%
0%
0%
0%
Miscellaneous Exp.
-
779.10
2,753.90
1,117.80
2,678.00
2,702.20
2,314.30
706.40
526.40
485.50
0.00
% Of Sales
-
0.89%
3.41%
1.35%
2.81%
2.80%
2.41%
0.82%
0.68%
0.68%
0.54%
EBITDA
41,460.90
36,482.30
24,154.40
30,036.80
35,197.90
33,881.80
33,602.00
27,777.00
23,257.90
23,712.30
20,071.80
EBITDA Margin
43.46%
41.68%
29.90%
36.35%
36.87%
35.10%
34.97%
32.35%
30.23%
33.16%
33.68%
Other Income
1,922.90
1,934.60
2,799.10
1,531.00
1,969.80
1,719.70
2,095.80
1,040.80
510.30
264.30
353.60
Interest
14,628.40
13,991.80
10,622.20
9,325.50
9,546.60
8,546.10
4,446.50
5,878.80
4,518.70
4,082.80
2,534.90
Depreciation
28,643.70
27,689.60
21,347.50
19,243.10
19,773.00
17,449.80
19,858.30
15,649.60
14,814.80
13,368.10
10,206.60
PBT
-19,737.30
-3,264.50
-5,016.20
2,999.20
7,848.10
9,605.60
11,393.00
7,289.40
4,434.70
6,525.70
7,683.90
Tax
1,297.80
-12,182.30
-3,419.30
1,083.50
3,481.90
5,953.30
5,486.70
4,844.90
2,518.40
2,260.20
1,779.00
Tax Rate
-6.58%
28.01%
163.81%
49.11%
52.14%
50.54%
52.06%
65.98%
56.79%
34.64%
23.15%
PAT
-21,035.10
-32,835.60
53.90
38.10
2,754.90
5,010.10
4,626.10
2,498.30
1,916.30
4,264.20
5,757.40
PAT before Minority Interest
-23,336.70
-31,316.60
1,331.90
1,122.60
3,196.50
5,826.40
5,053.10
2,498.30
1,916.30
4,265.50
5,904.90
Minority Interest
-2,301.60
-1,519.00
-1,278.00
-1,084.50
-441.60
-816.30
-427.00
0.00
0.00
-1.30
-147.50
PAT Margin
-22.05%
-37.51%
0.07%
0.05%
2.89%
5.19%
4.81%
2.91%
2.49%
5.96%
9.66%
PAT Growth
0.00%
-
41.47%
-98.62%
-45.01%
8.30%
85.17%
30.37%
-55.06%
-25.94%
 
EPS
-38.56
-60.19
0.10
0.07
5.05
9.18
8.48
4.58
3.51
7.82
10.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
77,144.80
71,422.20
69,534.40
67,456.30
66,769.30
39,777.00
59,756.00
50,321.70
50,611.30
48,766.80
Share Capital
2,727.80
1,998.70
1,998.70
1,998.70
1,998.70
1,998.70
1,964.50
1,831.40
1,870.60
1,872.00
Total Reserves
74,349.70
69,349.10
67,457.50
65,051.10
64,253.70
37,644.00
57,791.50
48,490.30
48,740.70
46,894.80
Non-Current Liabilities
100,145.90
88,256.70
91,060.40
92,854.70
90,121.60
69,369.00
56,143.30
56,911.20
49,665.80
53,392.70
Secured Loans
0.00
0.30
225.60
705.30
1,875.60
9,356.90
9,888.20
8,441.10
9,888.70
8,540.50
Unsecured Loans
91,079.20
82,489.80
84,716.40
88,932.00
87,393.00
51,759.20
46,504.70
49,441.10
40,115.90
45,563.30
Long Term Provisions
754.80
682.30
721.20
747.10
735.00
1,797.00
1,004.40
974.40
724.00
608.50
Current Liabilities
131,487.60
93,013.40
78,240.00
63,459.70
58,931.60
84,530.70
56,805.00
42,054.70
48,887.30
36,984.50
Trade Payables
25,019.90
26,313.80
26,853.60
26,853.70
25,580.60
16,077.40
28,398.10
25,990.20
23,265.00
23,968.40
Other Current Liabilities
43,303.10
34,197.00
37,085.20
22,316.40
26,193.20
38,975.20
2,840.60
2,109.10
1,857.30
6,916.60
Short Term Borrowings
16,703.40
31,009.70
12,956.90
12,944.20
5,723.80
8,813.80
25,393.80
13,778.60
23,636.00
5,981.50
Short Term Provisions
46,461.20
1,492.90
1,344.30
1,345.40
1,434.00
20,664.30
172.50
176.80
129.00
118.00
Total Liabilities
333,763.00
266,218.10
247,648.70
230,645.70
221,320.60
200,567.30
176,914.50
153,376.20
151,933.90
142,000.30
Net Block
229,255.50
200,831.50
187,200.40
178,235.10
172,292.80
124,278.60
140,614.50
128,666.30
133,582.10
128,874.30
Gross Block
375,334.90
328,441.10
294,267.60
271,518.20
259,636.80
208,310.30
210,195.50
184,922.80
177,635.50
160,260.30
Accumulated Depreciation
146,079.40
127,609.60
107,067.20
93,283.10
87,344.00
84,031.70
69,317.30
55,992.80
43,789.70
31,122.30
Non Current Assets
257,119.80
233,353.90
214,149.60
212,441.90
198,194.20
159,596.00
154,528.80
133,685.60
137,125.50
130,792.60
Capital Work in Progress
4,282.30
9,634.20
9,751.20
10,838.50
5,702.00
17,414.80
0.00
0.00
0.00
0.00
Non Current Investment
11,708.60
11,087.80
9,260.80
12,646.40
8,961.20
2,743.40
9,304.30
1,155.20
22.30
0.00
Long Term Loans & Adv.
6,726.90
9,102.50
6,862.20
8,337.90
8,003.40
13,762.10
2,964.90
2,253.30
1,928.10
542.80
Other Non Current Assets
5,146.50
2,697.90
1,075.00
2,384.00
3,234.80
1,397.10
1,645.10
1,610.80
1,593.00
1,375.50
Current Assets
76,643.20
32,864.20
33,499.10
18,203.80
23,126.40
40,542.60
22,385.70
19,690.60
14,808.40
11,207.70
Current Investments
13,767.90
4,623.20
6,897.80
1,692.30
1,615.90
8,008.60
6,226.50
6,554.60
1,813.20
622.40
Inventories
156.90
88.40
69.30
48.80
440.40
375.40
142.20
110.90
130.80
213.90
Sundry Debtors
4,605.80
4,300.60
5,883.00
4,740.20
5,503.90
5,207.20
6,244.10
6,782.40
6,373.50
5,492.90
Cash & Bank
15,892.70
8,064.00
6,670.60
5,098.30
5,098.70
2,083.10
4,980.80
1,607.80
2,030.00
957.50
Other Current Assets
42,219.90
3,184.10
4,813.80
3,566.40
10,467.50
24,868.30
4,792.10
4,634.90
4,460.90
3,921.00
Short Term Loans & Adv.
19,239.00
12,603.90
9,164.60
3,057.80
2,746.50
22,840.20
1,081.40
1,232.00
1,077.80
836.00
Net Current Assets
-54,844.40
-60,149.20
-44,740.90
-45,255.90
-35,805.20
-43,988.10
-34,419.30
-22,364.10
-34,078.90
-25,776.80
Total Assets
333,763.00
266,218.10
247,648.70
230,645.70
221,320.60
200,567.30
176,914.50
153,376.20
151,933.90
142,000.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
18,128.70
20,070.20
29,853.80
28,279.90
27,942.30
27,601.80
26,232.60
22,769.90
22,543.80
18,851.30
PBT
-42,846.50
-1,731.80
3,267.00
7,723.30
12,846.30
10,713.00
7,864.30
4,785.30
6,518.30
7,678.20
Adjustment
79,865.30
28,510.00
27,368.50
27,222.70
20,175.10
19,844.40
19,640.30
18,546.50
17,425.70
12,597.70
Changes in Working Capital
-16,596.40
-5,537.40
590.60
-3,507.40
-395.50
-163.90
1,753.30
1,963.40
1,505.00
957.70
Cash after chg. in Working capital
20,422.40
21,240.80
31,226.10
31,438.60
32,625.90
30,393.50
29,257.90
25,295.20
25,449.00
21,233.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,293.70
-1,170.60
-1,372.30
-3,158.70
-4,683.60
-4,611.10
-3,503.90
-3,129.40
-2,945.30
-2,438.80
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
-30,491.90
-28,500.90
-27,967.60
-30,604.40
-14,225.70
-22,048.10
-24,973.30
-18,676.10
-18,379.50
-60,449.50
Net Fixed Assets
-33,011.10
-25,236.80
-18,309.30
-36,562.50
-40,345.10
-28,335.40
-3,581.60
-5,863.60
-3,456.70
-22,109.40
Net Investments
-1,147.00
10,548.40
-2,169.20
23,938.30
-26,780.40
-8,593.00
-6,324.80
-15,861.30
-524.80
3,960.30
Others
3,666.20
-13,812.50
-7,489.10
-17,980.20
52,899.80
14,880.30
-15,066.90
3,048.80
-14,398.00
-42,300.40
Cash from Financing Activity
19,144.40
9,463.80
1,920.50
-351.40
-11,946.10
-9,657.00
2,774.40
-4,565.50
-4,010.70
39,715.30
Net Cash Inflow / Outflow
6,781.20
1,033.10
3,806.70
-2,675.90
1,770.50
-4,103.30
4,033.70
-471.70
153.60
-1,882.90
Opening Cash & Equivalents
5,379.30
4,130.90
-988.00
1,763.50
-141.30
3,957.50
131.10
765.20
600.80
2,496.10
Closing Cash & Equivalent
13,053.90
5,379.30
2,846.80
-988.00
1,763.50
-141.50
3,957.50
131.10
803.70
600.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
141.28
163.85
159.51
153.98
152.15
90.05
137.31
121.81
122.41
117.95
ROA
-10.44%
0.52%
0.47%
1.41%
2.76%
2.68%
1.51%
1.26%
2.90%
5.44%
ROE
-42.20%
1.89%
1.64%
4.80%
11.05%
10.21%
4.53%
3.79%
8.58%
13.36%
ROCE
-15.25%
4.58%
6.49%
9.49%
14.02%
11.34%
10.03%
7.27%
8.89%
12.42%
Fixed Asset Turnover
0.25
0.26
0.29
0.36
0.41
0.46
0.43
0.42
0.42
0.51
Receivable days
18.57
23.01
23.46
19.58
20.25
21.75
27.69
31.20
30.29
26.56
Inventory Days
0.51
0.36
0.26
0.94
1.54
0.98
0.54
0.57
0.88
0.80
Payable days
125.60
138.71
148.79
131.56
104.72
112.45
167.51
164.08
174.39
158.49
Cash Conversion Cycle
-106.52
-115.35
-125.07
-111.04
-82.93
-89.72
-139.29
-132.30
-143.23
-131.12
Total Debt/Equity
1.53
1.69
1.60
1.60
1.52
2.13
1.37
1.42
1.46
1.35
Interest Cover
-2.11
0.80
1.24
1.70
2.38
3.37
2.25
1.98
2.60
4.03

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Bharti Airtel’s arm adds third layer authentication for net banking
    21st Jan 2021, 11:31 AM

    Airtel Safe Pay is completely free of charge and can be activated through Airtel Thanks app home screen or from the banking section

    Read More
  • Bharti Airtel divests stake held in Seynse
    15th Jan 2021, 09:27 AM

    Seynse is a financial technology company that has created Loan Singh Platform

    Read More
  • Bharti Airtel collaborates with Prime Video
    13th Jan 2021, 14:00 PM

    All Airtel customers on bundled pre-paid packs can avail a 30-day free trial by simply signing up to Amazon from the Airtel Thanks app using their mobile number

    Read More
  • Bharti Airtel initiating process to revise foreign investment limit to 100%
    13th Jan 2021, 09:20 AM

    The company has received approvals for its relevant downstream investments

    Read More
  • Bharti Airtel, NSIC team up to drive digital transformation of MSMEs
    12th Jan 2021, 09:19 AM

    The alliance with NSIC will the company much deeper distribution reach in this space

    Read More
  • Bharti Airtel adds 36.74 lakh subscribers in October
    24th Dec 2020, 11:43 AM

    Following this, the company’s total customer base increased to 33.03 crore with market share of 28.68%

    Read More
  • Bharti Airtel’s B2B unit launches customer advisory board to co-create product innovation roadmap
    15th Dec 2020, 15:26 PM

    The Board will have representation from Airtel's top enterprise customers cutting across a diverse set of industries/sectors

    Read More
  • Bharti Airtel’s arm acquires additional 4.94% stake in Bharti Infratel
    3rd Dec 2020, 09:56 AM

    With this transaction, Bharti Airtel's total direct and indirect stake in its mobile tower arm Infratel has increased to 41.66%

    Read More
  • Bharti Airtel's Africa arm partners with Nokia to deploy 5G network in Kenya
    1st Dec 2020, 09:51 AM

    The deployment of 5G-ready network started in June and will cover hundreds of sites

    Read More
  • Bharti Airtel’s arm, Vedantu enter into partnership
    23rd Nov 2020, 16:18 PM

    Under the partnership, two dedicated DTH channels -Vedantu Materclasses - will be available exclusively to the 17 million Airtel Digital TV customers

    Read More
  • Bharti Airtel to acquire stakes in Avaada MHBuldhana
    21st Nov 2020, 09:32 AM

    Avaada MHBuldhana is a newly formed company and developing captive generating solar power plant in Maharashtra which will become operational by March 2021

    Read More
  • Bharti Airtel’s arm expanding footprint in West Bengal
    19th Nov 2020, 12:24 PM

    The bank has a network of over 30,000 neighbourhood banking points spread across West Bengal

    Read More
  • Bharti Airtel starts deploying 4G services to enhance indoor coverage
    19th Nov 2020, 10:59 AM

    The company will extend the exercise to more circles where it has liberalised spectrum in the 900 Mhz band

    Read More
  • Bharti Airtel’s arm signs MoU with MIDC
    3rd Nov 2020, 14:38 PM

    The new facilities will come up at Mumbai and Pune respectively

    Read More
  • Bharti Airtel’s consolidated net loss narrows to Rs 763 crore in Q2
    28th Oct 2020, 10:57 AM

    Total income of the company increased by 20.75% at Rs 25933.90 crore for Q2FY21

    Read More
  • Bharti Airtel planning to exit Ghanaian telecom market
    28th Oct 2020, 09:15 AM

    Government of Ghana will acquire 100 percent shares of Airtel Ghana along with all customers, assets and agreed liabilities

    Read More
  • Bharti Airtel - Quarterly Results
    27th Oct 2020, 16:09 PM

    Read More
  • Bharti Airtel launches Airtel IQ
    26th Oct 2020, 13:38 PM

    Airtel IQ is a cloud-based omni-channel communications platform

    Read More

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