Nifty
:
25453.40
Sensex
:
83409.69
-88.40 (-0.35%)
-287.60 (-0.34%)
Nifty
Sensex
:
:
25453.40
83409.69
-88.40 (-0.35%)
-287.60 (-0.34%)

Bharti Airtel Ltd.

Telecommunication - Service Provider

Rating :
69/99

BSE: 532454 | NSE: BHARTIARTL

NSE BSE
2033.30
02-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2037
  •  2045.8
  •  2018.3
  •  2019.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6513288
  •  13244594437.2
  •  2045.8
  •  1408.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,38,746.32
  • 36.92
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,70,338.72
  • 0.79%
  • 10.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.42%
  • 0.66%
  • 1.85%
  • FII
  • DII
  • Others
  • 25.41%
  • 17.62%
  • 2.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.55
  • 11.27
  • 8.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.76
  • 16.53
  • 6.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.90
  • -
  • 20.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 79.29
  • 75.76
  • 77.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 7.23
  • 8.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.95
  • 10.31
  • 10.93

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
13.09
57.85
50.07
69.23
P/E Ratio
155.33
35.15
40.61
29.37
Revenue
149982
172985
207604
235101
EBITDA
78292
93159
116296
133751
Net Income
7467
33556
29845
40586
ROA
1.7
7
8.2
10.3
P/B Ratio
11.40
10.90
8.85
7.33
ROE
9.36
34.3
23.3
27.74
FCFF
27355
43410
59179
66343
FCFF Yield
2.03
3.22
4.39
4.92
Net Debt
208407
195269
148918
105639
BVPS
178.36
186.53
229.73
277.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
47,876.20
37,599.10
27.33%
45,129.30
37,899.50
19.08%
41,473.30
37,043.80
11.96%
38,506.40
37,440.00
2.85%
Expenses
20,867.40
18,234.30
14.44%
20,532.70
18,084.70
13.54%
19,627.10
17,530.10
11.96%
18,798.80
17,841.50
5.37%
EBITDA
27,008.80
19,364.80
39.47%
24,596.60
19,814.80
24.13%
21,846.20
19,513.70
11.95%
19,707.60
19,598.50
0.56%
EBIDTM
56.41%
51.50%
54.50%
52.28%
52.68%
52.68%
51.18%
52.35%
Other Income
485.80
316.90
53.30%
469.70
439.80
6.80%
254.70
330.40
-22.91%
363.50
348.30
4.36%
Interest
5,502.30
5,203.30
5.75%
5,675.50
6,644.90
-14.59%
5,423.70
5,185.80
4.59%
5,152.40
5,613.70
-8.22%
Depreciation
12,326.00
10,075.20
22.34%
11,704.20
10,074.30
16.18%
11,000.00
9,734.30
13.00%
10,540.10
9,653.80
9.18%
PBT
9,526.20
1,947.70
389.10%
15,232.20
3,405.20
347.32%
4,823.50
3,353.70
43.83%
5,113.60
1,263.00
304.88%
Tax
-2,891.90
709.80
-
757.30
1,232.00
-38.53%
1,744.00
1,846.50
-5.55%
1,307.80
332.70
293.09%
PAT
12,418.10
1,237.90
903.16%
14,474.90
2,173.20
566.06%
3,079.50
1,507.20
104.32%
3,805.80
930.30
309.09%
PATM
25.94%
3.29%
32.07%
5.73%
7.43%
4.07%
9.88%
2.48%
EPS
19.00
3.60
427.78%
25.51
4.27
497.42%
6.20
2.35
163.83%
7.19
2.84
153.17%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,72,985.20
1,49,982.40
1,39,144.80
1,16,546.90
1,00,615.80
87,938.00
80,780.20
82,638.80
95,468.30
96,532.10
96,100.70
Net Sales Growth
15.34%
7.79%
19.39%
15.83%
14.42%
8.86%
-2.25%
-13.44%
-1.10%
0.45%
 
Cost Of Goods Sold
0.00
3,979.00
3,356.90
2,559.70
1,817.50
1,295.80
1,085.50
999.40
907.30
605.30
279.60
Gross Profit
1,72,985.20
1,46,003.40
1,35,787.90
1,13,987.20
98,798.30
86,642.20
79,694.70
81,639.40
94,561.00
95,926.80
95,821.10
GP Margin
100.00%
97.35%
97.59%
97.80%
98.19%
98.53%
98.66%
98.79%
99.05%
99.37%
99.71%
Total Expenditure
79,826.00
72,141.20
67,871.30
59,013.00
55,244.10
51,715.80
56,625.80
52,602.00
60,270.40
62,650.30
62,498.70
Power & Fuel Cost
-
12,636.90
13,088.20
10,489.80
9,224.00
8,209.40
8,043.60
6,908.20
7,294.60
6,904.90
8,439.80
% Of Sales
-
8.43%
9.41%
9.00%
9.17%
9.34%
9.96%
8.36%
7.64%
7.15%
8.78%
Employee Cost
-
5,323.10
4,830.80
4,433.30
4,114.60
3,513.70
3,797.50
3,977.10
4,303.20
4,910.80
4,857.00
% Of Sales
-
3.55%
3.47%
3.80%
4.09%
4.00%
4.70%
4.81%
4.51%
5.09%
5.05%
Manufacturing Exp.
-
37,636.10
35,485.40
32,891.20
32,747.70
30,114.20
31,519.00
30,221.30
34,176.60
34,421.80
29,519.40
% Of Sales
-
25.09%
25.50%
28.22%
32.55%
34.24%
39.02%
36.57%
35.80%
35.66%
30.72%
General & Admin Exp.
-
3,501.60
3,249.90
2,966.70
3,113.00
4,629.70
5,269.50
4,850.70
4,237.50
4,864.30
8,401.80
% Of Sales
-
2.33%
2.34%
2.55%
3.09%
5.26%
6.52%
5.87%
4.44%
5.04%
8.74%
Selling & Distn. Exp.
-
8,132.60
7,245.40
5,303.50
3,800.90
3,423.60
4,156.80
4,527.50
6,673.20
8,241.00
8,686.80
% Of Sales
-
5.42%
5.21%
4.55%
3.78%
3.89%
5.15%
5.48%
6.99%
8.54%
9.04%
Miscellaneous Exp.
-
931.90
614.70
368.80
426.40
529.40
2,753.90
1,117.80
2,678.00
2,702.20
8,686.80
% Of Sales
-
0.62%
0.44%
0.32%
0.42%
0.60%
3.41%
1.35%
2.81%
2.80%
2.41%
EBITDA
93,159.20
77,841.20
71,273.50
57,533.90
45,371.70
36,222.20
24,154.40
30,036.80
35,197.90
33,881.80
33,602.00
EBITDA Margin
53.85%
51.90%
51.22%
49.37%
45.09%
41.19%
29.90%
36.35%
36.87%
35.10%
34.97%
Other Income
1,573.70
1,886.00
936.60
534.30
642.80
1,535.70
2,799.10
1,531.00
1,969.80
1,719.70
2,095.80
Interest
21,753.90
22,647.70
19,299.90
16,616.20
15,091.00
14,073.20
10,622.20
9,325.50
9,546.60
8,546.10
4,446.50
Depreciation
45,570.30
39,537.60
36,431.80
33,090.70
29,404.40
27,094.40
21,347.50
19,243.10
19,773.00
17,449.80
19,858.30
PBT
34,695.50
17,541.90
16,478.40
8,361.30
1,519.10
-3,409.70
-5,016.20
2,999.20
7,848.10
9,605.60
11,393.00
Tax
917.20
4,121.00
4,273.30
4,177.90
8,932.50
-12,182.30
-3,419.30
1,083.50
3,481.90
5,953.30
5,486.70
Tax Rate
2.64%
41.34%
27.03%
41.53%
-62.05%
28.01%
163.81%
49.11%
52.14%
50.54%
52.06%
PAT
33,778.30
7,467.00
8,345.90
4,254.90
-26,047.40
-32,835.60
53.90
38.10
2,754.90
5,010.10
4,626.10
PAT before Minority Interest
29,853.10
8,558.00
12,287.40
8,305.20
-23,327.90
-31,316.60
1,331.90
1,122.60
3,196.50
5,826.40
5,053.10
Minority Interest
-3,925.20
-1,091.00
-3,941.50
-4,050.30
-2,719.50
-1,519.00
-1,278.00
-1,084.50
-441.60
-816.30
-427.00
PAT Margin
19.53%
4.98%
6.00%
3.65%
-25.89%
-37.34%
0.07%
0.05%
2.89%
5.19%
4.81%
PAT Growth
477.55%
-10.53%
96.15%
-
-
-
41.47%
-98.62%
-45.01%
8.30%
 
EPS
55.43
12.25
13.69
6.98
-42.74
-53.88
0.09
0.06
4.52
8.22
7.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
82,018.80
77,562.90
66,554.30
58,952.70
77,144.80
71,422.20
69,534.40
67,456.30
66,769.30
39,777.00
Share Capital
2,876.60
2,836.60
2,795.00
2,746.00
2,727.80
1,998.70
1,998.70
1,998.70
1,998.70
1,998.70
Total Reserves
78,933.30
74,551.50
63,658.70
56,119.00
74,349.70
69,349.10
67,457.50
65,051.10
64,253.70
37,644.00
Non-Current Liabilities
1,81,056.50
1,99,273.20
1,37,770.00
1,33,078.90
1,00,145.90
88,256.70
91,060.40
92,854.70
90,121.60
69,369.00
Secured Loans
1,037.70
288.80
0.00
0.00
0.00
0.30
225.60
705.30
1,875.60
9,356.90
Unsecured Loans
1,29,924.90
1,51,279.80
1,13,535.00
1,10,560.30
91,079.20
82,489.80
84,716.40
88,932.00
87,393.00
51,759.20
Long Term Provisions
544.30
474.40
463.90
502.00
754.80
682.30
721.20
747.10
735.00
1,797.00
Current Liabilities
1,38,667.80
1,21,963.80
1,14,026.00
1,11,635.90
1,31,487.60
93,013.40
78,240.00
63,459.70
58,931.60
84,530.70
Trade Payables
35,132.50
32,894.60
29,274.10
27,872.10
24,366.80
26,313.80
26,853.60
26,853.70
25,580.60
16,077.40
Other Current Liabilities
64,119.60
56,201.40
41,040.20
50,645.60
43,956.20
34,197.00
37,085.20
22,316.40
26,193.20
38,975.20
Short Term Borrowings
7,784.40
5,341.40
17,294.30
8,082.30
16,703.40
31,009.70
12,956.90
12,944.20
5,723.80
8,813.80
Short Term Provisions
31,631.30
27,526.40
26,417.40
25,035.90
46,461.20
1,492.90
1,344.30
1,345.40
1,434.00
20,664.30
Total Liabilities
4,25,288.20
4,27,681.30
3,43,731.00
3,25,941.40
3,33,763.00
2,66,218.10
2,47,648.70
2,30,645.70
2,21,320.60
2,00,567.30
Net Block
3,03,303.10
2,77,393.80
2,44,083.30
2,23,479.60
2,29,255.50
2,00,831.50
1,87,200.40
1,78,235.10
1,72,292.80
1,24,278.60
Gross Block
5,35,606.90
4,86,636.40
4,21,512.60
3,82,368.00
3,75,334.90
3,28,441.10
2,94,267.60
2,71,518.20
2,59,636.80
2,08,310.30
Accumulated Depreciation
2,32,303.80
2,09,242.60
1,77,429.30
1,58,888.40
1,46,079.40
1,27,609.60
1,07,067.20
93,283.10
87,344.00
84,031.70
Non Current Assets
3,67,012.10
3,70,180.00
2,91,703.10
2,71,188.50
2,57,119.80
2,33,353.90
2,14,149.60
2,12,441.90
1,98,194.20
1,59,596.00
Capital Work in Progress
16,904.10
49,425.40
5,954.70
5,726.50
4,282.30
9,634.20
9,751.20
10,838.50
5,702.00
17,414.80
Non Current Investment
31,332.80
28,249.40
28,487.70
23,472.30
11,708.60
11,087.80
9,260.80
12,646.40
8,961.20
2,743.40
Long Term Loans & Adv.
6,770.70
6,770.40
6,233.50
11,134.10
5,376.00
6,928.70
6,862.20
8,337.90
8,003.40
13,762.10
Other Non Current Assets
8,701.40
8,341.00
6,943.90
7,376.00
6,497.40
4,871.70
1,075.00
2,384.00
3,234.80
1,397.10
Current Assets
58,276.10
57,501.30
52,027.90
54,752.90
76,643.20
32,864.20
33,499.10
18,203.80
23,126.40
40,542.60
Current Investments
269.50
4,704.50
861.40
4,078.10
13,767.90
4,623.20
6,897.80
1,692.30
1,615.90
8,008.60
Inventories
363.90
257.60
375.00
266.00
156.90
88.40
69.30
48.80
440.40
375.40
Sundry Debtors
4,727.70
3,981.50
4,056.20
3,637.70
4,605.80
4,300.60
5,883.00
4,740.20
5,503.90
5,207.20
Cash & Bank
16,339.90
13,418.60
13,494.30
13,466.10
15,892.70
8,064.00
6,670.60
5,098.30
5,098.70
2,083.10
Other Current Assets
36,575.10
24,969.50
23,042.10
30,241.20
42,219.90
15,788.00
13,978.40
6,624.20
10,467.50
24,868.30
Short Term Loans & Adv.
9,248.60
10,169.60
10,198.90
3,063.80
7,594.60
3,750.80
1,764.20
3,057.80
2,746.50
22,840.20
Net Current Assets
-80,391.70
-64,462.50
-61,998.10
-56,883.00
-54,844.40
-60,149.20
-44,740.90
-45,255.90
-35,805.20
-43,988.10
Total Assets
4,25,288.20
4,27,681.30
3,43,731.00
3,25,941.40
3,33,763.00
2,66,218.10
2,47,648.70
2,30,645.70
2,21,320.60
2,00,567.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
78,898.20
65,324.60
55,016.60
48,205.00
18,128.70
20,070.20
29,853.80
28,279.90
27,942.30
28,059.00
PBT
12,679.00
16,560.70
12,483.10
-3,118.40
-42,846.50
-1,731.80
3,267.00
7,723.30
12,846.30
10,539.80
Adjustment
66,686.20
55,667.40
46,156.10
50,513.00
79,865.30
28,510.00
27,368.50
27,222.70
20,175.10
22,632.40
Changes in Working Capital
2,413.60
-3,112.00
-1,447.20
3,043.20
-16,596.40
-5,537.40
590.60
-3,507.40
-395.50
-203.50
Cash after chg. in Working capital
81,778.80
69,116.10
57,192.00
50,437.80
20,422.40
21,240.80
31,226.10
31,438.60
32,625.90
32,968.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,880.60
-3,791.50
-2,175.40
-2,232.80
-2,293.70
-1,170.60
-1,372.30
-3,158.70
-4,683.60
-4,909.70
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
-50,203.90
-39,080.20
-41,869.60
-26,888.40
-30,491.90
-28,500.90
-27,967.60
-30,604.40
-14,225.70
-22,305.40
Net Fixed Assets
-25,786.50
-84,730.00
-29,087.20
-13,435.60
-33,011.10
-25,236.80
-18,309.30
-36,562.50
-40,345.10
-28,335.40
Net Investments
-10,949.20
34.60
5,547.00
-13,546.20
-1,147.00
10,548.40
-2,169.20
23,938.30
-26,780.40
-8,593.00
Others
-13,468.20
45,615.20
-18,329.40
93.40
3,666.20
-13,812.50
-7,489.10
-17,980.20
52,899.80
14,623.00
Cash from Financing Activity
-27,778.50
-24,469.50
-15,203.20
-24,910.30
19,144.40
9,463.80
1,920.50
-351.40
-11,946.10
-9,672.40
Net Cash Inflow / Outflow
915.80
1,774.90
-2,056.20
-3,593.70
6,781.20
1,033.10
3,806.70
-2,675.90
1,770.50
-3,918.80
Opening Cash & Equivalents
9,021.40
7,398.70
9,063.00
13,053.90
5,379.30
4,130.90
-988.00
1,763.50
-141.30
5,112.00
Closing Cash & Equivalent
9,052.10
9,021.40
7,398.70
9,063.00
13,053.90
5,379.30
2,846.80
-988.00
1,763.50
1,197.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
142.20
136.41
118.88
105.16
138.62
163.85
159.51
153.98
152.15
90.05
ROA
2.01%
3.19%
2.48%
-7.07%
-10.44%
0.52%
0.47%
1.41%
2.76%
2.68%
ROE
10.75%
17.08%
13.25%
-34.32%
-42.20%
1.89%
1.64%
4.80%
11.05%
10.21%
ROCE
14.81%
16.21%
14.99%
0.36%
-15.21%
4.58%
6.49%
9.49%
14.02%
11.34%
Fixed Asset Turnover
0.29
0.31
0.29
0.27
0.25
0.26
0.29
0.36
0.41
0.46
Receivable days
10.60
10.54
12.05
14.95
18.48
23.01
23.46
19.58
20.25
21.75
Inventory Days
0.76
0.83
1.00
0.77
0.51
0.36
0.26
0.94
1.54
0.98
Payable days
3120.12
3379.84
4074.38
5245.45
125.46
138.68
148.74
131.56
104.72
112.45
Cash Conversion Cycle
-3108.76
-3368.47
-4061.32
-5229.73
-106.47
-115.31
-125.02
-111.04
-82.93
-89.72
Total Debt/Equity
1.86
2.14
2.00
2.20
1.53
1.69
1.60
1.60
1.52
2.13
Interest Cover
1.56
1.86
1.75
0.05
-2.09
0.80
1.24
1.70
2.38
3.37

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Bharti Airtel adds 2.75 lakh subscribers in May
    30th Jun 2025, 12:11 PM

    The company’s total customer base has increased to 39.02 crore as on May 31, 2025

    Read More
  • Bharti Airtel inks multi-year pact with Ericsson for NOC managed services
    9th Jun 2025, 14:43 PM

    This partnership will see Ericsson manage the company’s pan-India network through its state-of-the-art NOC while scaling FWA and Network Slicing across the country

    Read More
  • Bharti Airtel adds 1.70 lakh subscribers in April
    30th May 2025, 15:40 PM

    The company’s total customer base has increased to 38.99 crore in April 30, 2025

    Read More
  • Bharti Airtel introduces India’s First All-in-One OTT Entertainment Packs for prepaid users
    27th May 2025, 12:30 PM

    The company has also bundled entertainment packs with unlimited 5G data and unlimited calls at Rs 598 facilitating unlimited entertainment

    Read More
  • Bharti Airtel enters into partnership with Google
    20th May 2025, 16:13 PM

    The said partnership will bring a compelling Google One cloud storage subscription service for Airtel customers, helping address the mounting challenge of limited device storage

    Read More
  • Singtel sells 1.2% stake in Bharti Airtel
    17th May 2025, 17:00 PM

    Following the sale of 1.2 per cent equity, Singtel will hold a 28.3 per cent stake in Bharti Airtel

    Read More
  • Bharti Airtel reports over 6-fold jump in Q4 consolidated net profit
    14th May 2025, 12:12 PM

    The total consolidated income of the company increased by 27.55% at Rs 48362.00 crore for Q4FY25

    Read More
  • Bharti Airtel adds 12.50 lakh subscribers in March
    8th May 2025, 11:08 AM

    The company’s total customer base has increased to 38.98 crore in March 31, 2025

    Read More
  • Bharti Airtel’s arm launches ‘Business Name Display’
    5th May 2025, 16:13 PM

    The service enables businesses to display their brand name on the recipient’s mobile screen during outgoing calls, thereby fostering trust and helping customers distinguish legitimate business calls from spam

    Read More
  • Bharti Airtel unveils unlimited IR plans across 189 countries
    25th Apr 2025, 14:23 PM

    Additionally, for the long-staying NRI community, Airtel also launched a unique recharge plan for Rs 4000 with one-year validity

    Read More
  • Bharti Airtel, Bharti Hexacom enter into definitive agreements with ADNL
    22nd Apr 2025, 16:44 PM

    The closing of the transaction is subject to satisfaction of the standard conditions and statutory approval

    Read More
  • Bharti Airtel adds 16.53 lakh subscribers in January
    22nd Apr 2025, 09:04 AM

    The company’s total customer base has increased to 38.69 crore in January

    Read More
  • Bharti Airtel teams up with Blinkit to deliver SIM cards in 10 minutes
    15th Apr 2025, 15:08 PM

    This collaboration enabling, customers to receive SIM cards at their doorstep in a minimal 10 minutes at a nominal convenience fee of Rs 49

    Read More
  • Bharti Airtel expands partnership with Nokia
    2nd Apr 2025, 14:59 PM

    The collaboration entails advancing autonomous networks by utilising GenAI for service orchestration and assurance

    Read More
  • Bharti Airtel lands 2Africa Pearls cable in India
    27th Mar 2025, 15:51 PM

    2Africa Pearls brings over 100Tbps of international capacity to India

    Read More
  • Bharti Airtel launches IPTV services across 2000 cities in India
    26th Mar 2025, 14:57 PM

    Customers will get access to an extensive library of on-demand content from 29 prominent Streaming Apps

    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.