Nifty
Sensex
:
:
11796.45
39434.94
96.80 (0.83%)
311.98 (0.80%)

Telecommunication - Service Provider

Rating :
37/99

BSE: 532822 | NSE: IDEA

12.10
0.00 (0%)
25-Jun-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  12.00
  •  12.30
  •  11.85
  •  12.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34910618
  •  4224.18
  •  36.99
  •  11.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34,712.35
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 92,668.35
  • N/A
  • 0.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.33%
  • 0.24%
  • 1.94%
  • FII
  • DII
  • Others
  • 0.04%
  • 4.43%
  • 22.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.81
  • 1.29
  • -7.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.18
  • -6.05
  • -12.30

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.20
  • 12.77
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 1.56
  • 1.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.26
  • 9.68
  • 11.50

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
11,775.00
6,137.30
91.86%
11,764.80
6,509.60
80.73%
7,663.50
7,465.50
2.65%
5,889.20
8,166.50
-27.89%
Expenses
9,989.70
4,690.20
112.99%
10,627.90
5,286.20
101.05%
7,202.10
5,963.90
20.76%
5,229.80
6,291.10
-16.87%
EBITDA
1,785.30
1,447.10
23.37%
1,136.90
1,223.40
-7.07%
461.40
1,501.60
-69.27%
659.40
1,875.40
-64.84%
EBIDTM
15.16%
23.58%
9.66%
18.79%
6.02%
20.11%
11.20%
22.96%
Other Income
156.60
250.40
-37.46%
218.00
42.00
419.05%
215.10
45.40
373.79%
141.40
15.20
830.26%
Interest
2,946.00
1,224.60
140.57%
2,824.80
1,191.00
137.18%
2,166.20
1,228.30
76.36%
1,525.80
1,169.10
30.51%
Depreciation
4,663.90
2,085.40
123.65%
4,773.40
2,141.50
122.90%
3,005.90
2,114.30
42.17%
2,092.40
2,067.90
1.18%
PBT
-6,813.80
-1,612.50
-
-7,044.10
-2,067.10
-
-5,061.40
-1,795.60
-
547.10
-1,346.40
-
Tax
-1,877.00
-575.80
-
-1,999.70
-700.80
-
-45.30
-604.70
-
350.40
-449.70
-
PAT
-4,936.80
-1,036.70
-
-5,044.40
-1,366.30
-
-5,016.10
-1,190.90
-
196.70
-896.70
-
PATM
-41.93%
-16.89%
-42.88%
-20.99%
-65.45%
-15.95%
3.34%
-10.98%
EPS
-5.59
-1.33
-
-3.46
-2.15
-
-3.44
-1.85
-
0.36
-1.36
-

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
37,092.50
28,278.94
35,575.74
35,949.41
31,570.89
26,518.90
22,407.44
19,488.69
15,438.40
12,397.88
10,131.28
Net Sales Growth
31.17%
-20.51%
-1.04%
13.87%
19.05%
18.35%
14.98%
26.24%
24.52%
22.37%
 
Cost Of Goods Sold
26.00
7.26
27.92
28.90
145.16
192.70
231.84
141.37
41.22
30.48
14.79
Gross Profit
37,066.50
28,271.68
35,547.82
35,920.51
31,425.72
26,326.21
22,175.61
19,347.31
15,397.17
12,367.40
10,116.50
GP Margin
99.93%
99.97%
99.92%
99.92%
99.54%
99.27%
98.97%
99.27%
99.73%
99.75%
99.85%
Total Expenditure
33,049.50
22,224.44
25,348.28
24,281.22
20,771.19
18,248.46
16,444.16
14,441.45
11,704.80
9,146.49
7,371.95
Power & Fuel Cost
-
3,113.98
3,118.74
2,577.72
2,458.96
2,317.44
1,949.94
1,605.92
1,451.42
1,138.35
574.92
% Of Sales
-
11.01%
8.77%
7.17%
7.79%
8.74%
8.70%
8.24%
9.40%
9.18%
5.67%
Employee Cost
-
1,543.04
1,797.64
1,611.85
1,529.87
1,312.12
1,122.53
949.92
805.55
638.97
519.56
% Of Sales
-
5.46%
5.05%
4.48%
4.85%
4.95%
5.01%
4.87%
5.22%
5.15%
5.13%
Manufacturing Exp.
-
13,303.49
15,724.40
15,809.57
13,253.80
11,512.10
10,327.17
9,120.63
7,228.35
5,463.10
4,748.38
% Of Sales
-
47.04%
44.20%
43.98%
41.98%
43.41%
46.09%
46.80%
46.82%
44.06%
46.87%
General & Admin Exp.
-
424.83
469.25
398.06
382.54
337.50
288.01
265.13
237.31
204.43
179.75
% Of Sales
-
1.50%
1.32%
1.11%
1.21%
1.27%
1.29%
1.36%
1.54%
1.65%
1.77%
Selling & Distn. Exp.
-
3,473.25
3,767.71
3,175.71
2,729.28
2,319.70
2,350.24
2,225.24
1,812.70
1,441.27
1,185.01
% Of Sales
-
12.28%
10.59%
8.83%
8.64%
8.75%
10.49%
11.42%
11.74%
11.63%
11.70%
Miscellaneous Exp.
-
358.59
442.62
679.41
271.56
256.89
174.43
133.24
128.25
229.89
1,185.01
% Of Sales
-
1.27%
1.24%
1.89%
0.86%
0.97%
0.78%
0.68%
0.83%
1.85%
1.48%
EBITDA
4,043.00
6,054.50
10,227.46
11,668.19
10,799.70
8,270.44
5,963.28
5,047.24
3,733.60
3,251.39
2,759.33
EBITDA Margin
10.90%
21.41%
28.75%
32.46%
34.21%
31.19%
26.61%
25.90%
24.18%
26.23%
27.24%
Other Income
731.10
486.10
369.02
219.51
496.67
258.80
136.34
95.10
176.60
529.49
516.33
Interest
9,462.80
4,953.08
4,054.33
1,803.18
1,060.21
965.59
1,044.53
1,105.73
516.00
690.63
933.74
Depreciation
14,535.60
8,409.10
7,827.20
6,256.07
5,303.62
4,519.40
3,477.76
2,981.34
2,397.34
2,014.91
1,402.79
PBT
-18,372.20
-6,821.58
-1,285.06
3,828.45
4,932.53
3,044.26
1,577.32
1,055.27
996.86
1,075.35
939.13
Tax
-3,571.60
-2,331.07
-463.54
1,521.99
1,739.63
1,076.44
566.40
332.29
98.15
121.41
57.55
Tax Rate
19.44%
34.17%
36.07%
39.75%
35.27%
35.36%
35.91%
31.49%
9.85%
11.29%
6.13%
PAT
-14,800.60
-4,490.51
-821.52
2,306.45
3,192.91
1,967.82
1,010.93
722.99
898.71
953.94
881.58
PAT before Minority Interest
-14,800.60
-4,490.51
-821.52
2,306.45
3,192.91
1,967.82
1,010.93
722.99
898.71
953.94
881.58
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-39.90%
-15.88%
-2.31%
6.42%
10.11%
7.42%
4.51%
3.71%
5.82%
7.69%
8.70%
PAT Growth
0.00%
-
-
-27.76%
62.26%
94.65%
39.83%
-19.55%
-5.79%
8.21%
 
Unadjusted EPS
-12.13
-11.36
-1.23
7.42
9.03
5.93
3.05
2.19
2.72
3.07
3.01

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
27,262.46
24,732.24
23,550.49
23,029.24
16,526.97
14,305.29
13,050.22
12,299.93
11,372.35
13,265.31
Share Capital
4,359.32
3,605.33
3,600.51
3,599.77
3,321.56
3,316.25
3,310.77
3,305.20
3,301.76
3,102.02
Total Reserves
22,822.94
20,992.78
19,814.75
19,386.32
13,189.05
10,967.62
9,704.50
8,946.93
8,026.15
10,145.06
Non-Current Liabilities
59,278.61
54,874.10
40,986.29
20,041.50
21,363.19
14,031.57
10,947.29
9,710.28
8,073.50
9,025.23
Secured Loans
9,394.73
7,856.92
3,859.86
6,778.82
8,277.64
9,163.00
7,997.60
7,996.17
7,316.62
6,545.20
Unsecured Loans
47,546.07
43,780.90
32,044.18
9,824.36
9,850.77
2,641.71
1,524.55
998.59
542.68
2,367.03
Long Term Provisions
310.75
384.23
345.39
573.51
498.60
314.21
192.04
170.95
0.00
0.00
Current Liabilities
10,830.93
17,061.46
15,588.73
17,396.07
8,667.29
8,041.21
8,637.67
8,201.46
4,067.98
4,036.11
Trade Payables
3,547.91
4,077.67
3,247.13
3,097.39
2,788.00
2,687.10
2,184.04
3,577.96
2,413.44
2,596.52
Other Current Liabilities
7,238.96
12,929.22
10,603.38
13,789.24
5,044.44
4,770.73
4,718.82
2,826.40
1,431.27
1,267.15
Short Term Borrowings
21.69
34.71
1,645.58
207.30
647.16
458.53
1,727.53
1,790.39
0.00
0.00
Short Term Provisions
22.37
19.86
92.64
302.13
187.69
124.85
7.27
6.71
223.26
172.44
Total Liabilities
97,372.00
96,667.80
80,125.51
60,466.81
46,557.45
36,378.07
32,635.18
30,211.67
23,513.83
26,326.65
Net Block
79,691.91
76,763.24
65,190.16
35,539.73
29,601.97
29,160.03
26,993.78
22,491.01
18,173.98
16,772.08
Gross Block
101,496.91
90,689.96
71,359.33
61,826.81
51,225.73
46,611.07
41,097.81
33,703.79
27,064.65
22,769.16
Accumulated Depreciation
21,805.00
13,926.72
6,169.17
26,287.08
21,623.77
17,451.04
14,104.02
11,212.78
8,890.67
5,997.08
Non Current Assets
87,137.45
89,035.27
75,628.59
45,001.26
44,063.28
33,089.03
29,929.91
27,013.32
18,720.45
18,912.97
Capital Work in Progress
3,585.29
7,535.10
6,039.73
5,140.53
11,419.41
881.08
679.85
3,600.55
546.47
2,140.86
Non Current Investment
1,660.11
1,478.47
2,140.45
0.00
0.00
0.00
0.00
0.00
0.00
0.02
Long Term Loans & Adv.
2,096.39
3,158.21
1,422.04
4,275.19
2,897.07
3,047.92
2,256.27
921.75
0.00
0.00
Other Non Current Assets
103.75
100.25
836.21
45.80
144.84
0.00
0.00
0.00
0.00
0.00
Current Assets
10,234.56
7,632.52
4,496.91
15,465.56
2,494.17
3,289.04
2,705.27
3,198.35
4,793.38
7,413.69
Current Investments
5,630.43
4,899.75
1,330.46
11,526.73
215.53
1,028.02
97.60
1,020.00
1,130.37
2,045.17
Inventories
36.66
58.80
106.54
71.03
68.31
72.64
92.57
65.92
53.63
52.13
Sundry Debtors
887.39
1,313.92
1,142.35
978.91
800.62
960.08
822.70
555.71
465.56
361.79
Cash & Bank
29.13
82.74
769.13
1,553.72
188.10
142.91
152.07
457.74
289.99
3,086.40
Other Current Assets
3,650.95
199.51
1,051.02
447.71
1,221.61
1,085.40
1,540.34
1,098.98
2,853.84
1,868.21
Short Term Loans & Adv.
2,416.66
1,077.81
97.40
887.45
870.55
726.36
1,538.57
1,098.17
2,466.92
1,592.77
Net Current Assets
-596.38
-9,428.93
-11,091.82
-1,930.51
-6,173.11
-4,752.17
-5,932.40
-5,003.11
725.41
3,377.57
Total Assets
97,372.01
96,667.79
80,125.50
60,466.82
46,557.45
36,378.07
32,635.18
30,211.67
23,513.83
26,326.66

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
5,332.36
10,475.67
10,948.61
10,417.86
8,219.20
6,297.09
3,818.08
5,093.22
2,542.09
2,264.21
PBT
-6,821.58
-1,285.06
4,250.13
3,192.91
1,967.82
1,010.93
722.99
898.71
953.94
881.58
Adjustment
12,990.80
11,739.80
7,957.65
7,775.20
6,354.40
5,087.55
4,356.00
2,951.63
2,573.30
1,942.21
Changes in Working Capital
-420.44
701.78
-398.02
554.00
535.38
609.58
-846.82
1,575.59
-750.43
-413.25
Cash after chg. in Working capital
5,748.78
11,156.51
11,809.75
11,522.11
8,857.60
6,708.05
4,232.17
5,425.92
2,776.80
2,410.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-416.42
-680.84
-861.14
-1,104.26
-638.40
-410.96
-414.09
-332.70
-234.71
-146.33
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
-9,271.67
-15,555.69
-2,388.99
-5,725.63
-6,564.24
-3,410.90
-4,685.09
-8,359.18
-2,953.15
-10,023.49
Net Fixed Assets
-7,885.33
-20,067.58
-16,223.82
-4,263.48
-14,617.72
-5,375.93
-4,177.64
-9,190.96
-6,012.41
-2,454.55
Net Investments
-134.83
-3,751.61
10,314.41
-11,172.90
926.10
-930.50
936.00
182.32
2,173.67
-4,358.87
Others
-1,251.51
8,263.50
3,520.42
9,710.75
7,127.38
2,895.53
-1,443.45
649.46
885.59
-3,210.07
Cash from Financing Activity
3,924.87
4,506.13
-9,330.08
8,027.98
-2,466.08
-1,965.34
-361.40
3,345.29
-2,401.05
10,202.72
Net Cash Inflow / Outflow
-14.44
-573.89
-770.46
12,720.21
-811.12
920.85
-1,228.41
79.33
-2,812.11
2,443.45
Opening Cash & Equivalents
12.06
617.43
1,387.88
354.32
1,165.81
244.96
1,473.37
1,394.04
3,086.40
497.45
Closing Cash & Equivalent
-2.38
43.54
617.43
13,074.53
354.32
1,165.81
244.96
1,473.37
289.99
3,086.40

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.)
37.66
41.21
39.28
38.59
30.04
26.03
23.75
22.40
20.73
25.81
ROA
-4.63%
-0.93%
3.28%
5.97%
4.75%
2.93%
2.30%
3.35%
3.83%
4.50%
ROE
-17.34%
-3.42%
9.94%
16.17%
12.78%
7.41%
5.72%
7.62%
7.76%
10.50%
ROCE
-2.26%
3.85%
9.88%
13.77%
12.24%
9.58%
8.51%
6.94%
8.53%
11.62%
Fixed Asset Turnover
0.29
0.44
0.54
0.56
0.54
0.51
0.52
0.51
0.50
0.56
Receivable days
14.21
12.60
10.77
10.29
12.12
14.52
12.91
12.07
12.18
10.09
Inventory Days
0.62
0.85
0.90
0.81
0.97
1.35
1.48
1.41
1.56
1.44
Payable days
46.59
41.41
39.27
42.22
45.05
45.73
61.66
79.54
85.13
93.99
Cash Conversion Cycle
-31.77
-27.96
-27.60
-31.12
-31.96
-29.86
-47.27
-66.06
-71.39
-82.46
Total Debt/Equity
2.13
2.24
1.73
1.17
1.25
0.98
1.02
0.99
0.69
0.67
Interest Cover
-0.38
0.68
3.12
5.65
4.15
2.51
1.95
2.93
2.56
2.01

News Update:


  • Vodafone Idea loses 15.82 lakh subscribers in April
    24th Jun 2019, 16:08 PM

    The company’s total customer base has decreased to 39.32 crore

    Read More
  • Ookla verifies Idea as fastest 4G upload speed network in Haryana
    20th Jun 2019, 10:46 AM

    The average upload speeds on Idea 4G was higher than competition in Haryana for January to March 2019 quarter

    Read More
  • Vodafone Idea’s shareholders, creditors approves transfer of optical fibre assets to subsidiary
    10th Jun 2019, 09:49 AM

    The meeting of shareholders and creditors of the company were separately held on June 6

    Read More
  • Vodafone Idea, Microsoft partner for cloud services
    7th Jun 2019, 09:38 AM

    The partnership will allow customers to connect to their applications on Microsoft Azure

    Read More
  • Vodafone Idea launches new pack at Rs 229
    4th Jun 2019, 10:20 AM

    The new plan joins Vodafone’s already existent plan of Rs 199

    Read More
  • Vodafone Idea’s arm enters into strategic partnership with CtrlS
    29th May 2019, 14:45 PM

    The partnership will enable customers to successfully embark on a digital transformation journey powered by technologies

    Read More
  • Vodafone Idea completes network integration in Punjab
    29th May 2019, 10:25 AM

    Punjab is the tenth telecom circle where Vodafone Idea has completed the network integration

    Read More
  • Vodafone Idea partners with Hyundai AutoEver India
    21st May 2019, 15:55 PM

    The partnership will see Hyundai deploy a connected solution in Indian market with integration of eSIMS with Voice, 3G/4G data, SMS, etc

    Read More
  • Vodafone Idea loses 1.45 crore subscribers in March
    21st May 2019, 14:54 PM

    The company’s total customer base has decreased to 39.48 crore with market share of 33.98%

    Read More
  • Vodafone Idea selects HPE solutions to manage next generation networks
    17th May 2019, 12:31 PM

    The company further plans to streamline its service assurance processes with the HPE Intelligent Assurance solution

    Read More
  • Vodafone Idea restores 90% of network in 10 cyclone-hit districts of Odisha
    16th May 2019, 11:14 AM

    Over 2,600 sites are now operational connecting people in these cyclone-hit areas

    Read More
  • Vodafone Idea gets nod for merger of two subsidiaries with itself
    15th May 2019, 09:37 AM

    The amalgamation would, lead to simplification of the corporate structure, and efficient and economical management

    Read More
  • Vodafone Idea’s consolidated net loss widens to Rs 4882 crore in Q4
    14th May 2019, 10:29 AM

    The company has also reported a standalone net loss of Rs 4,927 crore for the quarter ended March 31, 2019

    Read More
  • Vodafone Idea adds 5.4 million 4G customers in Q4FY19
    14th May 2019, 10:26 AM

    The company’s total data volumes grew by 9% to 2,947 billion MB

    Read More
  • Vodafone Idea - Quarterly Results
    13th May 2019, 18:34 PM

    Read More
  • Vodafone pledges stake in Vodafone Idea with foreign banks
    11th May 2019, 09:52 AM

    The Group companies have pledged their 44.39% stake in Vodafone Idea

    Read More
  • Vodafone Idea restores network connectivity in large parts of Odisha
    10th May 2019, 11:25 AM

    Over 1,500 sites have been revived since the day the cyclone hit the coast

    Read More
  • Vodafone Idea’s promoters increase marginal stake in the company
    7th May 2019, 12:40 PM

    The right issue has oversubscribed around 1.08 times and the public participation was around 1.2 times

    Read More
  • Vodafone Idea to seek shareholders’ nod for transfer of optical fibre assets to its arm
    6th May 2019, 09:30 AM

    The company has proposed to hive off its telecom fibre infrastructure to Vodafone Towers before monetising it

    Read More
  • Vodafone Idea inks IT outsourcing deal with IBM
    4th May 2019, 10:45 AM

    The deal will provide a platform for fast-track joint initiatives in Artificial Intelligence and Internet of Things

    Read More
  • Vodafone Idea to deploy Ericsson’s Cloud Packet Core to enhance network performance
    4th May 2019, 10:17 AM

    The company will benefit from Ericsson’s market leading core network applications and Network Functions

    Read More
  • Vodafone Idea inks pact with SonyLIV
    23rd Apr 2019, 12:00 PM

    The company's partnership with SonyLIV is a step towards bolstering the growth of the digital ecosystem in India

    Read More
  • Vodafone Idea loses 57.87 lakh subscribers in February
    18th Apr 2019, 16:07 PM

    The company’s total customer base has decreased to 40.93 crore with market share of 34.58%

    Read More
  • Vodafone Idea makes payment of Rs 6,277.1 crore to Department of Telecom
    11th Apr 2019, 11:58 AM

    The company has made a payment to the Department of Telecom towards its spectrum dues

    Read More
  • Vodafone Idea expects Indus Tower stake sale to complete in 3-4 months
    10th Apr 2019, 11:28 AM

    The company is expecting the sale of its 11.15% stake in Indus Tower to complete in the next three-four months which could yield an estimated Rs 5,500 crore

    Read More
  • Vodafone Idea opens rights issue of Rs 250 billion
    10th Apr 2019, 10:12 AM

    The rights issue will close on April 24, 2019

    Read More
  • Vodafone Idea likely to get Rs 18,000 crore investment from foreign investors
    8th Apr 2019, 11:55 AM

    The proposal has received clearance from Cabinet

    Read More
  • Vodafone Idea becomes leader in Trai’s ‘Subscriber base’ chart
    5th Apr 2019, 11:35 AM

    The company has become the market leader with 34.98% in access segment in terms of number of subscribers

    Read More
  • Vodafone Idea enters into partnership with Cisco systems
    4th Apr 2019, 15:21 PM

    Vodafone Idea is deploying the largest integrated cloud platform for its IT and network applications in collaboration with Cisco

    Read More
  • Vodafone Idea loses 35.87 lakh subscribers in January
    22nd Mar 2019, 11:24 AM

    Following this, the company’s total customer base has decreased to 41.51 crore with market share of 35.12%

    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.