Nifty
:
23398.10
Sensex
:
74781.76
-79.70 (-0.34%)
-120.83 (-0.16%)
Nifty
Sensex
:
:
23398.10
74781.76
-79.70 (-0.34%)
-120.83 (-0.16%)

Vodafone Idea Ltd.

Telecommunication - Service Provider

Rating :
55/99

BSE: 532822 | NSE: IDEA

NSE BSE
14.97
11-Sep-2026
  • Open
  • High
  • Low
  • Previous Close
  •  15.08
  •  15.2
  •  14.84
  •  14.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  547907103
  •  8235772220.82
  •  15.79
  •  7.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,62,081.18
  • 4.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,05,805.18
  • N/A
  • -4.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.64%
  • 1.78%
  • 10.36%
  • FII
  • DII
  • Others
  • 6.17%
  • 55.03%
  • 1.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.35
  • 3.10
  • 1.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.31
  • 3.32
  • 2.06

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.59
  • -1.00
  • -1.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.83
  • 14.40
  • 15.42

Earnings Forecasts:

(Updated: 12-09-2026)
Description
2026
2027
2028
2029
Adj EPS
56
9
14.88
-2.09
P/E Ratio
0.27
1.66
1.01
-7.16
Revenue
-
-
-
44919.7
EBITDA
49314.4
55513.5
62103.8
18934.6
Net Income
22055.3
26047.3
29679.9
-23989.2
ROA
-18598.1
-16247
-11922
-5.05
P/B Ratio
0.00
0.00
0.00
-1.77
ROE
-
-
-
28.85
FCFF
35.85
24.34
15.5
550.44
FCFF Yield
7789.38
7768.13
11198.4
0.16
Net Debt
2.27
2.26
3.26
210383
BVPS
178518
185592
185303
-8.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
11,689.00
11,023.00
6.04%
11,332.00
11,015.00
2.88%
11,323.00
11,117.00
1.85%
11,194.70
10,932.20
2.40%
Expenses
6,655.00
6,411.00
3.81%
6,443.00
6,356.00
1.37%
6,506.00
6,405.00
1.58%
6,509.60
6,382.40
1.99%
EBITDA
5,034.00
4,612.00
9.15%
4,889.00
4,659.00
4.94%
4,817.00
4,712.00
2.23%
4,685.10
4,549.80
2.97%
EBIDTM
43.07%
41.84%
43.14%
42.30%
42.54%
42.39%
41.85%
41.62%
Other Income
195.00
142.00
37.32%
104.00
214.00
-51.40%
193.00
250.00
-22.80%
101.90
300.00
-66.03%
Interest
5,120.00
5,893.00
-13.12%
4,990.00
6,471.00
-22.89%
5,828.00
5,940.00
-1.89%
4,784.40
6,613.60
-27.66%
Depreciation
5,467.00
5,472.00
-0.09%
5,518.00
5,571.00
-0.95%
5,550.00
5,629.00
-1.40%
5,567.50
5,404.00
3.03%
PBT
-3,747.00
-6,611.00
-
51,976.00
-7,169.00
-
-5,290.00
-6,607.00
-
-5,527.30
-7,167.80
-
Tax
7.00
-3.00
-
6.00
0.00
0
-4.00
2.00
-
-3.10
7.80
-
PAT
-3,754.00
-6,608.00
-
51,970.00
-7,169.00
-
-5,286.00
-6,609.00
-
-5,524.20
-7,175.60
-
PATM
-32.12%
-59.95%
458.61%
-65.08%
-46.68%
-59.45%
-49.35%
-65.64%
EPS
-0.35
-0.61
-
4.80
-1.00
-
-0.49
-0.95
-
-0.51
-1.03
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
45,538.70
44,873.00
43,572.00
42,651.70
42,177.20
38,515.50
41,952.20
44,957.50
37,092.50
28,278.90
35,575.74
Net Sales Growth
3.29%
2.99%
2.16%
1.13%
9.51%
-8.19%
-6.68%
21.20%
31.17%
-20.51%
 
Cost Of Goods Sold
25.20
6.00
2.00
15.60
7.80
7.00
3.00
3.90
26.00
7.30
27.92
Gross Profit
45,513.50
44,867.00
43,570.00
42,636.10
42,169.40
38,508.50
41,949.20
44,953.60
37,066.50
28,271.60
35,547.82
GP Margin
99.94%
99.99%
100.00%
99.96%
99.98%
99.98%
99.99%
99.99%
99.93%
99.97%
99.92%
Total Expenditure
26,113.60
26,014.00
25,576.00
25,622.10
25,424.40
22,499.40
25,050.10
30,240.30
32,976.20
22,224.40
25,348.28
Power & Fuel Cost
-
5,665.00
5,560.00
5,656.00
5,825.80
5,720.60
5,603.90
6,189.00
5,805.80
3,114.00
3,118.74
% Of Sales
-
12.62%
12.76%
13.26%
13.81%
14.85%
13.36%
13.77%
15.65%
11.01%
8.77%
Employee Cost
-
2,337.00
2,232.00
2,122.40
1,866.30
1,735.10
2,030.00
2,164.30
2,294.40
1,543.00
1,797.64
% Of Sales
-
5.21%
5.12%
4.98%
4.42%
4.50%
4.84%
4.81%
6.19%
5.46%
5.05%
Manufacturing Exp.
-
12,518.00
12,603.00
12,449.70
12,711.20
11,548.00
13,750.80
16,035.20
19,667.90
13,192.50
15,724.40
% Of Sales
-
27.90%
28.92%
29.19%
30.14%
29.98%
32.78%
35.67%
53.02%
46.65%
44.20%
General & Admin Exp.
-
518.00
442.00
447.70
441.30
295.30
596.90
1,028.90
996.00
535.70
469.25
% Of Sales
-
1.15%
1.01%
1.05%
1.05%
0.77%
1.42%
2.29%
2.69%
1.89%
1.32%
Selling & Distn. Exp.
-
4,562.00
4,412.00
4,559.90
4,263.00
2,844.30
2,485.40
4,026.00
3,711.10
3,473.30
3,767.71
% Of Sales
-
10.17%
10.13%
10.69%
10.11%
7.38%
5.92%
8.96%
10.00%
12.28%
10.59%
Miscellaneous Exp.
-
408.00
325.00
370.80
309.00
349.10
580.10
793.00
475.00
358.60
3,767.71
% Of Sales
-
0.91%
0.75%
0.87%
0.73%
0.91%
1.38%
1.76%
1.28%
1.27%
1.24%
EBITDA
19,425.10
18,859.00
17,996.00
17,029.60
16,752.80
16,016.10
16,902.10
14,717.20
4,116.30
6,054.50
10,227.46
EBITDA Margin
42.66%
42.03%
41.30%
39.93%
39.72%
41.58%
40.29%
32.74%
11.10%
21.41%
28.75%
Other Income
593.90
685.00
1,150.00
210.70
384.60
183.30
413.10
1,369.20
740.20
486.10
369.02
Interest
20,722.40
21,495.00
24,543.00
25,766.60
23,363.40
21,014.70
18,193.40
15,526.60
9,545.20
4,953.10
4,054.33
Depreciation
22,102.50
22,108.00
21,973.00
22,633.50
23,049.70
23,584.30
23,638.50
24,356.40
14,535.60
8,409.10
7,827.20
PBT
37,411.70
-24,059.00
-27,370.00
-31,159.80
-29,275.70
-28,399.60
-24,516.70
-23,796.60
-19,224.30
-6,821.60
-1,285.06
Tax
5.90
-4.00
16.00
828.60
3.50
11.30
-20.30
12,081.10
-3,571.50
-2,331.00
-463.54
Tax Rate
0.02%
-0.01%
-0.06%
-2.73%
-0.01%
-0.04%
0.05%
-19.44%
19.44%
34.17%
36.07%
PAT
37,405.80
34,552.00
-27,384.00
-31,238.40
-29,301.10
-28,245.40
-44,233.10
-73,878.10
-14,603.90
-4,168.20
-399.70
PAT before Minority Interest
37,405.80
34,552.00
-27,384.00
-31,238.40
-29,301.10
-28,245.40
-44,233.10
-73,878.10
-14,603.90
-4,168.20
-399.70
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
82.14%
77.00%
-62.85%
-73.24%
-69.47%
-73.34%
-105.44%
-164.33%
-39.37%
-14.74%
-1.12%
PAT Growth
235.72%
-
-
-
-
-
-
-
-
-
 
EPS
3.45
3.19
-2.53
-2.88
-2.70
-2.61
-4.08
-6.82
-1.35
-0.38
-0.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
-35,758.00
-70,320.00
-1,04,166.80
-74,359.10
-61,964.80
-38,228.00
5,979.90
59,634.80
27,262.50
24,732.24
Share Capital
1,08,343.00
71,393.00
50,119.80
48,679.70
32,118.80
28,735.40
28,735.40
8,735.60
4,359.30
3,605.33
Total Reserves
-1,44,101.00
-1,78,664.00
-1,54,288.60
-1,23,042.60
-94,088.60
-66,999.50
-22,821.10
50,832.30
22,823.00
20,992.78
Non-Current Liabilities
1,87,690.00
2,12,561.00
2,35,009.40
2,21,565.60
1,94,854.00
1,75,303.80
1,25,158.70
1,05,487.80
59,278.60
54,874.10
Secured Loans
3,275.00
0.00
0.00
135.10
1,310.30
4,932.50
995.00
5,747.90
9,394.70
7,856.92
Unsecured Loans
1,42,473.00
1,82,768.00
2,02,896.20
1,89,155.00
1,74,640.50
1,52,483.00
95,285.40
98,655.00
47,546.10
43,780.90
Long Term Provisions
54.00
5.00
20.90
23.50
38.40
41.60
342.10
346.70
310.70
384.23
Current Liabilities
39,689.00
55,614.00
54,141.30
60,022.70
61,137.10
66,402.50
95,779.00
54,151.70
10,633.70
17,061.46
Trade Payables
8,826.00
10,747.00
13,435.90
13,536.40
13,169.90
13,275.70
11,767.20
12,648.60
3,547.90
4,077.67
Other Current Liabilities
30,587.00
44,534.00
40,140.80
44,996.70
45,690.20
53,081.00
83,930.30
37,344.50
7,041.70
12,929.22
Short Term Borrowings
0.00
0.00
0.00
1,474.80
2,250.00
0.00
32.20
4,120.70
21.70
34.71
Short Term Provisions
276.00
333.00
564.60
14.80
27.00
45.80
49.30
37.90
22.40
19.86
Total Liabilities
1,91,621.00
1,97,855.00
1,84,983.90
2,07,229.20
1,94,026.30
2,03,478.30
2,26,917.60
2,19,274.30
97,174.80
96,667.80
Net Block
1,43,086.00
1,41,320.00
1,40,124.80
1,56,255.20
1,56,818.60
1,67,490.40
1,85,770.50
1,77,732.90
79,691.90
76,763.24
Gross Block
3,28,651.00
3,06,029.00
3,02,625.80
3,02,867.60
2,81,345.30
2,84,798.60
2,82,441.40
2,41,478.50
1,01,496.90
90,689.96
Accumulated Depreciation
1,85,565.00
1,64,709.00
1,62,501.00
1,46,612.40
1,24,526.70
1,17,308.20
96,670.90
63,745.60
21,805.00
13,926.72
Non Current Assets
1,69,745.00
1,66,816.00
1,72,074.10
1,93,326.30
1,77,187.60
1,89,378.80
2,10,231.50
2,00,979.80
87,137.40
89,035.27
Capital Work in Progress
15,274.00
18,213.00
18,189.10
17,876.40
364.30
605.90
1,138.10
5,103.00
3,585.30
7,535.10
Non Current Investment
0.00
0.00
0.30
5.80
5.30
4.10
1,524.40
1,529.80
1,660.10
1,478.47
Long Term Loans & Adv.
7,932.00
6,537.00
6,591.90
10,049.50
10,694.60
13,690.50
14,512.40
16,209.40
2,096.30
3,158.21
Other Non Current Assets
3,453.00
746.00
7,168.00
9,139.40
9,304.80
7,587.90
7,220.10
337.50
103.80
100.25
Current Assets
21,876.00
31,039.00
12,860.50
13,853.60
16,838.70
14,034.20
16,686.10
18,199.70
9,183.70
7,630.91
Current Investments
107.00
0.00
0.20
0.00
0.00
0.00
454.80
6,708.80
5,630.40
4,899.75
Inventories
21.00
1.00
1.20
16.30
2.30
0.60
2.50
4.20
36.70
58.80
Sundry Debtors
1,969.00
2,000.00
2,194.80
2,164.00
2,443.90
2,507.00
3,094.30
3,300.00
887.40
1,313.92
Cash & Bank
5,731.00
10,568.00
536.20
855.40
3,496.60
2,216.50
2,663.00
990.80
29.10
82.74
Other Current Assets
14,048.00
7,118.00
244.00
136.20
10,895.90
9,310.10
10,471.50
7,195.90
2,600.10
1,275.71
Short Term Loans & Adv.
11,661.00
11,352.00
9,884.10
10,681.70
10,666.80
153.10
1.80
12.40
798.90
1,077.81
Net Current Assets
-17,813.00
-24,575.00
-41,280.80
-46,169.10
-44,298.40
-52,368.30
-79,092.90
-35,952.00
-1,450.00
-9,430.54
Total Assets
1,91,621.00
1,97,855.00
1,84,934.60
2,07,179.90
1,94,026.30
2,03,413.00
2,26,917.60
2,19,179.50
96,321.10
96,666.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
19,411.00
9,290.00
20,826.10
18,868.70
17,387.00
15,639.70
7,327.50
5,347.80
5,332.40
10,475.67
PBT
34,548.00
-27,368.00
-30,409.80
-29,297.60
-28,234.10
-44,484.80
-62,152.30
-18,372.20
-6,499.20
-1,285.06
Adjustment
-15,499.00
45,439.00
47,623.00
46,193.90
44,492.30
60,769.80
76,318.90
20,637.50
12,668.40
11,739.80
Changes in Working Capital
-47.00
-9,257.00
642.50
627.50
-340.70
-1,435.60
-9,245.50
2,803.00
-420.40
701.78
Cash after chg. in Working capital
19,002.00
8,814.00
17,855.70
17,523.80
15,917.50
14,849.40
4,921.10
5,068.30
5,748.80
11,156.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
409.00
476.00
2,970.40
1,344.90
1,469.50
790.30
2,406.40
279.50
-416.40
-680.84
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
-6,104.00
-16,248.00
-1,906.80
-5,413.60
-5,730.30
1,075.10
-2,789.80
-7,378.80
-9,271.70
-15,555.69
Net Fixed Assets
-19,110.00
-3,056.20
53.40
-38,973.30
3,884.30
-1,666.60
-29,701.40
-1,39,881.80
-7,861.29
-20,067.58
Net Investments
-107.00
0.80
-0.20
125.90
0.00
4,670.30
8,408.10
-910.60
-6,204.99
-3,751.61
Others
13,113.00
-13,192.60
-1,960.00
33,433.80
-9,614.60
-1,928.60
18,503.50
1,33,413.60
4,794.58
8,263.50
Cash from Financing Activity
-11,458.00
7,047.00
-18,980.30
-14,679.50
-10,553.80
-16,731.40
-5,018.70
-2,949.40
3,924.90
4,506.13
Net Cash Inflow / Outflow
1,849.00
89.00
-61.00
-1,224.40
1,102.90
-16.60
-481.00
-4,980.40
-14.40
-573.89
Opening Cash & Equivalents
257.00
168.00
228.80
1,453.20
350.30
366.90
755.80
-2.40
43.50
617.43
Closing Cash & Equivalent
2,106.00
257.00
167.80
228.80
1,453.20
350.30
366.90
755.80
-2.40
43.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
-3.30
-15.03
-20.78
-15.28
-19.29
-13.32
2.06
68.19
37.66
41.21
ROA
17.74%
-14.31%
-15.93%
-14.60%
-14.21%
-20.66%
-33.27%
-9.35%
-4.63%
-0.93%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-226.73%
-34.12%
-17.34%
-3.42%
ROCE
46.77%
-2.46%
-4.03%
-4.63%
-5.33%
-19.99%
-30.42%
-6.52%
-2.26%
3.85%
Fixed Asset Turnover
0.14
0.14
0.14
0.14
0.14
0.15
0.17
0.22
0.29
0.44
Receivable days
16.14
17.57
18.65
19.94
23.46
24.37
25.96
20.60
14.21
12.60
Inventory Days
0.09
0.01
0.07
0.08
0.01
0.01
0.03
0.20
0.62
0.85
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
84.34
64.16
46.76
41.41
Cash Conversion Cycle
16.23
17.58
18.73
20.02
23.47
24.38
-58.36
-43.35
-31.94
-27.96
Total Debt/Equity
-4.18
-1.83
-1.99
-2.71
-3.08
-4.71
19.44
2.11
2.13
2.24
Interest Cover
2.61
-0.12
-0.18
-0.25
-0.34
-1.45
-3.00
-0.92
-0.38
0.68

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Vodafone Idea adds 2.40 lakh subscribers in July
    29th Aug 2026, 11:56 AM

    The company’s total customer base has increased to 19.91 crore with market share of 15.46% in terms of wireless subscribers

    Read More
  • Vi’s consolidated net loss narrows to Rs 3,754 crore in Q1
    11th Aug 2026, 11:42 AM

    The total consolidated income of the company has increased by 6.44% at Rs 11,884.00 crore for Q1FY27

    Read More
  • Vodafone Idea - Quarterly Results
    11th Aug 2026, 00:00 AM

    Read More
  • Vodafone Idea launches three new prepaid recharge plans
    4th Aug 2026, 17:10 PM

    These offerings make its new prepaid plans most affordable with access to a music benefit, enabling customers to enjoy Spotify Premium bundled with voice and data benefits.

    Read More
  • Vodafone Idea adds 1.64 lakh subscribers in June
    28th Jul 2026, 17:21 PM

    The company’s total customer base has increased to 19.88 crore as on June 30, 2026

    Read More
  • Vodafone Idea launches Silent Mobile Verification across Meta Platforms
    5th Jun 2026, 16:45 PM

    The launch represents a milestone in the evolution of telecom network APIs and trusted digital infrastructure in India

    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.