Nifty
:
24741.00
Sensex
:
80710.76
6.70 (0.03%)
-7.25 (-0.01%)
Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

Vodafone Idea Ltd.

Telecommunication - Service Provider

Rating :
32/99

BSE: 532822 | NSE: IDEA

NSE BSE
7.23
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  6.64
  •  7.45
  •  6.6
  •  6.61
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1719413311
  •  12187673514.22
  •  13.77
  •  6.12

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 78,440.36
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,64,168.06
  • N/A
  • -1.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.57%
  • 1.53%
  • 12.78%
  • FII
  • DII
  • Others
  • 5.98%
  • 53.13%
  • 1.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.94
  • 0.76
  • 1.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.43
  • 1.27
  • 1.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -9.24
  • -2.23

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.15
  • -0.75
  • -0.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.43
  • 12.99
  • 14.64

Earnings Forecasts:

(Updated: 08-09-2025)
Description
2024
2025
2026
2027
Adj EPS
-4.03
-2.57
-2.21
-2.03
P/E Ratio
-1.79
-2.81
-3.27
-3.56
Revenue
43455.7
47468.5
54023
60291.3
EBITDA
18126.6
20621.9
24861.3
28891.9
Net Income
-27383.4
-24648.7
-21411.8
-18820.9
ROA
-14.3
-0.35
1.62
2.09
P/B Ratio
-0.73
-0.72
-0.59
-0.56
ROE
26.27
24.72
15.8
FCFF
-2352.3
3830.26
6988.17
10378.2
FCFF Yield
-0.76
1.25
2.27
3.38
Net Debt
222660
182821
202949
212875
BVPS
-9.85
-10
-12.23
-12.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
11,022.50
10,508.30
4.89%
11,013.50
10,606.80
3.83%
11,117.30
10,673.10
4.16%
10,932.20
10,716.30
2.01%
Expenses
6,410.40
6,303.60
1.69%
6,353.80
6,271.00
1.32%
6,404.90
6,322.70
1.30%
6,382.40
6,433.50
-0.79%
EBITDA
4,612.10
4,204.70
9.69%
4,659.70
4,335.80
7.47%
4,712.40
4,350.40
8.32%
4,549.80
4,282.80
6.23%
EBIDTM
41.84%
40.01%
42.31%
40.88%
42.39%
40.76%
41.62%
39.97%
Other Income
141.70
256.30
-44.71%
214.80
32.50
560.92%
249.50
24.90
902.01%
300.00
34.50
769.57%
Interest
5,892.80
5,518.60
6.78%
6,471.30
6,280.30
3.04%
5,939.90
6,518.00
-8.87%
6,613.60
6,569.00
0.68%
Depreciation
5,472.10
5,369.10
1.92%
5,571.30
5,751.30
-3.13%
5,628.80
5,598.40
0.54%
5,404.00
5,667.30
-4.65%
PBT
-6,611.10
-6,426.70
-
-7,168.10
-7,663.30
-
-6,606.80
-6,985.60
-
-7,167.80
-7,919.00
-
Tax
-3.00
5.50
-
0.00
8.70
-100.00%
2.50
-0.80
-
7.80
817.70
-99.05%
PAT
-6,608.10
-6,432.20
-
-7,168.10
-7,672.00
-
-6,609.30
-6,984.80
-
-7,175.60
-8,736.70
-
PATM
-59.95%
-61.21%
-65.08%
-72.33%
-59.45%
-65.44%
-65.64%
-81.53%
EPS
-0.61
-0.95
-
-1.00
-1.53
-
-0.95
-1.44
-
-1.03
-1.80
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
44,085.50
43,571.30
42,651.70
42,177.20
38,515.50
41,952.20
44,957.50
37,092.50
28,278.90
35,575.74
35,949.41
Net Sales Growth
3.72%
2.16%
1.13%
9.51%
-8.19%
-6.68%
21.20%
31.17%
-20.51%
-1.04%
 
Cost Of Goods Sold
1.70
1.70
15.60
7.80
7.00
3.00
3.90
26.00
7.30
27.92
28.90
Gross Profit
44,083.80
43,569.60
42,636.10
42,169.40
38,508.50
41,949.20
44,953.60
37,066.50
28,271.60
35,547.82
35,920.51
GP Margin
100.00%
100.00%
99.96%
99.98%
99.98%
99.99%
99.99%
99.93%
99.97%
99.92%
99.92%
Total Expenditure
25,551.50
25,572.50
25,622.10
25,424.40
22,499.40
25,050.10
30,240.30
32,976.20
22,224.40
25,348.28
24,281.22
Power & Fuel Cost
-
5,559.70
5,656.00
5,825.80
5,720.60
5,603.90
6,189.00
5,805.80
3,114.00
3,118.74
2,577.72
% Of Sales
-
12.76%
13.26%
13.81%
14.85%
13.36%
13.77%
15.65%
11.01%
8.77%
7.17%
Employee Cost
-
2,230.90
2,122.40
1,866.30
1,735.10
2,030.00
2,164.30
2,294.40
1,543.00
1,797.64
1,611.85
% Of Sales
-
5.12%
4.98%
4.42%
4.50%
4.84%
4.81%
6.19%
5.46%
5.05%
4.48%
Manufacturing Exp.
-
12,604.00
12,449.70
12,711.20
11,548.00
13,750.80
16,035.20
19,667.90
13,192.50
15,724.40
15,809.57
% Of Sales
-
28.93%
29.19%
30.14%
29.98%
32.78%
35.67%
53.02%
46.65%
44.20%
43.98%
General & Admin Exp.
-
439.50
447.70
441.30
295.30
596.90
1,028.90
996.00
535.70
469.25
398.06
% Of Sales
-
1.01%
1.05%
1.05%
0.77%
1.42%
2.29%
2.69%
1.89%
1.32%
1.11%
Selling & Distn. Exp.
-
4,411.90
4,559.90
4,263.00
2,844.30
2,485.40
4,026.00
3,711.10
3,473.30
3,767.71
3,175.71
% Of Sales
-
10.13%
10.69%
10.11%
7.38%
5.92%
8.96%
10.00%
12.28%
10.59%
8.83%
Miscellaneous Exp.
-
324.80
370.80
309.00
349.10
580.10
793.00
475.00
358.60
442.62
3,175.71
% Of Sales
-
0.75%
0.87%
0.73%
0.91%
1.38%
1.76%
1.28%
1.27%
1.24%
1.89%
EBITDA
18,534.00
17,998.80
17,029.60
16,752.80
16,016.10
16,902.10
14,717.20
4,116.30
6,054.50
10,227.46
11,668.19
EBITDA Margin
42.04%
41.31%
39.93%
39.72%
41.58%
40.29%
32.74%
11.10%
21.41%
28.75%
32.46%
Other Income
906.00
1,148.40
210.70
384.60
183.30
413.10
1,369.20
740.20
486.10
369.02
219.51
Interest
24,917.60
24,543.40
25,766.60
23,363.40
21,014.70
18,193.40
15,526.60
9,545.20
4,953.10
4,054.33
1,803.18
Depreciation
22,076.20
21,973.20
22,633.50
23,049.70
23,584.30
23,638.50
24,356.40
14,535.60
8,409.10
7,827.20
6,256.07
PBT
-27,553.80
-27,369.40
-31,159.80
-29,275.70
-28,399.60
-24,516.70
-23,796.60
-19,224.30
-6,821.60
-1,285.06
3,828.45
Tax
7.30
15.80
828.60
3.50
11.30
-20.30
12,081.10
-3,571.50
-2,331.00
-463.54
1,521.99
Tax Rate
-0.03%
-0.06%
-2.73%
-0.01%
-0.04%
0.05%
-19.44%
19.44%
34.17%
36.07%
39.75%
PAT
-27,561.10
-27,383.40
-31,238.40
-29,301.10
-28,245.40
-44,464.50
-74,233.40
-14,800.70
-4,490.60
-821.52
2,306.45
PAT before Minority Interest
-27,561.10
-27,383.40
-31,238.40
-29,301.10
-28,245.40
-44,464.50
-74,233.40
-14,800.70
-4,490.60
-821.52
2,306.45
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
-62.52%
-62.85%
-73.24%
-69.47%
-73.34%
-105.99%
-165.12%
-39.90%
-15.88%
-2.31%
6.42%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-2.54
-2.53
-2.88
-2.70
-2.61
-4.10
-6.85
-1.37
-0.41
-0.08
0.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
-70,320.20
-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
23,550.49
Share Capital
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
3,600.51
Total Reserves
-1,78,663.90
-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
19,814.75
Non-Current Liabilities
2,12,561.30
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
40,986.29
Secured Loans
0.00
0.00
135.10
1,310.30
4,932.50
995.00
5,747.90
9,394.70
7,856.92
3,859.86
Unsecured Loans
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
32,044.18
Long Term Provisions
5.00
20.90
23.50
38.40
41.60
342.10
346.70
310.70
384.23
345.39
Current Liabilities
55,613.90
54,141.30
60,022.70
61,137.10
66,402.50
95,779.00
54,238.40
10,830.90
17,061.46
15,588.73
Trade Payables
10,748.00
13,435.90
13,536.40
13,169.90
13,275.70
11,767.20
12,648.60
3,547.90
4,077.67
3,247.13
Other Current Liabilities
44,533.60
40,140.80
44,996.70
45,690.20
53,081.00
83,930.30
37,431.20
7,238.90
12,929.22
10,603.38
Short Term Borrowings
0.00
0.00
1,474.80
2,250.00
0.00
32.20
4,120.70
21.70
34.71
1,645.58
Short Term Provisions
332.30
564.60
14.80
27.00
45.80
49.30
37.90
22.40
19.86
92.64
Total Liabilities
1,97,855.00
1,84,983.90
2,07,229.20
1,94,026.30
2,03,478.30
2,26,917.60
2,19,361.00
97,372.00
96,667.80
80,125.51
Net Block
1,41,319.60
1,40,124.80
1,56,255.20
1,56,818.60
1,67,490.40
1,85,836.50
1,77,732.90
79,691.90
76,763.24
65,190.16
Gross Block
3,24,805.70
3,02,625.80
3,02,867.60
2,81,345.30
2,84,798.60
2,82,513.40
2,41,478.50
1,01,496.90
90,689.96
71,359.33
Accumulated Depreciation
1,83,486.10
1,62,501.00
1,46,612.40
1,24,526.70
1,17,308.20
96,676.90
63,745.60
21,805.00
13,926.72
6,169.17
Non Current Assets
1,66,815.50
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
75,628.59
Capital Work in Progress
18,212.20
18,189.10
17,876.40
364.30
605.90
1,138.10
5,103.00
3,585.30
7,535.10
6,039.73
Non Current Investment
0.00
0.30
5.80
5.30
4.10
1,524.40
1,597.00
1,660.10
1,478.47
2,140.45
Long Term Loans & Adv.
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
1,421.90
Other Non Current Assets
746.70
7,168.00
9,139.40
9,304.80
7,587.90
7,220.10
337.50
103.80
100.25
836.35
Current Assets
31,039.50
12,860.50
13,853.60
16,838.70
14,099.50
16,686.10
18,381.20
10,234.60
7,632.52
4,496.91
Current Investments
0.00
0.20
0.00
0.00
0.00
454.80
6,708.80
5,630.40
4,899.75
1,330.46
Inventories
1.10
1.20
16.30
2.30
0.60
2.50
4.20
36.70
58.80
106.54
Sundry Debtors
2,000.30
2,194.80
2,164.00
2,443.90
2,507.00
3,094.30
3,300.00
887.40
1,313.92
1,142.35
Cash & Bank
10,568.50
536.20
855.40
3,496.60
2,216.50
2,663.00
990.80
29.10
82.74
769.13
Other Current Assets
18,469.60
244.00
136.20
229.10
9,375.40
10,471.50
7,377.40
3,651.00
1,277.32
1,148.42
Short Term Loans & Adv.
11,351.60
9,884.10
10,681.70
10,666.80
153.10
1.80
12.40
798.90
1,077.81
97.40
Net Current Assets
-24,574.40
-41,280.80
-46,169.10
-44,298.40
-52,303.00
-79,092.90
-35,857.20
-596.30
-9,428.93
-11,091.82
Total Assets
1,97,855.00
1,84,934.60
2,07,179.90
1,94,026.30
2,03,478.30
2,26,917.60
2,19,361.00
97,372.00
96,667.79
80,125.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
9,290.60
20,826.10
18,868.70
17,387.00
15,639.70
7,327.50
5,347.80
5,332.40
10,475.67
10,948.61
PBT
-27,367.60
-30,409.80
-29,297.60
-28,234.10
-44,484.80
-62,152.30
-18,372.20
-6,499.20
-1,285.06
4,250.13
Adjustment
45,438.30
47,623.00
46,193.90
44,492.30
60,769.80
76,318.90
20,637.50
12,668.40
11,739.80
7,957.65
Changes in Working Capital
-9,255.60
642.50
627.50
-340.70
-1,435.60
-9,245.50
2,803.00
-420.40
701.78
-398.02
Cash after chg. in Working capital
8,815.10
17,855.70
17,523.80
15,917.50
14,849.40
4,921.10
5,068.30
5,748.80
11,156.51
11,809.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
475.50
2,970.40
1,344.90
1,469.50
790.30
2,406.40
279.50
-416.40
-680.84
-861.14
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
-16,248.30
-1,906.80
-5,413.60
-5,730.30
1,075.10
-2,789.80
-7,378.80
-9,271.70
-15,555.69
-2,388.99
Net Fixed Assets
-21,800.20
53.40
-38,973.30
3,884.30
-1,666.60
-29,701.40
-1,39,881.80
-7,861.29
-20,067.58
-16,223.82
Net Investments
1.20
-0.20
125.90
0.00
4,670.30
8,408.10
-910.60
-6,204.99
-3,751.61
10,314.41
Others
5,550.70
-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
3,520.42
Cash from Financing Activity
7,046.70
-18,980.30
-14,679.50
-10,553.80
-16,731.40
-5,018.70
-2,949.40
3,924.90
4,506.13
-9,330.08
Net Cash Inflow / Outflow
89.00
-61.00
-1,224.40
1,102.90
-16.60
-481.00
-4,980.40
-14.40
-573.89
-770.46
Opening Cash & Equivalents
167.80
228.80
1,453.20
350.30
366.90
755.80
-2.40
43.50
617.43
1,387.88
Closing Cash & Equivalent
256.80
167.80
228.80
1,453.20
350.30
366.90
755.80
-2.40
43.54
617.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
-15.03
-20.78
-15.28
-19.29
-13.32
2.06
68.19
37.66
41.21
39.28
ROA
-14.31%
-15.93%
-14.60%
-14.21%
-20.66%
-33.27%
-9.35%
-4.63%
-0.93%
3.28%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
-226.73%
-34.12%
-17.34%
-3.42%
9.94%
ROCE
-2.46%
-4.03%
-4.63%
-5.33%
-19.99%
-30.42%
-6.52%
-2.26%
3.85%
9.88%
Fixed Asset Turnover
0.14
0.14
0.14
0.14
0.15
0.17
0.22
0.29
0.44
0.54
Receivable days
17.57
18.65
19.94
23.46
24.37
25.96
20.60
14.21
12.60
10.77
Inventory Days
0.01
0.07
0.08
0.01
0.01
0.03
0.20
0.62
0.85
0.90
Payable days
0.00
0.00
0.00
0.00
0.00
84.34
64.16
46.76
41.41
39.27
Cash Conversion Cycle
17.58
18.73
20.02
23.47
24.38
-58.36
-43.35
-31.94
-27.96
-27.60
Total Debt/Equity
-1.83
-1.99
-2.71
-3.08
-4.71
19.44
2.11
2.13
2.24
1.73
Interest Cover
-0.12
-0.18
-0.25
-0.34
-1.45
-3.00
-0.92
-0.38
0.68
3.12

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Vodafone Idea launches 5G services in Kolkata
    5th Sep 2025, 16:30 PM

    To strengthen its network in the region, Vi has partnered with Nokia

    Read More
  • Vodafone Idea loses 3.59 lakh subscribers in July
    30th Aug 2025, 14:15 PM

    The company’s total customer base has decreased to 20.38 crore with market share of 17.52%

    Read More
  • Vi launches 5G services in Kochi and Thiruvananthapuram
    19th Aug 2025, 17:54 PM

    This expansion is part of company’s ongoing 5G rollout across multiple cities, in its 17 priority circles, where it has acquired 5G spectrum

    Read More
  • Vodafone Idea widens consolidated net loss to Rs 6,608.10 crore in Q1
    18th Aug 2025, 12:41 PM

    The total consolidated income of the increased marginally by 3.71% at Rs 11,164.20 crore for Q1FY26

    Read More
  • Vodafone Idea - Quarterly Results
    14th Aug 2025, 18:19 PM

    Read More
  • Vodafone Idea inks pact to acquire 26% stake in Aditya Birla Renewables SPV 3
    13th Aug 2025, 14:03 PM

    The objective of acquisition is to comply with regulatory requirement for captive power plants under the provisions of Electricity Act, 2003 and Indian Electricity Rules, 2005

    Read More
  • Vodafone Idea loses 2.74 lakh subscribers in June
    30th Jul 2025, 12:59 PM

    The company’s total customer base has decreased to 20.42 crore as on June 30, 2025

    Read More
  • Vodafone Idea loses 2.74 lakh subscribers in May
    30th Jun 2025, 12:50 PM

    The company’s total customer base has decreased to 20.44 crore on May 31, 2025

    Read More
  • Vodafone Idea launches 5G services in Bangaluru
    11th Jun 2025, 10:41 AM

    This rollout follows Vi's recent 5G launches in Mumbai, Delhi-NCR, Patna and Chandigarh

    Read More
  • Vodafone Idea gets nod to raise Rs 20,000 crore
    31st May 2025, 11:58 AM

    The Board of Directors of the company at their meeting held on May 30, 2025, inter-alia, have approved the same

    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.