Nifty
Sensex
:
:
23366.70
74243.34
-49.85 (-0.21%)
-116.67 (-0.16%)

Telecommunication - Service Provider

Rating :
55/99

BSE: 532822 | NSE: IDEA

14.95
05-Jun-2026
  • Open
  • High
  • Low
  • Previous Close
  •  15.08
  •  15.25
  •  14.92
  •  14.93
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  685576040
  •  10323976421.95
  •  15.25
  •  6.12

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,62,189.52
  • 4.69
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,05,913.52
  • N/A
  • -4.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.64%
  • 1.38%
  • 11.08%
  • FII
  • DII
  • Others
  • 5.56%
  • 55.17%
  • 1.17%

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
  • -
  • -9.15
  • -2.23

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.41
  • -0.81
  • -1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.77
  • 14.02
  • 15.33

Earnings Forecasts:

(Updated: 30-05-2026)
Description
2024
2025
2026
2027
Adj EPS
-2.09
-1.79
-1.58
-1.37
P/E Ratio
-7.15
-8.35
-9.46
-10.91
Revenue
44919.7
49663.8
56043.7
63013.3
EBITDA
18934.6
22222.1
26317.1
29466.5
Net Income
-23989.2
-18843.6
-16710.9
-12158.5
ROA
-5.05
0.66
1.65
1.99
P/B Ratio
-1.78
-2.53
-2.05
-1.98
ROE
28.85
33.72
23.24
15.13
FCFF
550.44
5695.54
6734.8
10153
FCFF Yield
0.16
1.68
1.99
3
Net Debt
210383
192531
200077
198560
BVPS
-8.42
-5.91
-7.31
-7.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
11,332.00
11,015.00
2.88%
11,323.00
11,117.00
1.85%
11,194.70
10,932.20
2.40%
11,022.50
10,508.30
4.89%
Expenses
6,443.00
6,356.00
1.37%
6,506.00
6,405.00
1.58%
6,509.60
6,382.40
1.99%
6,410.40
6,303.60
1.69%
EBITDA
4,889.00
4,659.00
4.94%
4,817.00
4,712.00
2.23%
4,685.10
4,549.80
2.97%
4,612.10
4,204.70
9.69%
EBIDTM
43.14%
42.30%
42.54%
42.39%
41.85%
41.62%
41.84%
40.01%
Other Income
104.00
214.00
-51.40%
193.00
250.00
-22.80%
101.90
300.00
-66.03%
141.70
256.30
-44.71%
Interest
4,990.00
6,471.00
-22.89%
5,828.00
5,940.00
-1.89%
4,784.40
6,613.60
-27.66%
5,892.80
5,518.60
6.78%
Depreciation
5,518.00
5,571.00
-0.95%
5,550.00
5,629.00
-1.40%
5,567.50
5,404.00
3.03%
5,472.10
5,369.10
1.92%
PBT
51,976.00
-7,169.00
-
-5,290.00
-6,607.00
-
-5,527.30
-7,167.80
-
-6,611.10
-6,426.70
-
Tax
6.00
0.00
0
-4.00
2.00
-
-3.10
7.80
-
-3.00
5.50
-
PAT
51,970.00
-7,169.00
-
-5,286.00
-6,609.00
-
-5,524.20
-7,175.60
-
-6,608.10
-6,432.20
-
PATM
458.61%
-65.08%
-46.68%
-59.45%
-49.35%
-65.64%
-59.95%
-61.21%
EPS
4.80
-1.00
-
-0.49
-0.95
-
-0.51
-1.03
-
-0.61
-0.95
-

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
44,872.20
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
2.98%
2.16%
1.13%
9.51%
-8.19%
-6.68%
21.20%
31.17%
-20.51%
-1.04%
 
Cost Of Goods Sold
6.30
1.70
15.60
7.80
7.00
3.00
3.90
26.00
7.30
27.92
28.90
Gross Profit
44,865.90
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
99.99%
100.00%
99.96%
99.98%
99.98%
99.99%
99.99%
99.93%
99.97%
99.92%
99.92%
Total Expenditure
25,869.00
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
19,003.20
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
42.35%
41.31%
39.93%
39.72%
41.58%
40.29%
32.74%
11.10%
21.41%
28.75%
32.46%
Other Income
540.60
1,148.40
210.70
384.60
183.30
413.10
1,369.20
740.20
486.10
369.02
219.51
Interest
21,495.20
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
22,107.60
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
34,547.60
-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
-4.10
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
-0.01%
-0.06%
-2.73%
-0.01%
-0.04%
0.05%
-19.44%
19.44%
34.17%
36.07%
39.75%
PAT
34,551.70
-27,383.40
-31,238.40
-29,301.10
-28,245.40
-44,233.10
-73,878.10
-14,603.90
-4,168.20
-399.70
2,728.13
PAT before Minority Interest
34,551.70
-27,383.40
-31,238.40
-29,301.10
-28,245.40
-44,233.10
-73,878.10
-14,603.90
-4,168.20
-399.70
2,728.13
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
77.00%
-62.85%
-73.24%
-69.47%
-73.34%
-105.44%
-164.33%
-39.37%
-14.74%
-1.12%
7.59%
PAT Growth
226.17%
-
-
-
-
-
-
-
-
-
 
EPS
3.19
-2.53
-2.88
-2.70
-2.61
-4.08
-6.82
-1.35
-0.38
-0.04
0.25

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
54,151.70
10,633.70
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
37,344.50
7,041.70
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
2,19,274.30
97,174.80
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
1,85,770.50
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
2,82,441.40
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
96,670.90
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
1,529.80
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
14,034.20
16,686.10
18,199.70
9,183.70
7,630.91
4,481.41
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
9,310.10
10,471.50
7,195.90
2,600.10
1,275.71
1,132.93
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
775.23
Net Current Assets
-24,574.40
-41,280.80
-46,169.10
-44,298.40
-52,368.30
-79,092.90
-35,952.00
-1,450.00
-9,430.54
-11,107.32
Total Assets
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
80,110.00

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

News Update:


  • 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
  • Vodafone Idea adds 53,257 subscribers in April
    27th May 2026, 11:10 AM

    The company’s total customer base has increased to 19.85 crore as on April 30, 2026

    Read More
  • Vodafone Idea inks pacts to acquire 26% stake in MTK Quantum Green Energy
    21st May 2026, 10:59 AM

    The cost of acquisition shall be Rs 4.33 crore

    Read More
  • Vodafone Idea turns black in Q4FY26
    18th May 2026, 12:59 PM

    Consolidated total income of the company increased by 1.84% at Rs 11,436 crore for Q4FY26

    Read More
  • Vodafone Idea loses 4.11 lakh subscribers in January
    20th Mar 2026, 15:41 PM

    The company’s total customer base has decreased to 19.83 crore on January 31, 2026

    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.