Telecommunication - Service Provider · Founded 1995 · www.bhartihexacom.in · BSE 544162 · NSE BHARTIHEXA · ISIN INE343G01021
No Notes Added Yet
Business
Bharti Hexacom Ltd. is an Indian telecommunication service provider. It primarily offers mobile telecommunication services, including prepaid and postpaid voice and data services, along with other value-added services. The company operates in specific telecom circles in India, namely Rajasthan and North East India (which includes states like Arunachal Pradesh, Assam, Manipur, Meghalaya, Mizoram, Nagaland, and Tripura). Its core business model revolves around acquiring and retaining subscribers by providing network connectivity and services, and it generates revenue through subscription fees, usage charges for voice and data, and sales of related services and products. Bharti Hexacom is a subsidiary of Bharti Airtel Limited, leveraging its parent's brand, network infrastructure, and operational expertise within its operating regions.
Revenue Mix
The company's primary revenue segment is mobile services, which includes voice and data services offered to both prepaid and postpaid subscribers. While specific percentages are not publicly detailed for Bharti Hexacom's individual revenue mix, generally, for telecom service providers, data services (driven by smartphone penetration and increasing usage) and voice services constitute the vast majority of revenue. Its operations are geographically focused on the Rajasthan and North East telecom circles.
Industry
The Indian telecommunication industry is highly competitive, capital-intensive, and primarily dominated by three major private players: Reliance Jio, Bharti Airtel, and Vodafone Idea. The industry is characterized by significant infrastructure investments, continuous technological upgrades (e.g., 5G rollout), and a large, price-sensitive customer base. Bharti Hexacom operates as a regional player within this competitive landscape, serving as the operating entity for Bharti Airtel in its specific circles (Rajasthan and North East). Its positioning benefits significantly from being part of the larger Bharti Airtel ecosystem, allowing it to leverage a well-established brand, national network capabilities, and shared resources. It competes directly with other national telecom operators within its operating regions.
MOAT
Bharti Hexacom benefits from several competitive advantages:
Brand Strength: It operates under the well-established and trusted "Bharti Airtel" brand, which has significant recognition and loyalty in India.
Network Effect & Scale: As part of the Bharti Airtel network, it benefits from a large existing subscriber base, which makes the network more valuable to users and enhances its competitive position in its circles.
Regulatory Barriers: The high capital expenditure required for licenses, spectrum acquisition, and infrastructure development creates significant barriers to entry for new players.
Operational Synergies: Being a subsidiary of Bharti Airtel provides access to shared technology, operational best practices, supply chain efficiencies, and financial backing, which can result in cost advantages and superior service delivery.
Switching Costs: While customers can port numbers, there is still some inertia and perceived hassle in switching providers, contributing to customer stickiness.
Growth Drivers
Increasing Data Consumption: Continued growth in smartphone penetration, rising disposable incomes, and the demand for higher-speed data (including 5G) will drive subscriber growth and ARPU (Average Revenue Per User).
5G Rollout and Monetization: Successful deployment and adoption of 5G services can lead to premium pricing, increased data usage, and new revenue streams from enterprise solutions and advanced consumer applications.
ARPU Improvement: Industry consolidation and a more rational tariff environment could allow for tariff hikes and upselling of higher-value plans, improving ARPU.
Digital Ecosystem Expansion: Integration and offering of bundled digital services (e.g., OTT content, fintech, cloud services) can enhance customer stickiness and generate additional revenue.
Market Share Gains: Potential to gain subscribers from competitors, especially in areas where its network or service quality is perceived as superior.
Risks
Intense Competition: The Indian telecom market remains highly competitive, leading to potential price wars, subscriber churn, and pressure on ARPU.
Regulatory & Policy Risks: Changes in government policies regarding spectrum allocation, license fees, taxes, and interconnection charges can significantly impact profitability and operational costs.
High Capital Expenditure (Capex): Ongoing need for significant investment in network infrastructure, spectrum acquisition, and technology upgrades (e.g., 5G rollout) requires continuous capital outlay.
Technology Obsolescence: Rapid technological advancements necessitate constant upgrades, posing a risk if the company fails to adapt quickly or cost-effectively.
Debt Levels: The telecom sector typically carries substantial debt, making companies vulnerable to interest rate fluctuations and refinancing risks.
Subscriber Churn: Customers switching providers due to better offers, network quality, or service issues in a competitive market.
Management & Ownership
Bharti Hexacom Ltd. is primarily promoted by Bharti Airtel Limited, which holds a majority stake in the company. Telecommunications Consultants India Ltd. (TCIL), a public sector undertaking under the Ministry of Communications, Government of India, also holds a minority stake. The company's management is expected to benefit from the robust corporate governance standards, strategic direction, and operational expertise of its parent company, Bharti Airtel, a well-established leader in the Indian telecom industry.
Outlook
Bharti Hexacom is well-positioned to capitalize on the continued growth in India's telecommunications sector, particularly the increasing demand for data and the ongoing 5G rollout, benefiting from the strong backing and brand equity of its parent, Bharti Airtel. Its focused regional presence in Rajasthan and North East circles allows for concentrated market penetration and operational efficiencies within these areas.
However, the company operates in a highly competitive and capital-intensive industry. Sustained tariff rationality and successful monetization of 5G services are crucial for significant ARPU improvement. Any adverse regulatory changes, continued aggressive competition, or higher-than-expected capital expenditure requirements could impact its financial performance. Its trajectory will largely align with Bharti Airtel's overall performance in its operating circles, balancing growth opportunities with sector-specific challenges.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1801 | 1868 | 1911 | 2098 | 2251 | 2289 | 2263 | 2317 | 2360 | 2414 |
| Other Income | 62 | 49 | 40 | 49 | 45 | 48 | 48 | 61 | 38 | 78 |
| Total Income | 1863 | 1917 | 1951 | 2147 | 2296 | 2337 | 2311 | 2379 | 2397 | 2491 |
| Total Expenditure | 973 | 990 | 1035 | 1096 | 1099 | 1121 | 1102 | 1109 | 1105 | 1147 |
| Operating Profit | 890 | 927 | 916 | 1051 | 1197 | 1216 | 1208 | 1269 | 1292 | 1345 |
| Interest | 169 | 166 | 162 | 175 | 180 | 171 | 154 | 151 | 147 | 149 |
| Depreciation | 433 | 460 | 496 | 536 | 532 | 531 | 527 | 554 | 567 | 565 |
| Exceptional Income / Expenses | 0 | 0 | 318 | 0 | -106 | 0 | 0 | 0 | -9 | -25 |
| Profit Before Tax | 288 | 301 | 577 | 340 | 379 | 513 | 527 | 564 | 569 | 606 |
| Provision for Tax | 75 | 78 | 66 | 86 | 118 | 45 | 135 | 143 | 95 | 160 |
| Profit After Tax | 213 | 223 | 511 | 253 | 261 | 468 | 392 | 421 | 474 | 447 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 213 | 223 | 511 | 253 | 261 | 468 | 392 | 421 | 474 | 447 |
| Adjusted Earnings Per Share | 4.3 | 4.5 | 10.2 | 5.1 | 5.2 | 9.4 | 7.8 | 8.4 | 9.5 | 8.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 4700 | 5189 | 5126 | 4408 | 3614 | 3874 | 4602 | 5405 | 6579 | 7089 | 8548 | 9354 |
| Other Income | 382 | 9 | 14 | 67 | 14 | 53 | 149 | 94 | 140 | 250 | 182 | 225 |
| Total Income | 5082 | 5198 | 5139 | 4475 | 3627 | 3928 | 4751 | 5499 | 6719 | 7338 | 8730 | 9578 |
| Total Expenditure | 2998 | 3069 | 3178 | 3641 | 3599 | 3399 | 3550 | 3596 | 3793 | 3728 | 4351 | 4463 |
| Operating Profit | 2084 | 2130 | 1962 | 835 | 29 | 528 | 1202 | 1903 | 2926 | 3611 | 4379 | 5114 |
| Interest | 11 | 41 | 94 | 135 | 248 | 526 | 564 | 572 | 639 | 645 | 688 | 601 |
| Depreciation | 460 | 516 | 851 | 869 | 1009 | 1250 | 1285 | 1441 | 1553 | 1739 | 2095 | 2213 |
| Exceptional Income / Expenses | 0 | -20 | -38 | -8 | 105 | -2187 | -342 | 1951 | 0 | -303 | 213 | -34 |
| Profit Before Tax | 1613 | 1552 | 980 | -176 | -1123 | -3435 | -989 | 1841 | 734 | 923 | 1809 | 2266 |
| Provision for Tax | 534 | 523 | 319 | -64 | -401 | -718 | 45 | 167 | 185 | 419 | 315 | 533 |
| Profit After Tax | 1079 | 1029 | 660 | -112 | -722 | -2717 | -1034 | 1675 | 549 | 504 | 1494 | 1734 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 1079 | 1029 | 660 | -112 | -722 | -2717 | -1034 | 1675 | 549 | 504 | 1494 | 1734 |
| Adjusted Earnings Per Share | 21.6 | 20.6 | 13.2 | -2.2 | -14.4 | -54.3 | -20.7 | 33.5 | 11 | 10.1 | 29.9 | 34.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 21% | 17% | 17% | 6% |
| Operating Profit CAGR | 21% | 32% | 53% | 8% |
| PAT CAGR | 196% | -4% | 0% | 3% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | NA% | NA% | NA% |
| ROE Average | 28% | 18% | 14% | 4% |
| ROCE Average | 26% | 18% | 15% | 9% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 5229 | 6255 | 6683 | 6489 | 5768 | 3020 | 1986 | 3661 | 4210 | 4639 | 5932 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 480 | 747 | 176 | 88 | 0 | 1045 | 3693 | 4808 | 4730 | 2792 | 2652 |
| Other Non-Current Liabilities | 145 | 140 | 151 | 93 | -71 | 390 | 720 | 1080 | 2409 | 2677 | 2803 |
| Total Current Liabilities | 3833 | 1286 | 2635 | 3595 | 5249 | 9819 | 7489 | 6179 | 6142 | 7551 | 6841 |
| Total Liabilities | 9687 | 8428 | 9645 | 10265 | 10946 | 14273 | 13887 | 15727 | 17490 | 17660 | 18229 |
| Fixed Assets | 2607 | 3893 | 8308 | 8683 | 9226 | 9874 | 10304 | 10234 | 11174 | 13615 | 14733 |
| Other Non-Current Assets | 5138 | 3990 | 721 | 688 | 719 | 1360 | 1564 | 1471 | 3418 | 1647 | 1578 |
| Total Current Assets | 1942 | 544 | 615 | 893 | 1001 | 3040 | 2020 | 4022 | 2898 | 2397 | 1918 |
| Total Assets | 9687 | 8428 | 9645 | 10265 | 10946 | 14273 | 13887 | 15727 | 17490 | 17660 | 18229 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 22 | -3 | -27 | -150 | -362 | -476 | -3 | 28 | 86 | 52 | 40 |
| Cash Flow from Operating Activities | 1208 | 1511 | 1516 | 988 | 493 | -316 | 1517 | 1258 | 5108 | 3546 | 4583 |
| Cash Flow from Investing Activities | -2673 | -694 | -1644 | -1488 | -1166 | -1076 | -883 | -1383 | -2031 | -1155 | -2341 |
| Cash Flow from Financing Activities | 1445 | -841 | 5 | 288 | 560 | 1864 | -604 | 183 | -3111 | -2404 | -2265 |
| Net Cash Inflow / Outflow | -19 | -24 | -123 | -212 | -114 | 473 | 31 | 59 | -34 | -13 | -23 |
| Closing Cash & Cash Equivalent | 3 | -27 | -150 | -362 | -476 | -3 | 28 | 86 | 52 | 40 | 17 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 21.58 | 20.58 | 13.2 | -2.24 | -14.44 | -54.33 | -20.68 | 33.49 | 10.98 | 10.09 | 29.87 |
| CEPS(Rs) | 30.78 | 30.91 | 30.22 | 15.14 | 5.73 | -29.34 | 5.03 | 62.31 | 42.05 | 44.87 | 71.76 |
| DPS(Rs) | 1.8 | 3.85 | 4.63 | 1.36 | 0 | 0 | 0 | 0 | 1.5 | 4 | 10 |
| Book NAV/Share(Rs) | 104.57 | 125.09 | 133.66 | 129.79 | 115.35 | 60.4 | 39.72 | 73.21 | 84.19 | 92.77 | 118.64 |
| Core EBITDA Margin(%) | 36.22 | 40.86 | 38.01 | 17.42 | 0.41 | 12.26 | 22.87 | 33.47 | 42.34 | 47.42 | 49.1 |
| EBIT Margin(%) | 34.56 | 30.7 | 20.94 | -0.94 | -24.22 | -75.08 | -9.24 | 44.64 | 20.86 | 22.13 | 29.21 |
| Pre Tax Margin(%) | 34.32 | 29.92 | 19.11 | -3.99 | -31.07 | -88.66 | -21.49 | 34.06 | 11.15 | 13.02 | 21.16 |
| PAT Margin (%) | 22.96 | 19.83 | 12.88 | -2.54 | -19.98 | -70.12 | -22.46 | 30.98 | 8.35 | 7.12 | 17.47 |
| Cash Profit Margin (%) | 32.74 | 29.78 | 29.48 | 17.17 | 7.93 | -37.86 | 5.46 | 57.64 | 31.96 | 31.65 | 41.98 |
| ROA(%) | 13.45 | 11.36 | 7.31 | -1.12 | -6.81 | -21.54 | -7.34 | 11.31 | 3.31 | 2.87 | 8.32 |
| ROE(%) | 22.75 | 17.92 | 10.2 | -1.7 | -11.78 | -61.83 | -41.31 | 59.31 | 13.96 | 11.4 | 28.26 |
| ROCE(%) | 29.55 | 22.9 | 14.03 | -0.5 | -10.1 | -34.38 | -5.26 | 25.64 | 12.87 | 15.72 | 26.03 |
| Receivable days | 8.13 | 9.75 | 12.27 | 13.89 | 12.68 | 15.48 | 14.72 | 75.59 | 62.27 | 15.28 | 11.8 |
| Inventory Days | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.79 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.28 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.69 |
| EV/Net Sales(x) | 0.37 | 0.22 | 0.31 | 0.52 | 0.87 | 1.33 | 1.34 | 1.36 | 0.98 | 0.71 | 8.96 |
| EV/Core EBITDA(x) | 0.84 | 0.55 | 0.81 | 2.72 | 110.89 | 9.72 | 5.13 | 3.85 | 2.2 | 1.39 | 17.5 |
| Net Sales Growth(%) | 15.52 | 10.4 | -1.22 | -13.99 | -18.03 | 7.21 | 18.8 | 17.45 | 21.72 | 7.75 | 20.58 |
| EBIT Growth(%) | 89.98 | -1.93 | -32.63 | -103.88 | -2004.09 | -232.32 | 85.38 | 667.21 | -43.11 | 14.28 | 59.19 |
| PAT Growth(%) | 78.79 | -4.66 | -35.84 | -116.95 | -545.22 | -276.25 | 61.94 | 261.97 | -67.2 | -8.16 | 196.11 |
| EPS Growth(%) | 78.79 | -4.66 | -35.84 | -116.95 | -545.22 | -276.25 | 61.94 | 261.97 | -67.2 | -8.16 | 196.11 |
| Debt/Equity(x) | 0.29 | 0.15 | 0.22 | 0.33 | 0.51 | 1.72 | 3.01 | 1.97 | 1.49 | 1.04 | 0.64 |
| Current Ratio(x) | 0.51 | 0.42 | 0.23 | 0.25 | 0.19 | 0.31 | 0.27 | 0.65 | 0.47 | 0.32 | 0.28 |
| Quick Ratio(x) | 0.51 | 0.42 | 0.23 | 0.25 | 0.19 | 0.31 | 0.27 | 0.65 | 0.47 | 0.32 | 0.28 |
| Interest Cover(x) | 146.33 | 39.23 | 11.45 | -0.31 | -3.54 | -5.53 | -0.75 | 4.22 | 2.15 | 2.43 | 3.63 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
| FII | 4.55 | 5.06 | 5.01 | 4.33 | 4.33 | 3.94 | 3.98 | 3.69 |
| DII | 9.15 | 8.89 | 9.28 | 9.96 | 9.81 | 10.24 | 10.28 | 10.6 |
| Public | 16.3 | 16.05 | 15.71 | 15.7 | 15.86 | 15.82 | 15.74 | 15.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
| FII | 2.27 | 2.53 | 2.51 | 2.17 | 2.17 | 1.97 | 1.99 | 1.85 |
| DII | 4.57 | 4.44 | 4.64 | 4.98 | 4.91 | 5.12 | 5.14 | 5.3 |
| Public | 8.15 | 8.03 | 7.85 | 7.85 | 7.93 | 7.91 | 7.87 | 7.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +21% | +17% | +17% | +6% |
| Operating Profit CAGR | +21% | +32% | +53% | +8% |
| PAT CAGR | +196% | -4% | — | +3% |
| Share Price CAGR | -20% | — | — | — |
| ROE Average | +28% | +18% | +14% | +4% |
| ROCE Average | +26% | +18% | +15% | +9% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
| FII | 4.55 | 5.06 | 5.01 | 4.33 | 4.33 | 3.94 | 3.98 | 3.69 |
| DII | 9.15 | 8.89 | 9.28 | 9.96 | 9.81 | 10.24 | 10.28 | 10.6 |
| Public | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoter | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
| FII | 2.27 | 2.53 | 2.51 | 2.17 | 2.17 | 1.97 | 1.99 | 1.85 |
| DII | 4.57 | 4.44 | 4.64 | 4.98 | 4.91 | 5.12 | 5.14 | 5.3 |
| Public | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.