Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹74480 Cr.
Stock P/E
49.9
P/B
10.4
Current Price
₹1489.6
Book Value
₹ 143.3
Face Value
5
52W High
₹2051
52W Low
₹ 1438.6
Dividend Yield

Bharti Hexacom Ltd. Overview

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.

Bharti Hexacom Ltd. Share Price

Live · BSE / NSE · Inception: 1995
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Bharti Hexacom Ltd. Quarterly Results

#(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

Bharti Hexacom Ltd. Profit & Loss

#(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

Bharti Hexacom Ltd. Balance Sheet

#(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

Bharti Hexacom Ltd. Cash Flow

#(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

Bharti Hexacom Ltd. Ratios

# 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

Growth Rates

Compounded annual
# 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%

Bharti Hexacom Ltd. Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 70 %
FII 3.69 %
DII (MF + Insurance) 10.6 %
Public (retail) 30 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 7070707070707070
FII 4.555.065.014.334.333.943.983.69
DII 9.158.899.289.969.8110.2410.2810.6
Public 3030303030303030
Others 00000000
Total 100100100100100100100100

Bharti Hexacom Ltd. Peer Comparison

Telecommunication - Service Provider Edit Columns

Bharti Hexacom Ltd. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Bharti Hexacom Ltd. Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Stock is trading at 10.4 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp