Telecommunication - Service Provider · Founded 1995 · www.myvi.in · BSE 532822 · NSE IDEA · ISIN INE669E01016
No Notes Added Yet
Business
Vodafone Idea Ltd. (VIL) is an Indian telecommunications service provider. Its core business involves offering a comprehensive suite of services including 2G, 3G, and 4G voice and data services, enterprise solutions, and value-added services to its subscribers. The company primarily makes money through prepaid and postpaid plans, where customers pay for voice calls, data usage, and other integrated services.
Revenue Mix
The vast majority of Vodafone Idea's revenue is derived from its mobile services segment, which includes voice and data services offered to retail customers across India. Other smaller segments include enterprise solutions (providing connectivity and communication services to businesses) and internet of things (IoT) solutions.
Industry
The Indian telecommunication industry is characterized by an oligopolistic structure, dominated by three private players: Reliance Jio, Bharti Airtel, and Vodafone Idea. It is highly competitive, capital-intensive, and subject to significant regulatory influence. Vodafone Idea currently holds the position of the third-largest player by subscriber base but has significantly lagged its two main competitors in terms of revenue market share and financial health, experiencing considerable subscriber churn and ARPU pressure in recent years.
MOAT
Vodafone Idea benefits from an established brand legacy (Vodafone and Idea Cellular), a large existing subscriber base, and a pan-India network infrastructure. However, its competitive advantages have been significantly eroded due to severe financial constraints and an inability to invest comparably in network upgrades (especially 5G) against well-capitalized rivals. The switching costs for consumers in the Indian telecom market are relatively low, further weakening its competitive position. Therefore, its moat is currently weak.
Growth Drivers
Tariff Hikes: Industry-wide tariff increases are crucial for improving Average Revenue Per User (ARPU) and overall profitability.
4G/5G Adoption & Data Consumption: Continued growth in data usage and the eventual rollout and adoption of 5G services can drive revenue.
Successful Capital Raise: Ability to secure significant funding to invest in network expansion, 5G rollout, and capacity upgrades is essential to stem subscriber losses.
Enterprise & IoT: Expansion into enterprise solutions and IoT offerings could provide diversification and new revenue streams.
Government Support: Favorable regulatory environment, deferrals of Adjusted Gross Revenue (AGR) payments, and other supportive measures can provide temporary relief.
Risks
Intense Competition: Continued aggressive pricing and network expansion by Reliance Jio and Bharti Airtel pose a major threat.
High Debt & Limited Cash Flow: A substantial debt burden and inadequate cash generation severely limit its ability to invest and compete.
Inability to Raise Capital: Failure to secure sufficient external funding for network upgrades and 5G deployment could lead to further market share loss and operational distress.
Subscriber Churn: Continued loss of subscribers to competitors due to perceived network quality or service advantages.
Regulatory Uncertainty: Potential adverse regulatory decisions, particularly concerning past dues or spectrum auctions.
Execution Risk: Challenges in efficient network integration, 5G rollout, and operational turnaround.
Management & Ownership
Vodafone Idea is promoted by the Aditya Birla Group (an Indian conglomerate) and Vodafone Group Plc (a UK-based multinational telecommunications company). The Indian government also holds a significant stake following the conversion of deferred Adjusted Gross Revenue (AGR) interest liabilities into equity. The management team, led by CEO Akshaya Moondra, is tasked with navigating the company through its financial challenges, securing capital, and executing its turnaround strategy.
Outlook
Vodafone Idea faces a critical juncture. Its future hinges on its ability to successfully raise substantial capital to fund 5G rollout and strengthen its 4G network to stem subscriber losses and compete effectively. A sustained period of industry-wide tariff hikes and continued government support are vital for its financial viability. While it possesses a large subscriber base and an established brand, its long-term stability as a strong third player in the Indian telecom market remains highly dependent on overcoming its significant financial and operational challenges.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 10607 | 10508 | 10932 | 11117 | 11015 | 11023 | 11195 | 11323 | 11332 | 11689 |
| Other Income | 33 | 256 | 300 | 250 | 214 | 142 | 102 | 193 | 104 | 195 |
| Total Income | 10639 | 10765 | 11232 | 11367 | 11229 | 11165 | 11297 | 11516 | 11436 | 11884 |
| Total Expenditure | 6271 | 6304 | 6382 | 6405 | 6356 | 6411 | 6510 | 6506 | 6443 | 6655 |
| Operating Profit | 4368 | 4461 | 4850 | 4962 | 4873 | 4754 | 4787 | 5010 | 4993 | 5229 |
| Interest | 6280 | 5519 | 6614 | 5940 | 6471 | 5893 | 4784 | 5828 | 4990 | 5120 |
| Depreciation | 5751 | 5369 | 5404 | 5629 | 5571 | 5472 | 5568 | 5550 | 5518 | 5467 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 1078 | 57491 | 1611 |
| Profit Before Tax | -7663 | -6427 | -7168 | -6607 | -7169 | -6611 | -5527 | -5290 | 51976 | -3747 |
| Provision for Tax | 9 | 6 | 8 | 2 | 0 | -3 | -3 | -4 | 6 | 7 |
| Profit After Tax | -7672 | -6432 | -7176 | -6609 | -7169 | -6608 | -5524 | -5286 | 51970 | -3754 |
| Adjustments | -3 | 0 | -0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -7675 | -6432 | -7176 | -6609 | -7167 | -6608 | -5524 | -5286 | 51970 | -3754 |
| Adjusted Earnings Per Share | -1.5 | -0.9 | -1 | -0.9 | -1 | -0.6 | -0.5 | -0.5 | 4.8 | -0.3 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 35949 | 35576 | 28279 | 37093 | 44958 | 41952 | 38516 | 42177 | 42652 | 43572 | 44873 | 45539 |
| Other Income | 220 | 369 | 486 | 740 | 1369 | 413 | 183 | 385 | 211 | 1150 | 685 | 594 |
| Total Income | 36169 | 35945 | 28765 | 37833 | 46327 | 42365 | 38699 | 42562 | 42862 | 44722 | 45558 | 46133 |
| Total Expenditure | 24281 | 25348 | 22224 | 32976 | 30240 | 25050 | 22499 | 25424 | 25622 | 25576 | 26014 | 26114 |
| Operating Profit | 11888 | 10596 | 6541 | 4857 | 16086 | 17315 | 16199 | 17137 | 17240 | 19146 | 19544 | 20019 |
| Interest | 1803 | 4054 | 4953 | 9545 | 15527 | 18193 | 21015 | 23363 | 25767 | 24543 | 21495 | 20722 |
| Depreciation | 6256 | 7827 | 8409 | 14536 | 24356 | 23639 | 23584 | 23050 | 22634 | 21973 | 22108 | 22103 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 852 | -38356 | -19968 | 164 | -22 | 756 | 0 | 58607 | 60218 |
| Profit Before Tax | 4250 | -863 | -6499 | -18175 | -61797 | -44253 | -28234 | -29298 | -30410 | -27368 | 34548 | 37412 |
| Provision for Tax | 1522 | -464 | -2331 | -3572 | 12081 | -20 | 11 | 4 | 829 | 16 | -4 | 6 |
| Profit After Tax | 2728 | -400 | -4168 | -14604 | -73878 | -44233 | -28245 | -29301 | -31238 | -27384 | 34552 | 37406 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2728 | -400 | -4168 | -14604 | -73878 | -44233 | -28245 | -29301 | -31238 | -27384 | 34552 | 37406 |
| Adjusted Earnings Per Share | 4.6 | -0.7 | -5.8 | -16.7 | -25.7 | -15.4 | -8.8 | -6 | -6.2 | -3.8 | 3.2 | 3.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 2% | 1% | 2% |
| Operating Profit CAGR | 2% | 4% | 2% | 5% |
| PAT CAGR | 0% | 0% | 0% | 29% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 48% | 2% | 2% | -13% |
| ROE Average | 0% | 0% | 0% | -24% |
| ROCE Average | 47% | 13% | 6% | -1% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 23550 | 24732 | 27263 | 59635 | 5980 | -38228 | -61965 | -74359 | -104167 | -70320 | -35758 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 35904 | 51638 | 56941 | 104403 | 96280 | 157416 | 175951 | 189290 | 202896 | 182768 | 145748 |
| Other Non-Current Liabilities | 5082 | 3236 | 2338 | 1085 | 28878 | 17888 | 18903 | 32276 | 32113 | 29793 | 41942 |
| Total Current Liabilities | 15589 | 17061 | 10634 | 54152 | 95779 | 66403 | 61137 | 60023 | 54141 | 55614 | 39689 |
| Total Liabilities | 80126 | 96668 | 97372 | 219361 | 226918 | 203478 | 194026 | 207229 | 184984 | 197855 | 191621 |
| Fixed Assets | 65190 | 76763 | 79692 | 177733 | 185771 | 167490 | 156819 | 156255 | 140125 | 141320 | 143086 |
| Other Non-Current Assets | 10438 | 12272 | 7446 | 23247 | 24461 | 21888 | 20369 | 37071 | 31949 | 25496 | 26659 |
| Total Current Assets | 4481 | 7631 | 9184 | 18200 | 16686 | 14034 | 16839 | 13854 | 12861 | 31039 | 21876 |
| Total Assets | 80126 | 96668 | 97372 | 219361 | 226918 | 203478 | 194026 | 207229 | 184984 | 197855 | 191621 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1388 | 617 | 44 | -2 | 756 | 367 | 350 | 1453 | 229 | 168 | 257 |
| Cash Flow from Operating Activities | 10949 | 10476 | 5332 | 5348 | 7328 | 15640 | 17387 | 18869 | 20826 | 9290 | 19411 |
| Cash Flow from Investing Activities | -2389 | -15556 | -9272 | -7379 | -2790 | 1075 | -5730 | -5414 | -1907 | -16248 | -6104 |
| Cash Flow from Financing Activities | -9330 | 4506 | 3925 | -2949 | -5019 | -16731 | -10554 | -14680 | -18980 | 7047 | -11458 |
| Net Cash Inflow / Outflow | -770 | -574 | -14 | -4980 | -481 | -17 | 1103 | -1224 | -61 | 89 | 1849 |
| Closing Cash & Cash Equivalent | 617 | 44 | -2 | 756 | 367 | 350 | 1453 | 229 | 168 | 257 | 2106 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.58 | -0.67 | -5.78 | -16.72 | -25.71 | -15.39 | -8.79 | -6.02 | -6.23 | -3.84 | 3.19 |
| CEPS(Rs) | 15.07 | 12.44 | 5.88 | -0.08 | -17.23 | -7.17 | -1.45 | -1.28 | -1.72 | -0.76 | 5.23 |
| DPS(Rs) | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 39.28 | 41.21 | 37.66 | 68.19 | 2.06 | -13.32 | -19.29 | -15.28 | -20.78 | -15.03 | -3.3 |
| Core EBITDA Margin(%) | 32.46 | 28.75 | 21.41 | 11.1 | 32.74 | 40.29 | 41.58 | 39.72 | 39.93 | 41.3 | 42.03 |
| EBIT Margin(%) | 16.84 | 8.97 | -5.47 | -23.27 | -102.92 | -62.12 | -18.74 | -14.07 | -10.89 | -6.48 | 124.89 |
| Pre Tax Margin(%) | 11.82 | -2.43 | -22.98 | -49 | -137.46 | -105.49 | -73.31 | -69.46 | -71.3 | -62.81 | 76.99 |
| PAT Margin (%) | 7.59 | -1.12 | -14.74 | -39.37 | -164.33 | -105.44 | -73.34 | -69.47 | -73.24 | -62.85 | 77 |
| Cash Profit Margin (%) | 24.99 | 20.88 | 15 | -0.18 | -110.15 | -49.09 | -12.1 | -14.82 | -20.17 | -12.42 | 126.27 |
| ROA(%) | 3.88 | -0.45 | -4.3 | -9.22 | -33.11 | -20.55 | -14.21 | -14.6 | -15.93 | -14.31 | 17.74 |
| ROE(%) | 11.76 | -1.66 | -16.1 | -33.67 | -225.64 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 10.62 | 4.44 | -1.87 | -6.37 | -30.19 | -19.81 | -5.33 | -4.63 | -4.03 | -2.46 | 46.77 |
| Receivable days | 10.77 | 12.6 | 14.21 | 20.6 | 25.96 | 24.37 | 23.46 | 19.94 | 18.65 | 17.57 | 16.14 |
| Inventory Days | 0.9 | 0.85 | 0.62 | 0.2 | 0.03 | 0.01 | 0.01 | 0.08 | 0.07 | 0.01 | 0.09 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 14.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.67 |
| Price/Book(x) | 1.69 | 1.26 | 1.21 | 0.27 | 1.51 | -0.69 | -0.5 | -0.38 | -0.64 | -0.45 | -2.58 |
| Dividend Yield(%) | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.21 | 2.41 | 3.22 | 3.8 | 2.7 | 4.88 | 5.67 | 5.43 | 6.41 | 5.38 | 5.26 |
| EV/Core EBITDA(x) | 6.67 | 8.1 | 13.91 | 28.99 | 7.54 | 11.82 | 13.49 | 13.37 | 15.86 | 12.24 | 12.08 |
| Net Sales Growth(%) | 13.87 | -1.04 | -20.51 | 31.17 | 21.2 | -6.68 | -8.19 | 9.51 | 1.13 | 2.16 | 2.99 |
| EBIT Growth(%) | 1.01 | -47.28 | -148.45 | -458.19 | -436.15 | 43.68 | 72.54 | 17.8 | 21.76 | 39.16 | 2083.82 |
| PAT Growth(%) | -14.56 | -114.65 | -942.84 | -250.36 | -405.88 | 40.13 | 36.48 | -3.74 | -6.61 | 12.34 | 226.18 |
| EPS Growth(%) | -14.62 | -114.63 | -762.49 | -189.47 | -53.79 | 40.13 | 42.87 | 31.55 | -3.55 | 38.46 | 183.14 |
| Debt/Equity(x) | 1.73 | 2.24 | 2.13 | 2.11 | 19.44 | -4.71 | -3.08 | -2.71 | -1.99 | -1.83 | -4.18 |
| Current Ratio(x) | 0.29 | 0.45 | 0.86 | 0.34 | 0.17 | 0.21 | 0.28 | 0.23 | 0.24 | 0.56 | 0.55 |
| Quick Ratio(x) | 0.28 | 0.44 | 0.86 | 0.34 | 0.17 | 0.21 | 0.28 | 0.23 | 0.24 | 0.56 | 0.55 |
| Interest Cover(x) | 3.36 | 0.79 | -0.31 | -0.9 | -2.98 | -1.43 | -0.34 | -0.25 | -0.18 | -0.12 | 2.61 |
| Total Debt/Mcap(x) | 1.03 | 1.78 | 1.76 | 2.41 | 12.87 | 6.78 | 6.14 | 7.12 | 3.13 | 4.04 | 1.62 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 48.91 | 38.17 | 37.32 | 37.32 | 38.8 | 25.57 | 25.57 | 25.57 | 25.64 | 25.64 |
| FII | 1.98 | 12.67 | 12.69 | 10.17 | 10.11 | 5.98 | 5.99 | 6 | 5.56 | 6.17 |
| DII | 34.43 | 31.24 | 28.04 | 27.45 | 27.53 | 53.15 | 53.75 | 54.6 | 55.21 | 55.06 |
| Public | 14.68 | 17.91 | 21.95 | 25.07 | 23.56 | 15.3 | 14.69 | 13.83 | 13.59 | 13.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2451.5 | 2591.05 | 2600.96 | 2600.96 | 2770.28 | 2770.28 | 2770.28 | 2770.28 | 2778.11 | 2778.11 |
| FII | 99.15 | 860.25 | 884.24 | 708.68 | 721.62 | 647.66 | 648.81 | 649.56 | 602.52 | 668.26 |
| DII | 1725.61 | 2120.55 | 1954.69 | 1913.26 | 1965.12 | 5758.83 | 5823.24 | 5915.8 | 5981.39 | 5965.9 |
| Public | 735.72 | 1216.04 | 1530.1 | 1747.09 | 1682.29 | 1657.54 | 1591.98 | 1498.67 | 1472.29 | 1422.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5011.98 | 6787.89 | 6969.98 | 6969.98 | 7139.3 | 10834.3 | 10834.3 | 10834.3 | 10834.3 | 10834.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +3% | +2% | +1% | +2% |
| Operating Profit CAGR | +2% | +4% | +2% | +5% |
| PAT CAGR | — | — | — | +29% |
| Share Price CAGR | +48% | +2% | +2% | -13% |
| ROE Average | 0% | 0% | 0% | -24% |
| ROCE Average | +47% | +13% | +6% | -1% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 48.91 | 38.17 | 37.32 | 37.32 | 38.8 | 25.57 | 25.57 | 25.57 | 25.64 | 25.64 |
| FII | 1.98 | 12.67 | 12.69 | 10.17 | 10.11 | 5.98 | 5.99 | 6 | 5.56 | 6.17 |
| DII | 34.43 | 31.24 | 28.04 | 27.45 | 27.53 | 53.15 | 53.75 | 54.6 | 55.21 | 55.06 |
| Public | 14.68 | 17.91 | 21.95 | 25.07 | 23.56 | 15.3 | 14.69 | 13.83 | 13.59 | 13.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2451.5 | 2591.05 | 2600.96 | 2600.96 | 2770.28 | 2770.28 | 2770.28 | 2770.28 | 2778.11 | 2778.11 |
| FII | 99.15 | 860.25 | 884.24 | 708.68 | 721.62 | 647.66 | 648.81 | 649.56 | 602.52 | 668.26 |
| DII | 1725.61 | 2120.55 | 1954.69 | 1913.26 | 1965.12 | 5758.83 | 5823.24 | 5915.8 | 5981.39 | 5965.9 |
| Public | 735.72 | 1216.04 | 1530.1 | 1747.09 | 1682.29 | 1657.54 | 1591.98 | 1498.67 | 1472.29 | 1422.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5011.98 | 6787.89 | 6969.98 | 6969.98 | 7139.3 | 10834.3 | 10834.3 | 10834.3 | 10834.3 | 10834.3 |
* 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.
Your relationship manager will connect with you shortly.