Sharescart Research Club logo ×
Screener Research Buy Unlisted Shares Sell Unlisted Shares Startup Funding New IPO New

  • Home
  • /
  • Vodafone Idea
Join Channel
Consolidated Standalone

Vodafone Idea

₹7.2 -0.2 | 2.3%

Market Cap ₹77682 Cr.

Stock P/E -2.5

P/B -1.1

Current Price ₹7.2

Book Value ₹ -6.5

Face Value 10

52W High ₹17.7

Dividend Yield 0%

52W Low ₹ 6.3

Edit Ratio

Vodafone Idea Research see more...

Overview Inc. Year: 1995Industry: Telecommunication - Service Provider

Vodafone Idea Ltd affords cellular telecommunication offerings in India. It gives voice and data offerings on 2G, 3G, and 4G technology; broadband offerings; content offerings; digital and Internet of element services; and different cost brought services, together with entertainment, voice and SMS primarily based, and application offerings. The organization also presents long distance and ISP services; passive infrastructure offerings; manpower offerings; fiber infrastructure offerings; and commercial enterprise and business enterprise offerings. It also trades in cellular handsets, data cards, and related accessories. As of March 31, 2021, it had approximately 255.7 million million subscribers. The business enterprise formerly referred to as Idea Cellular Limited and modified its name to Vodafone Idea Limited in August 2018. Vodafone Idea Ltd incorporated in 1995 and is based in Mumbai, India.

Read More..

Vodafone Idea Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Vodafone Idea Quarterly Results

#(Fig in Cr.) Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Net Sales 10621 10532 10656 10716 10673 10607 10508 10932 11117 11014
Other Income 38 94 21 35 25 33 256 300 250 215
Total Income 10659 10626 10677 10751 10698 10639 10765 11232 11367 11228
Total Expenditure 6440 6322 6499 6434 6323 6271 6304 6382 6405 6354
Operating Profit 4219 4304 4178 4317 4375 4368 4461 4850 4962 4875
Interest 6323 5002 6398 6569 6518 6280 5519 6614 5940 6471
Depreciation 5886 5704 5617 5667 5598 5751 5369 5404 5629 5571
Exceptional Income / Expenses 0 -22 0 0 756 0 0 0 0 0
Profit Before Tax -7990 -6424 -7836 -7919 -6986 -7663 -6427 -7168 -6607 -7168
Provision for Tax 0 -5 3 818 -1 9 6 8 3 0
Profit After Tax -7990 -6419 -7839 -8737 -6985 -7672 -6432 -7176 -6609 -7168
Adjustments 0 0 -1 -1 -1 -3 0 -0 0 2
Profit After Adjustments -7990 -6419 -7840 -8738 -6986 -7675 -6432 -7176 -6609 -7166
Adjusted Earnings Per Share -2.5 -1.3 -1.6 -1.8 -1.4 -1.5 -0.9 -1 -0.9 -1

Vodafone Idea Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 26519 31571 35949 35576 28279 37093 44958 41952 38516 42177 42652 43571
Other Income 259 497 220 369 486 740 1369 413 183 385 211 1021
Total Income 26778 32068 36169 35945 28765 37833 46327 42365 38699 42562 42862 44592
Total Expenditure 18248 20771 24281 25348 22224 32976 30240 25050 22499 25424 25622 25445
Operating Profit 8529 11296 11888 10596 6541 4857 16086 17315 16199 17137 17240 19148
Interest 966 1060 1803 4054 4953 9545 15527 18193 21015 23363 25767 24544
Depreciation 4519 5304 6256 7827 8409 14536 24356 23639 23584 23050 22634 21973
Exceptional Income / Expenses 0 0 0 0 0 852 -38356 -19968 164 -22 756 0
Profit Before Tax 3044 4933 4250 -863 -6499 -18175 -61797 -44253 -28234 -29298 -30410 -27370
Provision for Tax 1076 1740 1522 -464 -2331 -3572 12081 -20 11 4 829 17
Profit After Tax 1968 3193 2728 -400 -4168 -14604 -73878 -44233 -28245 -29301 -31238 -27385
Adjustments 0 0 0 0 0 0 0 0 0 0 0 2
Profit After Adjustments 1968 3193 2728 -400 -4168 -14604 -73878 -44233 -28245 -29301 -31238 -27383
Adjusted Earnings Per Share 3.6 5.4 4.6 -0.7 -5.8 -16.7 -25.7 -15.4 -8.8 -6 -6.2 -3.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 1% 1% 3% 5%
Operating Profit CAGR 1% -0% 29% 7%
PAT CAGR 0% 0% 0% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -57% -6% -6% -24%
ROE Average 0% 0% -45% -21%
ROCE Average -4% -5% -13% -3%

Vodafone Idea Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 16527 23029 23550 24732 27263 59635 5980 -38228 -61965 -74359 -104167
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 18128 16603 35904 51638 56941 104403 96280 157416 175951 189290 202896
Other Non-Current Liabilities 3235 3438 5082 3236 2338 1085 28878 17888 18903 32276 32113
Total Current Liabilities 8667 17396 15589 17061 10634 54152 95779 66403 61137 60023 54141
Total Liabilities 46557 60467 80126 96668 97372 219361 226918 203478 194026 207229 184984
Fixed Assets 29602 35540 65190 76763 79692 177733 185771 167490 156819 156255 140125
Other Non-Current Assets 14461 9462 10438 12272 7446 23247 24461 21888 20369 37071 31949
Total Current Assets 2494 15466 4481 7631 9184 18200 16686 14034 16839 13854 12861
Total Assets 46557 60467 80126 96668 97372 219361 226918 203478 194026 207229 184984

Vodafone Idea Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 1166 354 1388 617 44 -2 756 367 350 1453 229
Cash Flow from Operating Activities 8219 10418 10949 10476 5332 5348 7328 15640 17387 18869 20826
Cash Flow from Investing Activities -6564 -5726 -2389 -15556 -9272 -7379 -2790 1075 -5730 -5414 -1907
Cash Flow from Financing Activities -2466 8028 -9330 4506 3925 -2949 -5019 -16731 -10554 -14680 -18980
Net Cash Inflow / Outflow -811 12720 -770 -574 -14 -4980 -481 -17 1103 -1224 -61
Closing Cash & Cash Equivalent 354 13075 617 44 -2 756 367 350 1453 229 168

Vodafone Idea Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 3.58 5.36 4.58 -0.67 -5.78 -16.72 -25.71 -15.39 -8.79 -6.02 -6.23
CEPS(Rs) 11.8 14.26 15.07 12.44 5.88 -0.08 -17.23 -7.17 -1.45 -1.28 -1.72
DPS(Rs) 0.4 0.6 0.6 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 30.04 38.59 39.28 41.21 37.66 68.19 2.06 -13.32 -19.29 -15.28 -20.78
Core EBITDA Margin(%) 31.19 34.21 32.46 28.75 21.41 11.1 32.74 40.29 41.58 39.72 39.93
EBIT Margin(%) 15.12 18.98 16.84 8.97 -5.47 -23.27 -102.92 -62.12 -18.74 -14.07 -10.89
Pre Tax Margin(%) 11.48 15.62 11.82 -2.43 -22.98 -49 -137.46 -105.49 -73.31 -69.46 -71.3
PAT Margin (%) 7.42 10.11 7.59 -1.12 -14.74 -39.37 -164.33 -105.44 -73.34 -69.47 -73.24
Cash Profit Margin (%) 24.46 26.91 24.99 20.88 15 -0.18 -110.15 -49.09 -12.1 -14.82 -20.17
ROA(%) 4.75 5.97 3.88 -0.45 -4.3 -9.22 -33.11 -20.55 -14.21 -14.6 -15.93
ROE(%) 12.78 16.17 11.76 -1.66 -16.1 -33.67 -225.64 0 0 0 0
ROCE(%) 12.24 13.77 10.62 4.44 -1.87 -6.37 -30.19 -19.81 -5.33 -4.63 -4.03
Receivable days 12.12 10.29 10.77 12.6 14.21 20.6 25.96 24.37 23.46 19.94 18.65
Inventory Days 0.97 0.81 0.9 0.85 0.62 0.2 0.03 0.01 0.01 0.08 0.07
Payable days 5185.29 7399.01 0 0 0 0 0 0 0 0 0
PER(x) 23.2 20.71 14.48 0 0 0 0 0 0 0 0
Price/Book(x) 2.76 2.88 1.69 1.26 1.21 0.27 1.51 -0.69 -0.5 -0.38 -0.64
Dividend Yield(%) 0.29 0.33 0.55 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.49 2.9 2.21 2.41 3.22 3.8 2.7 4.88 5.67 5.43 6.41
EV/Core EBITDA(x) 7.75 8.09 6.67 8.1 13.91 28.99 7.54 11.82 13.49 13.37 15.86
Net Sales Growth(%) 18.35 19.05 13.87 -1.04 -20.51 31.17 21.2 -6.68 -8.19 9.51 1.13
EBIT Growth(%) 52.94 49.45 1.01 -47.28 -148.45 -458.19 -436.15 43.68 72.54 17.8 21.76
PAT Growth(%) 94.66 62.26 -14.56 -114.65 -942.84 -250.36 -405.88 40.13 36.48 -3.74 -6.61
EPS Growth(%) 94.34 49.71 -14.62 -114.63 -762.49 -189.47 -53.79 40.13 42.87 31.55 -3.55
Debt/Equity(x) 1.25 1.17 1.73 2.24 2.13 2.11 19.44 -4.71 -3.08 -2.71 -1.99
Current Ratio(x) 0.29 0.89 0.29 0.45 0.86 0.34 0.17 0.21 0.28 0.23 0.24
Quick Ratio(x) 0.28 0.89 0.28 0.44 0.86 0.34 0.17 0.21 0.28 0.23 0.24
Interest Cover(x) 4.15 5.65 3.36 0.79 -0.31 -0.9 -2.98 -1.43 -0.34 -0.25 -0.18
Total Debt/Mcap(x) 0.45 0.41 1.03 1.78 1.76 2.41 12.87 6.78 6.14 7.12 3.13

Vodafone Idea Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 74.99 50.36 50.36 50.36 50.36 48.91 38.17 37.32 37.32 38.8
FII 3.6 2.28 2.29 2.46 2.27 1.98 12.67 12.69 10.17 10.11
DII 1.27 33.71 33.91 34.98 36.22 34.43 31.24 28.04 27.45 27.53
Public 20.14 13.64 13.44 12.2 11.15 14.68 17.91 21.95 25.07 23.56
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Stock is trading at -1.1 times its book value
  • Company is almost debt free.

Cons

  • Promoter holding is low: 38.8%.
  • Company has a low return on equity of 0% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Vodafone Idea News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!