Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹136946 Cr.
Stock P/E
4
P/B
-3.5
Current Price
₹12.6
Book Value
₹ -3.6
Face Value
10
52W High
₹15.8
52W Low
₹ 8.1
Dividend Yield
0%

Vodafone Idea Overview

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.

Vodafone Idea Share Price

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

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Vodafone Idea Quarterly Results

#(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

Vodafone Idea Profit & Loss

#(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

Vodafone Idea Balance Sheet

#(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

Vodafone Idea Cash Flow

#(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

Vodafone Idea Ratios

# 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

Growth Rates

Compounded annual
# 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%

Vodafone Idea Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 25.64 %
FII 6.17 %
DII (MF + Insurance) 55.06 %
Public (retail) 13.13 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 48.9138.1737.3237.3238.825.5725.5725.5725.6425.64
FII 1.9812.6712.6910.1710.115.985.9965.566.17
DII 34.4331.2428.0427.4527.5353.1553.7554.655.2155.06
Public 14.6817.9121.9525.0723.5615.314.6913.8313.5913.13
Others 0000000000
Total 100100100100100100100100100100

Vodafone Idea Peer Comparison

Telecommunication - Service Provider Edit Columns

Vodafone Idea Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Vodafone Idea Pros & Cons

Pros

  • Stock is trading at -3.5 times its book value
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 25.64%.
  • Company has a low return on equity of 0% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp