Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Vodafone Idea
Join Channel
Consolidated Standalone

Vodafone Idea

₹12.5 -0.2 | 1.6%

Market Cap ₹83237 Cr.

Stock P/E -2.0

P/B -1.1

Current Price ₹12.5

Book Value ₹ -11.8

Face Value 10

52W High ₹18.4

Dividend Yield 0%

52W Low ₹ 6.8

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.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 9406 9717 10240 10410 10615 10621 10532 10656 10716 10673
Other Income 29 35 32 84 96 38 94 21 35 25
Total Income 9436 9752 10272 10494 10711 10659 10626 10677 10751 10698
Total Expenditure 5544 5901 5591 6082 6517 6440 6322 6499 6434 6323
Operating Profit 3892 3851 4681 4412 4194 4219 4304 4178 4317 4375
Interest 5111 5325 5316 5901 6129 6323 5002 6398 6569 6518
Depreciation 5923 5739 5913 5804 5656 5886 5704 5617 5667 5598
Exceptional Income / Expenses 14 -13 -14 0 0 0 -22 0 0 756
Profit Before Tax -7129 -7226 -6562 -7293 -7591 -7990 -6424 -7836 -7919 -6986
Provision for Tax 4 5 2 4 4 0 -5 3 818 -1
Profit After Tax -7133 -7231 -6563 -7297 -7595 -7990 -6419 -7839 -8737 -6985
Adjustments 0 0 0 0 -0 0 0 -1 -1 -1
Profit After Adjustments -7132 -7231 -6563 -7297 -7596 -7990 -6419 -7840 -8738 -6986
Adjusted Earnings Per Share -2.5 -2.5 -2 -2.3 -2.4 -2.5 -1.3 -1.6 -1.8 -1.4

Vodafone Idea Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 22407 26519 31571 35949 35576 28279 37093 44958 41952 38516 42177 42577
Other Income 136 259 497 220 369 486 740 1369 413 183 385 175
Total Income 22544 26778 32068 36169 35945 28765 37833 46327 42365 38699 42562 42752
Total Expenditure 16444 18248 20771 24281 25348 22224 32976 30240 25050 22499 25424 25578
Operating Profit 6100 8529 11296 11888 10596 6541 4857 16086 17315 16199 17137 17174
Interest 1045 966 1060 1803 4054 4953 9545 15527 18193 21015 23363 24487
Depreciation 3478 4519 5304 6256 7827 8409 14536 24356 23639 23584 23050 22586
Exceptional Income / Expenses 0 0 0 0 0 0 852 -38356 -19968 164 -22 734
Profit Before Tax 1577 3044 4933 4250 -863 -6499 -18175 -61797 -44253 -28234 -29298 -29165
Provision for Tax 566 1076 1740 1522 -464 -2331 -3572 12081 -20 11 4 815
Profit After Tax 1011 1968 3193 2728 -400 -4168 -14604 -73878 -44233 -28245 -29301 -29980
Adjustments 0 0 0 0 0 0 0 0 0 0 0 -3
Profit After Adjustments 1011 1968 3193 2728 -400 -4168 -14604 -73878 -44233 -28245 -29301 -29983
Adjusted Earnings Per Share 1.8 3.6 5.4 4.6 -0.7 -5.8 -16.7 -25.7 -15.4 -8.8 -6 -6.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 10% -2% 8% 7%
Operating Profit CAGR 6% 2% 21% 11%
PAT CAGR 0% 0% 0% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 77% 13% -3% -17%
ROE Average 0% 0% -52% -21%
ROCE Average -5% -10% -13% -2%

Vodafone Idea Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 14305 16527 23029 23550 24732 27263 59635 5980 -38228 -61965 -74359
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 11805 18128 16603 35904 51638 56941 104403 96280 157416 175951 189290
Other Non-Current Liabilities 2227 3235 3438 5082 3236 2338 1085 28878 17888 18903 32276
Total Current Liabilities 8041 8667 17396 15589 17061 10634 54152 95779 66403 61137 60034
Total Liabilities 36378 46557 60467 80126 96668 97372 219361 226918 203478 194026 207241
Fixed Assets 29160 29602 35540 65190 76763 79692 177733 185771 167490 156819 156255
Other Non-Current Assets 3929 14461 9462 10438 12272 7446 23247 24461 21888 20369 37071
Total Current Assets 3289 2494 15466 4481 7631 9184 18200 16686 14034 16839 13865
Total Assets 36378 46557 60467 80126 96668 97372 219361 226918 203478 194026 207241

Vodafone Idea Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 245 1166 354 1388 617 44 -2 756 367 350 1453
Cash Flow from Operating Activities 6297 8219 10418 10949 10476 5332 5348 7328 15640 17387 18869
Cash Flow from Investing Activities -3411 -6564 -5726 -2389 -15556 -9272 -7379 -2790 1075 -5730 -5414
Cash Flow from Financing Activities -1965 -2466 8028 -9330 4506 3925 -2949 -5019 -16731 -10554 -14680
Net Cash Inflow / Outflow 921 -811 12720 -770 -574 -14 -4980 -481 -17 1103 -1224
Closing Cash & Cash Equivalent 1166 354 13075 617 44 -2 756 367 350 1453 229

Vodafone Idea Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 1.84 3.58 5.36 4.58 -0.67 -5.78 -16.72 -25.71 -15.39 -8.79 -6.02
CEPS(Rs) 8.18 11.8 14.26 15.07 12.44 5.88 -0.08 -17.23 -7.17 -1.45 -1.28
DPS(Rs) 0.3 0.4 0.6 0.6 0 0 0 0 0 0 0
Book NAV/Share(Rs) 26.03 30.04 38.59 39.28 41.21 37.66 68.19 2.06 -13.32 -19.29 -15.28
Core EBITDA Margin(%) 26.61 31.19 34.21 32.46 28.75 21.41 11.1 32.74 40.29 41.58 39.72
EBIT Margin(%) 11.7 15.12 18.98 16.84 8.97 -5.47 -23.27 -102.92 -62.12 -18.74 -14.07
Pre Tax Margin(%) 7.04 11.48 15.62 11.82 -2.43 -22.98 -49 -137.46 -105.49 -73.31 -69.46
PAT Margin (%) 4.51 7.42 10.11 7.59 -1.12 -14.74 -39.37 -164.33 -105.44 -73.34 -69.47
Cash Profit Margin (%) 20.03 24.46 26.91 24.99 20.88 15 -0.18 -110.15 -49.09 -12.1 -14.82
ROA(%) 2.93 4.75 5.97 3.88 -0.45 -4.3 -9.22 -33.11 -20.55 -14.21 -14.6
ROE(%) 7.41 12.78 16.17 11.76 -1.66 -16.1 -33.67 -225.64 0 0 0
ROCE(%) 9.58 12.24 13.77 10.62 4.44 -1.87 -6.37 -30.19 -19.81 -5.33 -4.63
Receivable days 14.52 12.12 10.29 10.77 12.6 14.21 20.6 25.96 24.37 23.46 19.94
Inventory Days 1.35 0.97 0.81 0.9 0.85 0.62 0.2 0.03 0.01 0.01 0.08
Payable days 3834.54 5185.29 7399.01 0 0 0 0 0 0 0 0
PER(x) 37.11 23.2 20.71 14.48 0 0 0 0 0 0 0
Price/Book(x) 2.63 2.76 2.88 1.69 1.26 1.21 0.27 1.51 -0.69 -0.5 -0.38
Dividend Yield(%) 0.27 0.29 0.33 0.55 0 0 0 0 0 0 0
EV/Net Sales(x) 2.29 2.49 2.9 2.21 2.41 3.22 3.8 2.7 4.88 5.67 5.43
EV/Core EBITDA(x) 8.43 7.75 8.09 6.67 8.1 13.91 28.99 7.54 11.82 13.49 13.37
Net Sales Growth(%) 14.98 18.35 19.05 13.87 -1.04 -20.51 31.17 21.2 -6.68 -8.19 9.51
EBIT Growth(%) 21.33 52.94 49.45 1.01 -47.28 -148.45 -458.19 -436.15 43.68 72.54 17.8
PAT Growth(%) 39.83 94.66 62.26 -14.56 -114.65 -942.84 -250.36 -405.88 40.13 36.48 -3.74
EPS Growth(%) 39.6 94.34 49.71 -14.62 -114.63 -762.49 -189.47 -53.79 40.13 42.87 31.55
Debt/Equity(x) 0.98 1.25 1.17 1.73 2.24 2.13 2.11 19.44 -4.71 -3.08 -2.71
Current Ratio(x) 0.41 0.29 0.89 0.29 0.45 0.86 0.34 0.17 0.21 0.28 0.23
Quick Ratio(x) 0.4 0.28 0.89 0.28 0.44 0.86 0.34 0.17 0.21 0.28 0.23
Interest Cover(x) 2.51 4.15 5.65 3.36 0.79 -0.31 -0.9 -2.98 -1.43 -0.34 -0.25
Total Debt/Mcap(x) 0.37 0.45 0.41 1.03 1.78 1.76 2.41 12.87 6.78 6.14 7.12

Vodafone Idea Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 72.05 74.99 74.99 74.99 74.99 50.36 50.36 50.36 50.36 48.91
FII 4.2 3.57 3.48 3.53 3.6 2.28 2.29 2.46 2.27 1.98
DII 1.37 1.71 1.55 0.68 1.27 33.71 33.91 34.98 36.22 34.43
Public 22.38 19.72 19.97 20.8 20.14 13.64 13.44 12.2 11.15 14.68
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: 48.91%.
  • 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!