Sharescart Research Club logo
Apollo Green 72 (28.6%)ASK Investment 895 (-3.2%)AVPL 49 (0%)Bootes Impex 775 (-8.8%)CIAL 442 (-0.5%)CSK 254 (-3.1%)ESDS Software 478 (2.8%)Garuda Aerospace 468 (-2.1%)Goodluck Defence 385 (16%)Hero Motors 325 (0%)Hinduja Leyland 248 (0%)ICL Fincorp 25 (0%)Incred Holdings 154 (2.7%)Kineco Limited 3285 (0%)Lava 60 (15.4%)Market Simplified 26 (-7.1%)Matrix Gas 12 (-20%)Motilal Oswal 12.25 (-2%)MSEI 6.35 (-2.3%)NCDEX 368 (-1.6%)NSE 1985 (-2%)Onix Renewable 68 (21.4%)OYO 23 (-4.2%)OYO Assets 9.25 (-7%)Philips India 1250 (0%)Polymatech Electronics 56 (-3.4%)SBI Mutual 768 (-0.9%)Taparia Tools 6050 (0%)VCI Chemical 64 (0%)Zepto 40 (-4.8%)

15 Days Price Change

Vodafone Idea IPO

Closing In

  • days
  • Hours
  • Minutes
  • Seconds
Profile
Issue Size --
Profile
Price Range 10  to  11 per share
Profile
Min Investment ₹11
Profile
Lot Size 1
Profile
Face Value ₹10
Profile
Draft Prospectus --
Invest Before the IPO Goes Live

Buy unlisted shares early and participate in the growth before public listing.

Profile
  • Basic Info
  • IPO Tentative Timetable
  • IPO Lot Size
  • Subscription Status
  • Financials
  • Profit & Loss
  • Balance Sheet
  • Cash Flow
  • Ratios
  • Growth Rates
  • Other info

Overview

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

Basic Info

Face Value 10 per share

Price 10  to  11 per share

P/E (x) -2.8

Sales( Cr.) 43571

PAT( Cr.) -27383

EPS -4

Draft Prospectus --

Exchange BSE-NSE

Promoter

Company Promoters

Kumar Mangalam Birla Hindalco Industries Limited Grasim Industries Limited Birla TMT Holdings Private Limited

Pre Issue Share Holding 100%

Post Issue Share Holding 71.76%

Listing Details:

Listing Price: 56.8364

Listing Gain: 80.65%

Current Price: 14

Gain On Issue: 14 | 0%

GMP: --

GMP %: -- %

IPO Tentative Timetable

Opening Date Apr 18, 2024
Closing Date Apr 22, 2024
Allotment Apr 23, 2024
Refund Apr 24, 2024
Delivery of Shares Apr 24, 2024
Listing Date Apr 25, 2024

IPO Lot Size

Application Lots Shares Amount
Retail (Min) 1 1298 14,278
Retail (Max) 14 18172 199,892
S-HNI (Min) 15 19470 214,170
S-HNI (Max) 70 90860 999,460
B-HNI (Min) 71 92158 1,013,738

Objective of the Issue

1. Purchase of equipment for the expansion of the network infrastructure by: (a) setting up new 4G sites (b) expanding the capacity of existing 4G Sites and new 4G sites (c) setting up new 5G sites 2. Payment of certain deferred payments for spectrum to the DoT and the GST thereon 3. General corporate purposes

Issue

Category Nos Bid Bid (x)
QIB 8181818182 157990909094 19.3x
NII 2454545454 11143636361 4.5x
Retail 5727272727 5784545454 1x
EMP 0 0 0x
Total 16363636363 114381818177 7x

Net Sales (in cr.)

Total Income (in cr.)

Operating Profit (in cr.)

Net Profit (in cr.)

Shareholder Funds (in cr.)

Total Assets (in cr.)

Vodafone Idea 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 31571 35949 35576 28279 37093 44958 41952 38516 42177 42652 43571
Other Income 497 220 369 486 740 1369 413 183 385 211 1148
Total Income 32068 36169 35945 28765 37833 46327 42365 38699 42562 42862 44720
Total Expenditure 20771 24281 25348 22224 32976 30240 25050 22499 25424 25622 25573
Operating Profit 11296 11888 10596 6541 4857 16086 17315 16199 17137 17240 19147
Interest 1060 1803 4054 4953 9545 15527 18193 21015 23363 25767 24543
Depreciation 5304 6256 7827 8409 14536 24356 23639 23584 23050 22634 21973
Exceptional Income / Expenses 0 0 0 0 852 -38356 -19968 164 -22 756 0
Profit Before Tax 4933 4250 -863 -6499 -18175 -61797 -44253 -28234 -29298 -30410 -27368
Provision for Tax 1740 1522 -464 -2331 -3572 12081 -20 11 4 829 16
Profit After Tax 3193 2728 -400 -4168 -14604 -73878 -44233 -28245 -29301 -31238 -27383
Adjustments 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 3193 2728 -400 -4168 -14604 -73878 -44233 -28245 -29301 -31238 -27383
Adjusted Earnings Per Share 5.4 4.6 -0.7 -5.8 -16.7 -25.7 -15.4 -8.8 -6 -6.2 -3.8

Vodafone Idea 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 23029 23550 24732 27263 59635 5980 -38228 -61965 -74359 -104167 -70320
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 16603 35904 51638 56941 104403 96280 157416 175951 189290 202896 182768
Other Non-Current Liabilities 3438 5082 3236 2338 1085 28878 17888 18903 32276 32113 29793
Total Current Liabilities 17396 15589 17061 10634 54152 95779 66403 61137 60023 54141 55614
Total Liabilities 60467 80126 96668 97372 219361 226918 203478 194026 207229 184984 197855
Fixed Assets 35540 65190 76763 79692 177733 185771 167490 156819 156255 140125 141320
Other Non-Current Assets 9462 10438 12272 7446 23247 24461 21888 20369 37071 31949 25496
Total Current Assets 15466 4481 7631 9184 18200 16686 14034 16839 13854 12861 31040
Total Assets 60467 80126 96668 97372 219361 226918 203478 194026 207229 184984 197855

Vodafone Idea 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 354 1388 617 44 -2 756 367 350 1453 229 168
Cash Flow from Operating Activities 10418 10949 10476 5332 5348 7328 15640 17387 18869 20826 9291
Cash Flow from Investing Activities -5726 -2389 -15556 -9272 -7379 -2790 1075 -5730 -5414 -1907 -16248
Cash Flow from Financing Activities 8028 -9330 4506 3925 -2949 -5019 -16731 -10554 -14680 -18980 7047
Net Cash Inflow / Outflow 12720 -770 -574 -14 -4980 -481 -17 1103 -1224 -61 89
Closing Cash & Cash Equivalent 13075 617 44 -2 756 367 350 1453 229 168 257

Vodafone Idea 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) 5.36 4.58 -0.67 -5.78 -16.72 -25.71 -15.39 -8.79 -6.02 -6.23 -3.84
CEPS(Rs) 14.26 15.07 12.44 5.88 -0.08 -17.23 -7.17 -1.45 -1.28 -1.72 -0.76
DPS(Rs) 0.6 0.6 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 38.59 39.28 41.21 37.66 68.19 2.06 -13.32 -19.29 -15.28 -20.78 -15.03
Core EBITDA Margin(%) 34.21 32.46 28.75 21.41 11.1 32.74 40.29 41.58 39.72 39.93 41.31
EBIT Margin(%) 18.98 16.84 8.97 -5.47 -23.27 -102.92 -62.12 -18.74 -14.07 -10.89 -6.48
Pre Tax Margin(%) 15.62 11.82 -2.43 -22.98 -49 -137.46 -105.49 -73.31 -69.46 -71.3 -62.81
PAT Margin (%) 10.11 7.59 -1.12 -14.74 -39.37 -164.33 -105.44 -73.34 -69.47 -73.24 -62.85
Cash Profit Margin (%) 26.91 24.99 20.88 15 -0.18 -110.15 -49.09 -12.1 -14.82 -20.17 -12.42
ROA(%) 5.97 3.88 -0.45 -4.3 -9.22 -33.11 -20.55 -14.21 -14.6 -15.93 -14.31
ROE(%) 16.17 11.76 -1.66 -16.1 -33.67 -225.64 0 0 0 0 0
ROCE(%) 13.77 10.62 4.44 -1.87 -6.37 -30.19 -19.81 -5.33 -4.63 -4.03 -2.46
Receivable days 10.29 10.77 12.6 14.21 20.6 25.96 24.37 23.46 19.94 18.65 17.57
Inventory Days 0.81 0.9 0.85 0.62 0.2 0.03 0.01 0.01 0.08 0.07 0.01
Payable days 7399.01 0 0 0 0 0 0 0 0 0 0
PER(x) 20.71 14.48 0 0 0 0 0 0 0 0 0
Price/Book(x) 2.88 1.69 1.26 1.21 0.27 1.51 -0.69 -0.5 -0.38 -0.64 -0.45
Dividend Yield(%) 0.33 0.55 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.9 2.21 2.41 3.22 3.8 2.7 4.88 5.67 5.43 6.41 5.38
EV/Core EBITDA(x) 8.09 6.67 8.1 13.91 28.99 7.54 11.82 13.49 13.37 15.86 12.24
Net Sales Growth(%) 19.05 13.87 -1.04 -20.51 31.17 21.2 -6.68 -8.19 9.51 1.13 2.16
EBIT Growth(%) 49.45 1.01 -47.28 -148.45 -458.19 -436.15 43.68 72.54 17.8 21.76 39.18
PAT Growth(%) 62.26 -14.56 -114.65 -942.84 -250.36 -405.88 40.13 36.48 -3.74 -6.61 12.34
EPS Growth(%) 49.71 -14.62 -114.63 -762.49 -189.47 -53.79 40.13 42.87 31.55 -3.55 38.46
Debt/Equity(x) 1.17 1.73 2.24 2.13 2.11 19.44 -4.71 -3.08 -2.71 -1.99 -1.83
Current Ratio(x) 0.89 0.29 0.45 0.86 0.34 0.17 0.21 0.28 0.23 0.24 0.56
Quick Ratio(x) 0.89 0.28 0.44 0.86 0.34 0.17 0.21 0.28 0.23 0.24 0.56
Interest Cover(x) 5.65 3.36 0.79 -0.31 -0.9 -2.98 -1.43 -0.34 -0.25 -0.18 -0.12
Total Debt/Mcap(x) 0.41 1.03 1.78 1.76 2.41 12.87 6.78 6.14 7.12 3.13 4.04

Sihora Industries Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 2% 4% -1% 3%
Operating Profit CAGR 11% 6% 4% 5%
PAT CAGR 0% 0% 0% NAN%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 96% 25% 10% -15%
ROE Average 0% 0% 0% -23%
ROCE Average -2% -4% -7% -4%

Company Contact Information

Vodafone Idea Ltd.

Suman Tower Plot No 18 Sector 11

IPO Lead Manager(s)

Vodafone Idea Ltd.

Axis Capital Ltd.

Jefferies India Pvt Ltd.

SBI Capital Markets Ltd

Registrar Info

Vodafone Idea Ltd.

Frequently Asked Questions

All You Need To Know About IPO

When you leave without vesting, generally unvested ESOPs are cancelled. Vested ESOPs usually can be exercised after you depart, often within 3 to 6 months, depending on the company's ESOP plan.

For companies listed on a stock exchange, you can sell the shares any time after you exercise the ESOP option and the shares are in your demat account. If the company is unlisted or otherwise a startup, you can only sell the shares if and when the company announces a buyback or has a process for secondary sales.

Whenever you exercised your options to hold shares, you entered into a market risk situation, and if the valuation of the company drops, so do the shares.

Yes. ESOPs are valuable to the employer in that the employer is able to retain the best talent, align employee interests with company goals, and preserve cash while rewarding performance.

Wealth Icon
Don’t Miss Out on Unlisted Shares

Open your account today and gain instant access to top unlisted shares and pre-IPO opportunities.

whatsapp