Helping You Build Wealth With Honest Research
Since 1996. Try Now

MEMBER'S LOGINX

     
Invalid Username / Password
   
     
   
     
 
Invalid Captcha
   
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

BHARTI AIRTEL vs VODAFONE IDEA - Comparison Results

Rs 100 invested in...

Loading...
DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    BHARTI AIRTEL VODAFONE IDEA BHARTI AIRTEL/
VODAFONE IDEA
 
P/E (TTM) x 90.8 -2.1 - View Chart
P/BV x 9.7 - - View Chart
Dividend Yield % 0.3 0.0 -  

Financials

 BHARTI AIRTEL   VODAFONE IDEA
EQUITY SHARE DATA
    BHARTI AIRTEL
Mar-23
VODAFONE IDEA
Mar-23
BHARTI AIRTEL/
VODAFONE IDEA
5-Yr Chart
Click to enlarge
High Rs87712 7,593.9%   
Low Rs6296 11,036.0%   
Sales per share (Unadj.) Rs233.28.7 2,691.2%  
Earnings per share (Unadj.) Rs20.6-6.0 -342.1%  
Cash flow per share (Unadj.) Rs81.6-1.3 -6,357.5%  
Dividends per share (Unadj.) Rs4.000-  
Avg Dividend yield %0.50-  
Book value per share (Unadj.) Rs129.7-15.3 -848.9%  
Shares outstanding (eoy) m5,967.4248,679.69 12.3%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x3.21.0 324.4%   
Avg P/E ratio x36.6-1.4 -2,552.4%  
P/CF ratio (eoy) x9.2-6.7 -137.3%  
Price / Book Value ratio x5.8-0.6 -1,028.5%  
Dividend payout %19.40-   
Avg Mkt Cap Rs m4,493,917419,862 1,070.3%   
No. of employees `000NANA-   
Total wages/salary Rs m48,30818,663 258.8%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m1,391,448421,772 329.9%  
Other income Rs m9,3663,846 243.5%   
Total revenues Rs m1,400,814425,618 329.1%   
Gross profit Rs m713,558167,309 426.5%  
Depreciation Rs m364,318230,497 158.1%   
Interest Rs m192,999233,634 82.6%   
Profit before tax Rs m165,607-292,976 -56.5%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m42,73335 122,094.3%   
Profit after tax Rs m122,874-293,011 -41.9%  
Gross profit margin %51.339.7 129.3%  
Effective tax rate %25.80 -215,997.5%   
Net profit margin %8.8-69.5 -12.7%  
BALANCE SHEET DATA
Current assets Rs m575,013138,653 414.7%   
Current liabilities Rs m1,219,638600,344 203.2%   
Net working cap to sales %-46.3-109.5 42.3%  
Current ratio x0.50.2 204.1%  
Inventory Days Days126166 75.9%  
Debtors Days Days1019 55.8%  
Net fixed assets Rs m3,701,8001,933,263 191.5%   
Share capital Rs m28,366486,797 5.8%   
"Free" reserves Rs m745,515-1,230,426 -60.6%   
Net worth Rs m773,881-743,629 -104.1%   
Long term debt Rs m1,515,6861,892,901 80.1%   
Total assets Rs m4,276,8132,072,409 206.4%  
Interest coverage x1.9-0.3 -731.5%   
Debt to equity ratio x2.0-2.5 -76.9%  
Sales to assets ratio x0.30.2 159.9%   
Return on assets %7.4-2.9 -257.8%  
Return on equity %15.939.4 40.3%  
Return on capital %15.7-5.2 -303.3%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m36,51533,729 108.3%   
Fx outflow Rs m106,63541,964 254.1%   
Net fx Rs m-70,120-8,235 851.5%   
CASH FLOW
From Operations Rs m653,246188,687 346.2%  
From Investments Rs m-390,802-54,136 721.9%  
From Financial Activity Rs m-244,695-146,795 166.7%  
Net Cashflow Rs m16,227-12,244 -132.5%  

Share Holding

Indian Promoters % 39.6 10.9 362.7%  
Foreign collaborators % 15.0 39.5 38.0%  
Indian inst/Mut Fund % 42.3 38.5 109.9%  
FIIs % 22.7 2.3 999.6%  
ADR/GDR % 0.0 0.0 -  
Free float % 45.4 49.6 91.5%  
Shareholders   677,690 3,124,128 21.7%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare BHARTI AIRTEL With:   INDUS TOWERS    RAILTEL CORP OF INDIA    TATA TELESERVICES    MTNL    TATA COMM    


More on Bharti Airtel vs Vodafone Idea

No comparison is complete without understanding how the stock prices have performed over a period of time.

Here's a brief comparison:

Bharti Airtel vs Vodafone Idea Share Price Performance

Period Bharti Airtel Vodafone Idea S&P BSE TECK
1-Day 0.94% -1.67% -1.25%
1-Month 8.26% -19.06% -3.34%
1-Year 63.85% 104.58% 29.03%
3-Year CAGR 33.46% 9.92% 12.10%
5-Year CAGR 32.46% -7.70% 16.96%

* Compound Annual Growth Rate

Here are more details on the Bharti Airtel share price and the Vodafone Idea share price.

Moving on to shareholding structures...

The promoters of Bharti Airtel hold a 54.6% stake in the company. In case of Vodafone Idea the stake stands at 50.4%.

To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of Bharti Airtel and the shareholding pattern of Vodafone Idea.

Finally, a word on dividends...

In the most recent financial year, Bharti Airtel paid a dividend of Rs 4.0 per share. This amounted to a Dividend Payout ratio of 19.4%.

Vodafone Idea paid Rs 0.0, and its dividend payout ratio stood at -0.0%.

You may visit here to review the dividend history of Bharti Airtel, and the dividend history of Vodafone Idea.

For a sector overview, read our telecom sector report.



Today's Market

Sensex Today Trades Lower | Metal & PSB Stocks Shine | TCS, Apollo Tyre Drop 3% Sensex Today Trades Lower | Metal & PSB Stocks Shine | TCS, Apollo Tyre Drop 3%(10:30 am)

Asian shares slipped before a Bank of Japan policy decision where authorities are likely to bring an end to the world's last negative rates regime.