Compare, Analyse Vodafone Idea with TELEKOMUNIKASI INDONESIA PERSERO TBK - Indonesia - Equitymaster

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

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

VODAFONE IDEA vs TELEKOM INDO. (Indonesia) - Comparison Results

VODAFONE IDEA     Change

Idea Cellular is the third largest operator in the GSM space with 12.3% share of the Indian wireless telecom market (as at the end of FY12) and having a subscriber base of over 112.7 m. The company provides services in all the 22 telecom circles. Ide... More

TELEKOM INDO. (Indonesia)
   Change

Telekom Indonesia is the largest telecommunication service and network provider in Indonesia. A state-owned company, it provides a wide range of services which include fixed line and fixed wireless telephone connections, mobile cellular communication... More

DO YOU LIKE THESE REPORTS? TELL US!

Financials

 VODAFONE IDEA   TELEKOM INDO.
EQUITY SHARE DATA
    VODAFONE IDEA
Mar-18
TELEKOM INDO.
Dec-13
VODAFONE IDEA/
TELEKOM INDO.
5-Yr Chart
Click to enlarge
High Rs11826-   
Low Rs7218-   
Sales per share (Unadj.) Rs64.98.5-  
Earnings per share (Unadj.) Rs-9.61.5-  
Cash flow per share (Unadj.) Rs9.73.1-  
Dividends per share (Unadj.) Rs00-  
Dividend yield (eoy) %00-  
Book value per share (Unadj.) Rs62.56.2-  
Shares outstanding (eoy) m4,359.3297,100.90-   
Bonus/Rights/Conversions ESOSSPILT1:5-  
Price / Sales ratio x1.52.5 57.5%   
Avg P/E ratio x-9.914.8 -66.8%  
P/CF ratio (eoy) x9.77.0 138.6%  
Price / Book Value ratio x1.53.5 43.5%  
Dividend payout %00-   
Avg Mkt Cap Rs m413,0462,107,090 19.6%   
No. of employees `0009.925.0 39.5%   
Total wages/salary Rs m15,43097,330 15.9%   
Avg. sales/employee Rs Th28,613.733,172.2 86.3%   
Avg. wages/employee Rs Th1,561.33,891.5 40.1%   
Avg. net profit/employee Rs Th-4,217.55,679.5 -74.3%   
INCOME DATA
Net Sales Rs m282,789829,670 34.1%  
Other income Rs m3,52934,150 10.3%   
Total revenues Rs m286,319863,820 33.1%   
Gross profit Rs m60,476410,180 14.7%  
Depreciation Rs m84,091157,800 53.3%   
Interest Rs m48,13015,040 320.0%   
Profit before tax Rs m-68,216271,490 -25.1%   
Minority Interest Rs m3,458-60,850 -5.7%   
Prior Period Items Rs m-2340-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m-23,31168,590 -34.0%   
Profit after tax Rs m-41,682142,050 -29.3%  
Gross profit margin %21.449.4 43.3%  
Effective tax rate %34.225.3 135.3%   
Net profit margin %-14.717.1 -86.1%  
BALANCE SHEET DATA
Current assets Rs m91,837330,750 27.8%   
Current liabilities Rs m106,337284,370 37.4%   
Net working cap to sales %-5.15.6 -91.7%  
Current ratio x0.91.2 74.3%  
Inventory Days Days02 21.1%  
Debtors Days Days1128 40.5%  
Net fixed assets Rs m251,062867,610 28.9%   
Share capital Rs m43,59350,400 86.5%   
"Free" reserves Rs m229,0310-   
Net worth Rs m272,625605,420 45.0%   
Long term debt Rs m569,408147,310 386.5%   
Total assets Rs m985,7721,278,690 77.1%  
Interest coverage x-0.419.1 -2.2%   
Debt to equity ratio x2.10.2 858.4%  
Sales to assets ratio x0.30.6 44.2%   
Return on assets %0.712.3 5.3%  
Return on equity %-15.323.5 -65.2%  
Return on capital %-2.030.0 -6.7%  
Exports to sales %00-   
Imports to sales %00-   
Net fx Rs m-27,8890-   
CASH FLOW
From Operations Rs m53,324365,740 14.6%  
From Investments Rs m-92,717-227,020 40.8%  
From Financial Activity Rs m39,249-133,270 -29.5%  
Net Cashflow Rs m-1445,450 -2.6%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster
The reporting currency for TELEKOM INDO. (Indonesia) is Indonesia Rupiahs. All data has been converted at 0.01 Rs / IDR

Compare VODAFONE IDEA With: FRANCE TELECOM (France)  VERIZON (US)  CHINA MOBILE (Hong Kong)  

Compare VODAFONE IDEA With: BHARTI AIRTEL  TATA COMM.  RELIANCE COMMUNICATIONS  AGC NETWORKS  HIMACHAL FUTURISTIC  



Today's Market

Indian Stock Markets Remain in Green This Week: Is the Rebound Here?(Podcast)

After a long period of underperformance, stock markets traded in green territory throughout the week. So, is this is a trend reversal and is the bottom forming in the market?

Related Views On News

VODAFONE IDEA Announces Quarterly Results (1QFY20); Net Profit Down 2607.4% (Quarterly Result Update)

Jul 29, 2019 | Updated on Jul 29, 2019

For the quarter ended June 2019, VODAFONE IDEA has posted a net profit of Rs 49 bn (down 2607.4% YoY). Sales on the other hand came in at Rs 113 bn (up 91.4% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.

VODAFONE IDEA Announces Quarterly Results (4QFY19); Net Profit Down 576.2% (Quarterly Result Update)

May 14, 2019 | Updated on May 14, 2019

For the quarter ended March 2019, VODAFONE IDEA has posted a net profit of Rs 49 bn (down 576.2% YoY). Sales on the other hand came in at Rs 118 bn (up 91.9% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.

VODAFONE IDEA 2017-18 Annual Report Analysis (Annual Result Update)

Dec 28, 2018 | Updated on Dec 28, 2018

Here's an analysis of the annual report of VODAFONE IDEA for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of VODAFONE IDEA. Also includes updates on the valuation of VODAFONE IDEA.

Stock for An Antifragile Portfolio (Profit Hunter)

Nov 17, 2017

Stocks that will gain from disruption - and make you profits while other sink.

More Views on News

Most Popular

My 3 Best Small-cap Stocks to Get Rich in this Market Rebound (Profit Hunter)

Oct 14, 2019

This is once in a decade opportunity to make a killing from smallcap rebound.

Finally, Is the Share Price of Yes Bank Ready for a Rebound? (The 5 Minute Wrapup)

Oct 7, 2019

Here's what every individual investor must know about Yes Bank...

Two Stocks to Buy in the Great Indian Festival (Profit Hunter)

Oct 11, 2019

Discounts are not just limited to E-tailers. You can buy stocks at 50% off too. Here are two stocks to buy now.

The One Stock I Like in this Market (The 5 Minute Wrapup)

Oct 10, 2019

There are rare periods in markets when you get good quality stocks at attractive valuations. Is this one such period?

5 Smart Money Stocks to Profit from the Market Rebound (The 5 Minute Wrapup)

Oct 11, 2019

Now is the time to put money in these 5 stocks to take advantage of the recovery in the economy and the markets.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

VODAFONE IDEA SHARE PRICE


Oct 18, 2019 (Close)

TRACK VODAFONE IDEA

  • Track your investment in VODAFONE IDEA with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

VODAFONE IDEA 5-YR ANALYSIS

COMPARE VODAFONE IDEA WITH

MARKET STATS