MEMBER'S LOGINX
| Login Failure | ||||||||
|
||||||||
| Sign Up | Forgot Password? | ||||||||
- Home
- Research It
- Compare Company
- International - telecom
- VODAFONE IDEA - TELEKOM INDO. (Indonesia)
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)
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
Financials
 VODAFONE IDEA  TELEKOM INDO. |
| EQUITY SHARE DATA | |||||
|---|---|---|---|---|---|
| VODAFONE IDEA Mar-20 |
TELEKOM INDO. Dec-13 |
VODAFONE IDEA/ TELEKOM INDO. |
5-Yr Chart Click to enlarge
|
||
| High | Rs | 18 | 26 | - | |
| Low | Rs | 3 | 18 | - | |
| Sales per share (Unadj.) | Rs | 15.6 | 8.5 | - | |
| Earnings per share (Unadj.) | Rs | -25.7 | 1.5 | - | |
| Cash flow per share (Unadj.) | Rs | -17.2 | 3.1 | - | |
| Dividends per share (Unadj.) | Rs | 0 | 0 | - | |
| Dividend yield (eoy) | % | 0 | 0 | - | |
| Book value per share (Unadj.) | Rs | 2.1 | 6.2 | - | |
| Shares outstanding (eoy) | m | 28,735.39 | 97,100.90 | - | |
| Bonus/Rights/Conversions | - | SPILT1:5 | - | ||
| Price / Sales ratio | x | 0.7 | 2.5 | 26.3% | |
| Avg P/E ratio | x | -0.4 | 14.8 | -2.7% | |
| P/CF ratio (eoy) | x | -0.6 | 7.0 | -8.6% | |
| Price / Book Value ratio | x | 5.0 | 3.5 | 144.3% | |
| Dividend payout | % | 0 | 0 | - | |
| Avg Mkt Cap | Rs m | 300,285 | 2,107,090 | 14.3% | |
| No. of employees | `000 | 11.5 | 25.0 | 45.9% | |
| Total wages/salary | Rs m | 21,643 | 97,330 | 22.2% | |
| Avg. sales/employee | Rs Th | 39,101.8 | 33,172.2 | 117.9% | |
| Avg. wages/employee | Rs Th | 1,884.3 | 3,891.5 | 48.4% | |
| Avg. net profit/employee | Rs Th | -64,320.1 | 5,679.5 | -1,132.5% | |
| INCOME DATA | |||||
|---|---|---|---|---|---|
| Net Sales | Rs m | 449,123 | 829,670 | 54.1% | |
| Other income | Rs m | 10,393 | 34,150 | 30.4% | |
| Total revenues | Rs m | 459,516 | 863,820 | 53.2% | |
| Gross profit | Rs m | 149,125 | 410,180 | 36.4% | |
| Depreciation | Rs m | 243,564 | 157,800 | 154.3% | |
| Interest | Rs m | 153,920 | 15,040 | 1,023.4% | |
| Profit before tax | Rs m | -237,966 | 271,490 | -87.7% | |
| Minority Interest | Rs m | 3,677 | -60,850 | -6.0% | |
| Prior Period Items | Rs m | -124 | 0 | - | |
| Extraordinary Inc (Exp) | Rs m | -383,557 | 0 | - | |
| Tax | Rs m | 120,811 | 68,590 | 176.1% | |
| Profit after tax | Rs m | -738,781 | 142,050 | -520.1% | |
| Gross profit margin | % | 33.2 | 49.4 | 67.2% | |
| Effective tax rate | % | -50.8 | 25.3 | -200.9% | |
| Net profit margin | % | -164.5 | 17.1 | -960.8% | |
| BALANCE SHEET DATA | |||||
|---|---|---|---|---|---|
| Current assets | Rs m | 166,861 | 330,750 | 50.4% | |
| Current liabilities | Rs m | 957,790 | 284,370 | 336.8% | |
| Net working cap to sales | % | -176.1 | 5.6 | -3,150.3% | |
| Current ratio | x | 0.2 | 1.2 | 15.0% | |
| Inventory Days | Days | 0 | 2 | 0.9% | |
| Debtors Days | Days | 25 | 28 | 89.0% | |
| Net fixed assets | Rs m | 1,884,990 | 867,610 | 217.3% | |
| Share capital | Rs m | 287,354 | 50,400 | 570.1% | |
| Net worth | Rs m | 59,799 | 605,420 | 9.9% | |
| Long term debt | Rs m | 962,804 | 147,310 | 653.6% | |
| Total assets | Rs m | 2,269,196 | 1,278,690 | 177.5% | |
| Interest coverage | x | -0.5 | 19.1 | -2.9% | |
| Debt to equity ratio | x | 16.1 | 0.2 | 6,617.1% | |
| Sales to assets ratio | x | 0.2 | 0.6 | 30.5% | |
| Return on assets | % | -25.8 | 12.3 | -209.8% | |
| Return on equity | % | -1,235.4 | 23.5 | -5,265.5% | |
| Return on capital | % | -45.4 | 30.0 | -151.4% | |
| CASH FLOW | |||||
|---|---|---|---|---|---|
| From Operations | Rs m | 73,275 | 365,740 | 20.0% | |
| From Investments | Rs m | -27,898 | -227,020 | 12.3% | |
| From Financial Activity | Rs m | -50,187 | -133,270 | 37.7% | |
| Net Cashflow | Rs m | -3,889 | 5,450 | -71.4% | |
The reporting currency for TELEKOM INDO. (Indonesia) is Indonesia Rupiahs. All data has been converted at 0.01 Rs / IDR
Compare VODAFONE IDEA With: VERIZON (US) FRANCE TELECOM (France) CHINA MOBILE (Hong Kong)
Compare VODAFONE IDEA With: TATA COMM RELIANCE COMMUNICATIONS MTNL AGC NETWORKS BHARTI AIRTEL
Today's Market
SGX Nifty Trades Lower, Top 6 Factors Behind the Stock Market Rally, L&T Finance Holdings Rights Issue, and Buzzing Stocks Today(Pre-Open)
Indian share markets rallied nearly 2% yesterday, boosted by realty and finance stocks. Benchmark indices registered sharp gains yesterday after a massive selloff in the past two days.
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, 2019For 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, 2019For 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.
More Views on NewsMost Popular
'Essential' Smallcap Stock Recommendations (Profit Hunter)
Jan 8, 2021The smallcap rally has enough steam left in it. If you haven't joined yet, it is still not too late.
Is Nifty Forming a Top (Fast Profits Daily)
Jan 8, 2021The charts are telling the bulls to be cautious.
Why Gold Hit Lower Circuit (Fast Profits Daily)
Jan 11, 2021Were you shocked that bullion prices hit lower circuits on Friday on the MCX? Find out why it happened...
A Rare Chance to Invest in Potential Multibaggers in 2021 (Profit Hunter)
Jan 11, 2021Our ace stock picker is ready to capitalise on a big growth opportunity.
More
