X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2019 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
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: RELIANCE COMMUNICATIONS  MTNL  HIMACHAL FUTURISTIC  ONMOBILE GLOBAL  TATA COMM.  



Today's Market

Sensex Trades Marginally Higher; ITC & Reliance Top Gainers(12:30 pm)

Share markets in India are presently trading marginally higher. Sectoral indices are trading mixed with stocks in the energy sector and realty sector witnessing maximum buying interest.

Related Views On News

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.

VODAFONE IDEA Announces Quarterly Results (2QFY19); Net Profit Down 321.2% (Quarterly Result Update)

Nov 15, 2018 | Updated on Nov 15, 2018

For the quarter ended September 2018, VODAFONE IDEA has posted a net profit of Rs 50 bn (down 321.2% YoY). Sales on the other hand came in at Rs 77 bn (up 2.7% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.

IDEA CELLULAR Announces Quarterly Results (1QFY19); Net Profit Down 121.9% (Quarterly Result Update)

Jul 31, 2018 | Updated on Jul 31, 2018

For the quarter ended June 2018, IDEA CELLULAR has posted a net profit of Rs 2 bn (down 121.9% YoY). Sales on the other hand came in at Rs 59 bn (down 27.9% YoY). Read on for a complete analysis of IDEA CELLULAR's quarterly results.

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

3 Stocks in Super Investor Sumeet Nagar's Portfolio That You Can Buy Right Now(The 5 Minute Wrapup)

Jan 11, 2019

The reasons that make these six stocks in Sumeet Nagar's portfolio so compelling

This Trend Will Produce a Once in a Lifetime Opportunity to Buy Stocks(The 5 Minute Wrapup)

Jan 15, 2019

Unlike his habit of pouring out stock wisdom in his annual letters to shareholders, Buffett spoke of this trend only once every few decades.

This Created Multibagger Stocks in the US and Japan and Now It's Happening in India(The 5 Minute Wrapup)

Jan 17, 2019

It may not just create tremendous stock market wealth, but also push several Indian companies in the reckoning of global leaders.

My Next Small Cap Recommendation Is Practically a 'No Brainer'(Profit Hunter)

Jan 14, 2019

With a strong debt free balance sheet in its favour, attractive dividends and trading at almost lifetime lows, this investing idea is almost a no brainer.

Sensex 100,000 Will Happen and I Want You to Profit from It(Profit Hunter)

Jan 18, 2019

These indicators reveal that the interest in stock market investing is only growing and set to grow.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2019
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


Jan 24, 2019 02:03 PM

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 - MTNL COMPARISON

COMPARE VODAFONE IDEA WITH

MARKET STATS