X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 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 Bharti Infratel with Idea Cellular - Equitymaster
  • MyStocks

MEMBER'S LOGINX

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

BHARTI INFRATEL vs IDEA CELLULAR - Comparison Results

IDEA CELLULAR 
   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

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    BHARTI INFRATEL IDEA CELLULAR BHARTI INFRATEL/
IDEA CELLULAR
 
P/E (TTM) x 30.4 -19.6 - View Chart
P/BV x 3.9 1.2 313.9% View Chart
Dividend Yield % 0.8 0.7 114.9%  

Financials

 BHARTI INFRATEL   IDEA CELLULAR
EQUITY SHARE DATA
    BHARTI INFRATEL
Mar-16
IDEA CELLULAR
Mar-16
BHARTI INFRATEL/
IDEA CELLULAR
5-Yr Chart
Click to enlarge
High Rs505204 247.7%   
Low Rs34298 350.0%   
Sales per share (Unadj.) Rs64.999.8 65.0%  
Earnings per share (Unadj.) Rs12.68.6 146.8%  
Cash flow per share (Unadj.) Rs24.523.0 106.7%  
Dividends per share (Unadj.) Rs3.000.60 500.0%  
Dividend yield (eoy) %0.70.4 178.1%  
Book value per share (Unadj.) Rs96.771.6 135.2%  
Shares outstanding (eoy) m1,896.673,600.51 52.7%   
Bonus/Rights/Conversions -ESOS-  
Price / Sales ratio x6.51.5 431.9%   
Avg P/E ratio x33.717.6 191.3%  
P/CF ratio (eoy) x17.36.6 263.2%  
Price / Book Value ratio x4.42.1 207.7%  
Dividend payout %23.97.0 340.6%   
Avg Mkt Cap Rs m802,860542,777 147.9%   
No. of employees `0001.312.5 10.0%   
Total wages/salary Rs m4,31616,599 26.0%   
Avg. sales/employee Rs Th98,467.228,768.9 342.3%   
Avg. wages/employee Rs Th3,452.81,328.9 259.8%   
Avg. net profit/employee Rs Th19,056.02,465.7 772.8%   
INCOME DATA
Net Sales Rs m123,084359,353 34.3%  
Other income Rs m7,4382,271 327.5%   
Total revenues Rs m130,522361,624 36.1%   
Gross profit Rs m53,660115,751 46.4%  
Depreciation Rs m22,69351,959 43.7%   
Interest Rs m2,19818,816 11.7%   
Profit before tax Rs m36,20747,247 76.6%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m12,38716,447 75.3%   
Profit after tax Rs m23,82030,799 77.3%  
Gross profit margin %43.632.2 135.3%  
Effective tax rate %34.234.8 98.3%   
Net profit margin %19.48.6 225.8%  
BALANCE SHEET DATA
Current assets Rs m62,24446,397 134.2%   
Current liabilities Rs m38,597133,212 29.0%   
Net working cap to sales %19.2-24.2 -79.5%  
Current ratio x1.60.3 463.0%  
Inventory Days Days01 0.0%  
Debtors Days Days612 47.5%  
Net fixed assets Rs m147,113743,904 19.8%   
Share capital Rs m18,96736,005 52.7%   
"Free" reserves Rs m164,390220,456 74.6%   
Net worth Rs m183,479257,656 71.2%   
Long term debt Rs m10,767365,685 2.9%   
Total assets Rs m269,189826,501 32.6%  
Interest coverage x17.53.5 497.7%   
Debt to equity ratio x0.11.4 4.1%  
Sales to assets ratio x0.50.4 105.2%   
Return on assets %9.76.0 161.0%  
Return on equity %13.012.0 108.6%  
Return on capital %19.810.6 186.6%  
Exports to sales %00-   
Imports to sales %09.1 0.0%   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNA32,595 0.0%   
Fx inflow Rs m07,485 0.0%   
Fx outflow Rs m536,916 0.0%   
Net fx Rs m-5-29,431 0.0%   
CASH FLOW
From Operations Rs m43,947118,147 37.2%  
From Investments Rs m2,478-129,928 -1.9%  
From Financial Activity Rs m-26,273-97,486 27.0%  
Net Cashflow Rs m20,152-109,267 -18.4%  

Share Holding

Indian Promoters % 79.4 42.9 185.0%  
Foreign collaborators % 0.0 0.0 -  
Indian inst/Mut Fund % 1.7 4.5 36.9%  
FIIs % 11.7 21.6 53.9%  
ADR/GDR % 0.0 0.0 -  
Free float % 7.3 30.9 23.6%  
Shareholders   27,584 266,634 10.3%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare BHARTI INFRATEL With:   MTNL  HIMACHAL FUTURISTIC  AGC NETWORKS  BHARTI AIRTEL  TATA COMM.  

Compare BHARTI INFRATEL With:   VERIZON (US)  TELEKOM INDO. (Indonesia)  FRANCE TELECOM (France)  CHINA MOBILE (Hong Kong)  



Today's Market

Sensex Opens Flat; Infosys Surges 3% on Buyback News(09:30 am)

Majority of Asian stock indices are higher today as Chinese and Hong Kong shares show gains. The Shanghai Composite is up 0.26% while the Hang Seng is up 0.05%.

Related Views on News

Bharti Infratel: Ends the Year Positively (Quarterly Results Update - Detailed)

Apr 27, 2016

Bharti Infratel has reported a 7.3% YoY growth in the topline and an increase of 18.7% YoY in the bottomline for the quarter ended March 2016.

Bharti Infratel: A Good Quarter (Quarterly Results Update - Detailed)

Apr 8, 2016

Bharti Infratel has reported a 4.9% YoY growth in the topline and an increase of 11.5% YoY in the bottomline for the quarter ended December 2015.

Bharti Infratel: A dull quarter (Quarterly Results Update - Detailed)

Nov 23, 2015

Bharti Infratel has reported a 3.7% YoY growth in the topline and an increase of 24.5% YoY in the bottomline for the quarter ended September 2015.

Idea Cellular: Interest Costs Hurt Profits (Quarterly Results Update - Detailed)

Jul 4, 2016

Idea Cellular has reported a 12.4% YoY growth in the topline and a decrease of 0.4% YoY in the bottomline for the quarter ended March 2016.

Idea Cellular: Profits Remain Flat (Quarterly Results Update - Detailed)

Apr 8, 2016

Idea Cellular has reported a 12.4% YoY growth in the topline and a decrease of 0.4% YoY in the bottomline for the quarter ended December 2015.

More Views on News

Most Popular

Demonetisation Barely Made Any Difference to Tax Collections(Vivek Kaul's Diary)

Aug 7, 2017

The data tells us quite a different story from the one the government is trying to project.

Proxy Plays: A Smart Way to Bet on 'Off Limits' Companies(The 5 Minute Wrapup)

Aug 4, 2017

The small-cap space is full of small players that are clear proxies to great growth stories and Indian megatrends.

Should You Invest In Bharat-22 ETF? Know Here...(Outside View)

Aug 8, 2017

Bharat-22 is one of the most diverse ETFs offered so far by the Government. Know here if you should invest...

Signs of Life in the India VIX(Daily Profit Hunter)

Aug 12, 2017

The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.

7 Financial Gifts For Your Sister This Raksha Bandhan(Outside View)

Aug 7, 2017

Raksha Bandhan signifies the brother-sister bond. Here are 7 thoughtful financial gifts for sisters...

More

Become A Smarter Investor In
Just 5 Minutes

Multibagger Stocks Guide 2017
Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

BHARTI INFRATEL SHARE PRICE


Aug 17, 2017 11:26 AM

TRACK BHARTI INFRATEL

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

MORE ON BHARTI INFRATEL

BHARTI INFRATEL 5-YR ANALYSIS

COMPARE BHARTI INFRATEL WITH

MARKET STATS