Compare Bharti Airtel with Vodafone Idea - 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?  

BHARTI AIRTEL vs VODAFONE IDEA - Comparison Results

BHARTI AIRTEL     Change

Bharti Airtel is the largest mobile telephony operator in the GSM space with 19.8% share of the Indian wireless market (as at the end of FY12). The company, apart from being the largest player in the mobile segment with subscribers in all the 22-tele... More

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

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    BHARTI AIRTEL VODAFONE IDEA BHARTI AIRTEL/
VODAFONE IDEA
 
P/E (TTM) x -6.9 -0.1 - View Chart
P/BV x 11.8 0.1 11,601.4% View Chart
Dividend Yield % 3.5 0.0 -  

Financials

 BHARTI AIRTEL   VODAFONE IDEA
EQUITY SHARE DATA
    BHARTI AIRTEL
Mar-19
VODAFONE IDEA
Mar-19
BHARTI AIRTEL/
VODAFONE IDEA
5-Yr Chart
Click to enlarge
High Rs34878 444.5%   
Low Rs24218 1,353.4%   
Sales per share (Unadj.) Rs17.142.3 40.3%  
Earnings per share (Unadj.) Rs6.2-16.7 -37.3%  
Cash flow per share (Unadj.) Rs9.0-0.1 -11,519.2%  
Dividends per share (Unadj.) Rs15.000-  
Dividend yield (eoy) %5.10-  
Book value per share (Unadj.) Rs36.468.3 53.3%  
Shares outstanding (eoy) m3,997.408,735.66 45.8%   
Bonus/Rights/Conversions -ESOS-  
Price / Sales ratio x17.31.1 1,520.9%   
Avg P/E ratio x47.3-2.9 -1,643.7%  
P/CF ratio (eoy) x32.8-615.8 -5.3%  
Price / Book Value ratio x8.10.7 1,151.9%  
Dividend payout %240.40-   
Avg Mkt Cap Rs m1,180,632420,622 280.7%   
No. of employees `0002.213.5 16.4%   
Total wages/salary Rs m2,91522,944 12.7%   
Avg. sales/employee Rs Th30,721.027,356.9 112.3%   
Avg. wages/employee Rs Th1,311.91,697.0 77.3%   
Avg. net profit/employee Rs Th11,223.2-10,801.7 -103.9%   
INCOME DATA
Net Sales Rs m68,262369,865 18.5%  
Other income Rs m1,0157,311 13.9%   
Total revenues Rs m69,277377,176 18.4%   
Gross profit Rs m35,93340,430 88.9%  
Depreciation Rs m11,064145,356 7.6%   
Interest Rs m52994,628 0.6%   
Profit before tax Rs m25,355-192,243 -13.2%   
Minority Interest Rs m10,1722,707 375.8%   
Prior Period Items Rs m0-739 0.0%   
Extraordinary Inc (Exp) Rs m08,521 0.0%   
Tax Rs m10,589-35,715 -29.6%   
Profit after tax Rs m24,938-146,039 -17.1%  
Gross profit margin %52.610.9 481.6%  
Effective tax rate %41.818.6 224.8%   
Net profit margin %36.5-39.5 -92.5%  
BALANCE SHEET DATA
Current assets Rs m42,800181,997 23.5%   
Current liabilities Rs m17,752541,517 3.3%   
Net working cap to sales %36.7-97.2 -37.7%  
Current ratio x2.40.3 717.4%  
Inventory Days Days00 0.0%  
Debtors Days Days2933 90.5%  
Net fixed assets Rs m105,5871,844,329 5.7%   
Share capital Rs m18,49687,356 21.2%   
"Free" reserves Rs m126,820508,992 24.9%   
Net worth Rs m145,316596,348 24.4%   
Long term debt Rs m01,044,029 0.0%   
Total assets Rs m171,3052,296,995 7.5%  
Interest coverage x48.9-1.0 -4,743.3%   
Debt to equity ratio x01.8 0.0%  
Sales to assets ratio x0.40.2 247.5%   
Return on assets %14.9-2.2 -664.2%  
Return on equity %17.2-24.5 -70.1%  
Return on capital %24.8-5.3 -467.2%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m010,611 0.0%   
Fx outflow Rs m047,946 0.0%   
Net fx Rs m0-37,335 0.0%   
CASH FLOW
From Operations Rs m31,58652,681 60.0%  
From Investments Rs m15,999-73,788 -21.7%  
From Financial Activity Rs m-47,947-28,697 167.1%  
Net Cashflow Rs m-3627,582 -4.8%  

Share Holding

Indian Promoters % 43.7 42.9 101.9%  
Foreign collaborators % 21.7 0.0 -  
Indian inst/Mut Fund % 7.2 4.5 158.9%  
FIIs % 17.7 21.6 81.9%  
ADR/GDR % 0.0 0.0 -  
Free float % 9.7 30.9 31.4%  
Shareholders   260,508 266,634 97.7%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

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

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



Today's Market

Rising Inflation and Onion Effect: Your Inside Scoop on the Markets(Podcast)

Stock markets remained rangebound this week too. Macroeconomic news globally and domestically remained the focus of the week.

Related Views on News

BHARTI AIRTEL 2018-19 Annual Report Analysis (Annual Result Update)

Sep 9, 2019 | Updated on Sep 9, 2019

Here's an analysis of the annual report of BHARTI AIRTEL for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of BHARTI AIRTEL. Also includes updates on the valuation of BHARTI AIRTEL.

BHARTI AIRTEL Announces Quarterly Results (1QFY20); Net Profit Down 890.7% (Quarterly Result Update)

Aug 2, 2019 | Updated on Aug 2, 2019

For the quarter ended June 2019, BHARTI AIRTEL has posted a net profit of Rs 25 bn (down 890.7% YoY). Sales on the other hand came in at Rs 207 bn (up 3.3% YoY). Read on for a complete analysis of BHARTI AIRTEL's quarterly results.

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.

BHARTI AIRTEL Announces Quarterly Results (4QFY19); Net Profit Up 144.7% (Quarterly Result Update)

May 8, 2019 | Updated on May 8, 2019

For the quarter ended March 2019, BHARTI AIRTEL has posted a net profit of Rs 6 bn (up 144.7% YoY). Sales on the other hand came in at Rs 206 bn (up 4.9% YoY). Read on for a complete analysis of BHARTI AIRTEL's quarterly results.

More Views on News

Most Popular

Use My Secret to Increase Your Trading Profits Today

Dec 10, 2019

What to do after every trade.

How We Made 14.64% Trading Profit in Just 2 Days

Dec 12, 2019

A high probability trade that worked to perfection for my subscribers.

Blue Chips Are Passe. Get into these Stocks for Outstanding Gains in 2020(Profit Hunter)

Dec 5, 2019

This corner of the market could provide more returns than blue chips in 2020.

Make the Most of the Smallcap Rebound with These Stocks(Profit Hunter)

Dec 3, 2019

Even amid a gloomy economic scenario, there are smallcaps that have grown earnings over last one and a half year and I believe these could be the strongest candidates for a smallcap rebound.

What Is the IPO Euphoria Signaling Us About the Markets?(The 5 Minute Wrapup)

Dec 2, 2019

2019 will be remembered as the year of great money-making IPOs...

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

BHARTI AIRTEL SHARE PRICE


Dec 13, 2019 (Close)

TRACK BHARTI AIRTEL

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

BHARTI AIRTEL 5-YR ANALYSIS

COMPARE BHARTI AIRTEL WITH

MARKET STATS