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 Vodafone Idea with Bharti Infratel - 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 BHARTI INFRATEL - 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

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    VODAFONE IDEA BHARTI INFRATEL VODAFONE IDEA/
BHARTI INFRATEL
 
P/E (TTM) x -2.3 28.7 - View Chart
P/BV x 0.4 3.0 13.4% View Chart
Dividend Yield % 0.0 5.1 -  

Financials

 VODAFONE IDEA   BHARTI INFRATEL
EQUITY SHARE DATA
    VODAFONE IDEA
Mar-18
BHARTI INFRATEL
Mar-18
VODAFONE IDEA/
BHARTI INFRATEL
5-Yr Chart
Click to enlarge
High Rs118482 24.5%   
Low Rs72319 22.4%   
Sales per share (Unadj.) Rs64.935.8 181.2%  
Earnings per share (Unadj.) Rs-9.613.5 -70.9%  
Cash flow per share (Unadj.) Rs9.720.1 48.5%  
Dividends per share (Unadj.) Rs014.00 0.0%  
Dividend yield (eoy) %03.5 0.0%  
Book value per share (Unadj.) Rs62.591.7 68.2%  
Shares outstanding (eoy) m4,359.321,849.61 235.7%   
Bonus/Rights/Conversions ESOS--  
Price / Sales ratio x1.511.2 13.1%   
Avg P/E ratio x-9.929.7 -33.4%  
P/CF ratio (eoy) x9.719.9 48.8%  
Price / Book Value ratio x1.54.4 34.7%  
Dividend payout %0103.8 0.0%   
Avg Mkt Cap Rs m413,046740,399 55.8%   
No. of employees `0009.92.3 435.0%   
Total wages/salary Rs m15,4302,916 529.2%   
Avg. sales/employee Rs Th28,613.729,142.6 98.2%   
Avg. wages/employee Rs Th1,561.31,283.5 121.6%   
Avg. net profit/employee Rs Th-4,217.510,975.8 -38.4%   
INCOME DATA
Net Sales Rs m282,78966,212 427.1%  
Other income Rs m3,5291,052 335.5%   
Total revenues Rs m286,31967,264 425.7%   
Gross profit Rs m60,47631,028 194.9%  
Depreciation Rs m84,09112,188 689.9%   
Interest Rs m48,130-2,635 -1,826.6%   
Profit before tax Rs m-68,21622,527 -302.8%   
Minority Interest Rs m3,45813,025 26.5%   
Prior Period Items Rs m-2340-   
Extraordinary Inc (Exp) Rs m0-260 0.0%   
Tax Rs m-23,31110,355 -225.1%   
Profit after tax Rs m-41,68224,937 -167.1%  
Gross profit margin %21.446.9 45.6%  
Effective tax rate %34.246.0 74.3%   
Net profit margin %-14.737.7 -39.1%  
BALANCE SHEET DATA
Current assets Rs m91,83776,120 120.6%   
Current liabilities Rs m106,33718,159 585.6%   
Net working cap to sales %-5.187.5 -5.9%  
Current ratio x0.94.2 20.6%  
Inventory Days Days00-  
Debtors Days Days1115 75.7%  
Net fixed assets Rs m251,062112,470 223.2%   
Share capital Rs m43,59318,496 235.7%   
"Free" reserves Rs m229,031151,148 151.5%   
Net worth Rs m272,625169,644 160.7%   
Long term debt Rs m569,4080-   
Total assets Rs m985,772196,796 500.9%  
Interest coverage x-0.4-7.5 5.5%   
Debt to equity ratio x2.10-  
Sales to assets ratio x0.30.3 85.3%   
Return on assets %0.711.3 5.8%  
Return on equity %-15.314.7 -104.0%  
Return on capital %-2.019.3 -10.4%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m5,1010-   
Fx outflow Rs m32,9900-   
Net fx Rs m-27,8890-   
CASH FLOW
From Operations Rs m53,32434,694 153.7%  
From Investments Rs m-92,717-18,551 499.8%  
From Financial Activity Rs m39,249-35,548 -110.4%  
Net Cashflow Rs m-144-19,405 0.7%  

Share Holding

Indian Promoters % 42.9 79.4 54.1%  
Foreign collaborators % 0.0 0.0 -  
Indian inst/Mut Fund % 4.5 1.7 271.3%  
FIIs % 21.6 11.7 185.4%  
ADR/GDR % 0.0 0.0 -  
Free float % 30.9 7.3 423.3%  
Shareholders   266,634 27,584 966.6%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

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

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



Today's Market

Jet Airways and Yes Bank - What's Next for these Beaten Down Stocks?(Podcast)

Jet Airways and Yes Bank, both once market darlings are now being shunned by market participants. The National Stock Exchange (NSE) exchange notified that the shares of the airline.

Related Views on News

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 INFRATEL Announces Quarterly Results (4QFY19); Net Profit Up 23.9% (Quarterly Result Update)

Apr 25, 2019 | Updated on Apr 25, 2019

For the quarter ended March 2019, BHARTI INFRATEL has posted a net profit of Rs 3 bn (up 23.9% YoY). Sales on the other hand came in at Rs 17 bn (up 0.2% YoY). Read on for a complete analysis of BHARTI INFRATEL's quarterly results.

VODAFONE IDEA Announces Quarterly Results (3QFY19); Net Profit Up 292.7% (Quarterly Result Update)

Feb 13, 2019 | Updated on Feb 13, 2019

For the quarter ended December 2018, VODAFONE IDEA has posted a net profit of Rs 50 bn (up 292.7% YoY). Sales on the other hand came in at Rs 118 bn (up 80.7% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.

BHARTI INFRATEL Announces Quarterly Results (3QFY19); Net Profit Up 63.9% (Quarterly Result Update)

Jan 25, 2019 | Updated on Jan 25, 2019

For the quarter ended December 2018, BHARTI INFRATEL has posted a net profit of Rs 4 bn (up 63.9% YoY). Sales on the other hand came in at Rs 17 bn (up 2.2% YoY). Read on for a complete analysis of BHARTI INFRATEL'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.

More Views on News

Most Popular

The Best 4 Small-cap Stocks to Buy(The 5 Minute Wrapup)

Jun 3, 2019

In the sometimes good sometimes bad market of small caps, there are strong buying opportunities available today. But this great opportunity won't last forever.

The Great Indian NBFC Bubble Has Burst but I Will Still Recommend These Safe NBFCs(The 5 Minute Wrapup)

Jun 11, 2019

One chart that predicted the NBFC crisis back in 2016.

7 Stocks That Will Remain Evergreen in this Era of Technological Disruption(The 5 Minute Wrapup)

Jun 13, 2019

We are living in an era of disruption. Are your stocks well equipped to adapt to changes that disruption will bring along?

The Top 7 Stocks to Profit from Modi's Repeat Performance(Profit Hunter)

Jun 3, 2019

The long-term India story looks promising with the Modi government back in power. Which stocks are likely to go up the most?

Just One Stock Made Buffett Billions - And Can Make You Crores(Profit Hunter)

Jun 6, 2019

Coca Cola is arguably one of Warren Buffet's best stock picks. But did you know that small investors picked up the stock five decades before Buffet? Read on...

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


Jun 14, 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 - BHARTI INFRATEL COMPARISON

COMPARE VODAFONE IDEA WITH

MARKET STATS