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 -2.1 27.4 - View Chart
P/BV x 0.4 3.3 10.8% View Chart
Dividend Yield % 0.0 5.7 -  

Financials

 VODAFONE IDEA   BHARTI INFRATEL
EQUITY SHARE DATA
    VODAFONE IDEA
Mar-18
BHARTI INFRATEL
Mar-19
VODAFONE IDEA/
BHARTI INFRATEL
5-Yr Chart
Click to enlarge
High Rs118349 33.8%   
Low Rs72242 29.6%   
Sales per share (Unadj.) Rs64.936.9 175.8%  
Earnings per share (Unadj.) Rs-9.613.5 -70.9%  
Cash flow per share (Unadj.) Rs9.719.5 50.0%  
Dividends per share (Unadj.) Rs015.00 0.0%  
Dividend yield (eoy) %05.1 0.0%  
Book value per share (Unadj.) Rs62.578.6 79.6%  
Shares outstanding (eoy) m4,359.321,849.61 235.7%   
Bonus/Rights/Conversions ESOS--  
Price / Sales ratio x1.58.0 18.3%   
Avg P/E ratio x-9.921.9 -45.3%  
P/CF ratio (eoy) x9.715.2 64.2%  
Price / Book Value ratio x1.53.8 40.3%  
Dividend payout %0111.3 0.0%   
Avg Mkt Cap Rs m413,046546,005 75.6%   
No. of employees `0009.92.2 444.8%   
Total wages/salary Rs m15,4302,915 529.3%   
Avg. sales/employee Rs Th28,613.730,721.0 93.1%   
Avg. wages/employee Rs Th1,561.31,311.9 119.0%   
Avg. net profit/employee Rs Th-4,217.511,223.2 -37.6%   
INCOME DATA
Net Sales Rs m282,78968,262 414.3%  
Other income Rs m3,5291,015 347.7%   
Total revenues Rs m286,31969,277 413.3%   
Gross profit Rs m60,47635,933 168.3%  
Depreciation Rs m84,09111,064 760.0%   
Interest Rs m48,130529 9,098.2%   
Profit before tax Rs m-68,21625,355 -269.0%   
Minority Interest Rs m3,45810,172 34.0%   
Prior Period Items Rs m-2340-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m-23,31110,589 -220.1%   
Profit after tax Rs m-41,68224,938 -167.1%  
Gross profit margin %21.452.6 40.6%  
Effective tax rate %34.241.8 81.8%   
Net profit margin %-14.736.5 -40.3%  
BALANCE SHEET DATA
Current assets Rs m91,83742,800 214.6%   
Current liabilities Rs m106,33717,752 599.0%   
Net working cap to sales %-5.136.7 -14.0%  
Current ratio x0.92.4 35.8%  
Inventory Days Days00-  
Debtors Days Days1129 38.9%  
Net fixed assets Rs m251,062105,587 237.8%   
Share capital Rs m43,59318,496 235.7%   
"Free" reserves Rs m229,031126,820 180.6%   
Net worth Rs m272,625145,316 187.6%   
Long term debt Rs m569,4080-   
Total assets Rs m985,772171,305 575.4%  
Interest coverage x-0.448.9 -0.9%   
Debt to equity ratio x2.10-  
Sales to assets ratio x0.30.4 72.0%   
Return on assets %0.714.9 4.4%  
Return on equity %-15.317.2 -89.1%  
Return on capital %-2.024.8 -8.1%  
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 m53,32431,586 168.8%  
From Investments Rs m-92,71715,999 -579.5%  
From Financial Activity Rs m39,249-47,947 -81.9%  
Net Cashflow Rs m-144-362 39.9%  

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:   HIMACHAL FUTURISTIC  MTNL  AGC NETWORKS  BHARTI AIRTEL  TATA TELESERVICES  

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



Today's Market

Sensex Ends 318 Points Lower; Auto and Metal Stocks Witness Selling(Closing)

India share markets continued to witness selling pressure during closing hours and ended their day on a negative note.

Related Views on News

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

Jul 4, 2019 | Updated on Jul 4, 2019

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

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.

More Views on News

Most Popular

These 3 Smallcap Stocks are Set to Make the Most of Smallcap Rebound(Profit Hunter)

Jul 9, 2019

As the sense of normalcy returns to the markets, the rebound in the quality smallcaps could be huge.

2 Stocks from Super Investor Sanjay Bakshi's Portfolio You Can Bet On...(The 5 Minute Wrapup)

Jul 12, 2019

Despite the current fear prevailing in the markets, both these stocks have the potential to deliver in 4-5 years.

After Disappointing Budget, Here's a Document that Concerns Largecap and Smallcap Investors(The 5 Minute Wrapup)

Jul 8, 2019

A new 'definition' of the stock universe that triggered the smallcap sell-off is back with the latest list...

Union Budget 2019-2020: More Style Over Substance(The 5 Minute Wrapup)

Jul 5, 2019

Did the Union Budget announce measures to stimulate the economy and bolster corporate earnings growth?

Here's What to Do with Falling Small Cap Stocks(Profit Hunter)

Jul 10, 2019

There are some great buying opportunities in the market right now - and the small cap space is your best bet.

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


Jul 18, 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 - AGC NETWORKS COMPARISON

COMPARE VODAFONE IDEA WITH

MARKET STATS