X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2018 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 Idea Cellular with Bharti Airtel - Equitymaster
  • MyStocks

MEMBER'S LOGINX

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

IDEA CELLULAR vs BHARTI AIRTEL - 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

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

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    IDEA CELLULAR BHARTI AIRTEL IDEA CELLULAR/
BHARTI AIRTEL
 
P/E (TTM) x -18.3 78.1 - View Chart
P/BV x 1.2 2.4 49.0% View Chart
Dividend Yield % 0.0 0.2 -  

Financials

 IDEA CELLULAR   BHARTI AIRTEL
EQUITY SHARE DATA
    IDEA CELLULAR
Mar-17
BHARTI AIRTEL
Mar-17
IDEA CELLULAR/
BHARTI AIRTEL
5-Yr Chart
Click to enlarge
High Rs128401 32.0%   
Low Rs66284 23.2%   
Sales per share (Unadj.) Rs98.7238.8 41.3%  
Earnings per share (Unadj.) Rs-1.110.6 -10.4%  
Cash flow per share (Unadj.) Rs20.660.1 34.3%  
Dividends per share (Unadj.) Rs01.00 0.0%  
Dividend yield (eoy) %00.3 0.0%  
Book value per share (Unadj.) Rs68.6168.8 40.7%  
Shares outstanding (eoy) m3,605.333,997.40 90.2%   
Bonus/Rights/Conversions ESOS--  
Price / Sales ratio x1.01.4 68.6%   
Avg P/E ratio x-87.532.3 -271.3%  
P/CF ratio (eoy) x4.75.7 82.7%  
Price / Book Value ratio x1.42.0 69.7%  
Dividend payout %09.4 0.0%   
Avg Mkt Cap Rs m349,8971,368,510 25.6%   
No. of employees `00011.89.3 127.0%   
Total wages/salary Rs m17,97743,032 41.8%   
Avg. sales/employee Rs Th30,189.9102,886.4 29.3%   
Avg. wages/employee Rs Th1,525.54,637.6 32.9%   
Avg. net profit/employee Rs Th-339.24,571.0 -7.4%   
INCOME DATA
Net Sales Rs m355,757954,683 37.3%  
Other income Rs m3,0691,206 254.5%   
Total revenues Rs m358,827955,889 37.5%   
Gross profit Rs m102,473380,920 26.9%  
Depreciation Rs m78,272197,730 39.6%   
Interest Rs m40,12195,466 42.0%   
Profit before tax Rs m-12,85188,930 -14.5%   
Minority Interest Rs m4,2180-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m0-11,697 0.0%   
Tax Rs m-4,63534,819 -13.3%   
Profit after tax Rs m-3,99742,414 -9.4%  
Gross profit margin %28.839.9 72.2%  
Effective tax rate %36.139.2 92.1%   
Net profit margin %-1.14.4 -25.3%  
BALANCE SHEET DATA
Current assets Rs m76,309203,150 37.6%   
Current liabilities Rs m170,615629,447 27.1%   
Net working cap to sales %-26.5-44.7 59.4%  
Current ratio x0.40.3 138.6%  
Inventory Days Days10 323.3%  
Debtors Days Days1319 70.7%  
Net fixed assets Rs m241,7461,890,736 12.8%   
Share capital Rs m36,05319,987 180.4%   
"Free" reserves Rs m211,269654,576 32.3%   
Net worth Rs m247,322674,563 36.7%   
Long term debt Rs m516,378896,373 57.6%   
Total assets Rs m967,0472,327,502 41.5%  
Interest coverage x0.71.9 35.2%   
Debt to equity ratio x2.11.3 157.1%  
Sales to assets ratio x0.40.4 89.7%   
Return on assets %3.75.9 63.1%  
Return on equity %-1.66.3 -25.7%  
Return on capital %4.111.0 37.5%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m6,73849,060 13.7%   
Fx outflow Rs m35,338116,278 30.4%   
Net fx Rs m-28,600-67,218 42.5%   
CASH FLOW
From Operations Rs m105,373292,309 36.0%  
From Investments Rs m-155,557-315,554 49.3%  
From Financial Activity Rs m44,445-3,514 -1,264.8%  
Net Cashflow Rs m-5,739-26,759 21.4%  

Share Holding

Indian Promoters % 42.9 43.7 98.2%  
Foreign collaborators % 0.0 21.7 -  
Indian inst/Mut Fund % 4.5 7.2 62.9%  
FIIs % 21.6 17.7 122.0%  
ADR/GDR % 0.0 0.0 -  
Free float % 30.9 9.7 318.6%  
Shareholders   266,634 260,508 102.4%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare IDEA CELLULAR With:   RELIANCE COMMUNICATIONS  BHARTI INFRATEL  MTNL  TATA TELESERVICES  HIMACHAL FUTURISTIC  

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



Today's Market

Sensex Opens Marginally Down; Tata Steel Top Loser(09:30 am)

Asian stocks rose in morning trade on Monday, after the US's S&P 500 extended its winning streak on Friday to six days. Markets in the Greater China region remain closed for the Lunar New Year holiday.

Related Views on News

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.

Bharti Airtel: A Good Quarterly Performance (Quarterly Results Update - Detailed)

May 6, 2016

Bharti Airtel has reported a8.4% YoY growth in the topline and an increase of 2.8% YoY in the bottomline for the quarter ended March 2016.

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.

More Views on News

Most Popular

Here's What You Should Do in this Market Crash(The 5 Minute Wrapup)

Feb 6, 2018

The market correction has provided a golden opportunity to buy five high-quality safe stocks.

The Era of Easy Money is Coming to an End. What Happens Now?(Vivek Kaul's Diary)

Feb 9, 2018

The easy money policy of the Federal Reserve of the United States, which drove up stock markets all over the world, is ending, with the Federal Reserve looking to shrink its balance sheet.

The Markets Want Your Money. Don't Give It to Them.(Smart Contrarian)

Feb 9, 2018

MFs are having a gala time taking money from over-eager investors and funneling it into equities. Smart investors, though, know better than to do that.

When Small is Not Always Beautiful(Chart Of The Day)

Feb 6, 2018

Big companies enjoying tax deductions and exemptions have an edge over the small companies.

The Big Gamble(The Honest Truth)

Feb 15, 2018

Once you accept the fact that elections are round the corner and that this budget is geared to reach a 40% target, everything makes sense.

More

Small Investments
BIG Returns

Zero To Millions Guide 2018
Get our special report, Zero To Millions
(2018 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

IDEA CELLULAR SHARE PRICE


Feb 19, 2018 10:23 AM

TRACK IDEA CELLULAR

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

IDEA CELLULAR 5-YR ANALYSIS

COMPARE IDEA CELLULAR WITH

MARKET STATS