Helping You Build Wealth With Honest Research
Since 1996. Try Now

MEMBER'S LOGINX

     
Invalid Username / Password
   
     
   
     
 
Invalid Captcha
   
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

VODAFONE IDEA vs BHARTI AIRTEL - Comparison Results

Rs 100 invested in...

Loading...
DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    VODAFONE IDEA BHARTI AIRTEL VODAFONE IDEA/
BHARTI AIRTEL
 
P/E (TTM) x -2.1 90.2 - View Chart
P/BV x - 9.6 - View Chart
Dividend Yield % 0.0 0.3 -  

Financials

 VODAFONE IDEA   BHARTI AIRTEL
EQUITY SHARE DATA
    VODAFONE IDEA
Mar-23
BHARTI AIRTEL
Mar-23
VODAFONE IDEA/
BHARTI AIRTEL
5-Yr Chart
Click to enlarge
High Rs12877 1.3%   
Low Rs6629 0.9%   
Sales per share (Unadj.) Rs8.7233.2 3.7%  
Earnings per share (Unadj.) Rs-6.020.6 -29.2%  
Cash flow per share (Unadj.) Rs-1.381.6 -1.6%  
Dividends per share (Unadj.) Rs04.00 0.0%  
Avg Dividend yield %00.5 0.0%  
Book value per share (Unadj.) Rs-15.3129.7 -11.8%  
Shares outstanding (eoy) m48,679.695,967.42 815.8%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x1.03.2 30.8%   
Avg P/E ratio x-1.436.6 -3.9%  
P/CF ratio (eoy) x-6.79.2 -72.8%  
Price / Book Value ratio x-0.65.8 -9.7%  
Dividend payout %019.4 -0.0%   
Avg Mkt Cap Rs m419,8624,493,917 9.3%   
No. of employees `000NANA-   
Total wages/salary Rs m18,66348,308 38.6%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m421,7721,391,448 30.3%  
Other income Rs m3,8469,366 41.1%   
Total revenues Rs m425,6181,400,814 30.4%   
Gross profit Rs m167,309713,558 23.4%  
Depreciation Rs m230,497364,318 63.3%   
Interest Rs m233,634192,999 121.1%   
Profit before tax Rs m-292,976165,607 -176.9%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m3542,733 0.1%   
Profit after tax Rs m-293,011122,874 -238.5%  
Gross profit margin %39.751.3 77.4%  
Effective tax rate %025.8 -0.0%   
Net profit margin %-69.58.8 -786.7%  
BALANCE SHEET DATA
Current assets Rs m138,653575,013 24.1%   
Current liabilities Rs m600,3441,219,638 49.2%   
Net working cap to sales %-109.5-46.3 236.3%  
Current ratio x0.20.5 49.0%  
Inventory Days Days166126 131.7%  
Debtors Days Days1910 179.3%  
Net fixed assets Rs m1,933,2633,701,800 52.2%   
Share capital Rs m486,79728,366 1,716.1%   
"Free" reserves Rs m-1,230,426745,515 -165.0%   
Net worth Rs m-743,629773,881 -96.1%   
Long term debt Rs m1,892,9011,515,686 124.9%   
Total assets Rs m2,072,4094,276,813 48.5%  
Interest coverage x-0.31.9 -13.7%   
Debt to equity ratio x-2.52.0 -130.0%  
Sales to assets ratio x0.20.3 62.6%   
Return on assets %-2.97.4 -38.8%  
Return on equity %39.415.9 248.2%  
Return on capital %-5.215.7 -33.0%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m33,72936,515 92.4%   
Fx outflow Rs m41,964106,635 39.4%   
Net fx Rs m-8,235-70,120 11.7%   
CASH FLOW
From Operations Rs m188,687653,246 28.9%  
From Investments Rs m-54,136-390,802 13.9%  
From Financial Activity Rs m-146,795-244,695 60.0%  
Net Cashflow Rs m-12,24416,227 -75.5%  

Share Holding

Indian Promoters % 10.9 39.6 27.6%  
Foreign collaborators % 39.5 15.0 263.0%  
Indian inst/Mut Fund % 38.5 42.3 91.0%  
FIIs % 2.3 22.7 10.0%  
ADR/GDR % 0.0 0.0 -  
Free float % 49.6 45.4 109.3%  
Shareholders   3,124,128 677,690 461.0%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare VODAFONE IDEA With:   INDUS TOWERS    RAILTEL CORP OF INDIA    TATA TELESERVICES    TATA COMM    


More on Vodafone Idea vs Bharti Airtel

No comparison is complete without understanding how the stock prices have performed over a period of time.

Here's a brief comparison:

Vodafone Idea vs Bharti Airtel Share Price Performance

Period Vodafone Idea Bharti Airtel S&P BSE TECK
1-Day -0.60% 0.36% 0.63%
1-Month -3.00% 8.89% -4.96%
1-Year 124.03% 64.28% 27.83%
3-Year CAGR 12.86% 33.93% 10.25%
5-Year CAGR -5.44% 32.79% 16.24%

* Compound Annual Growth Rate

Here are more details on the Vodafone Idea share price and the Bharti Airtel share price.

Moving on to shareholding structures...

The promoters of Vodafone Idea hold a 50.4% stake in the company. In case of Bharti Airtel the stake stands at 54.6%.

To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of Vodafone Idea and the shareholding pattern of Bharti Airtel.

Finally, a word on dividends...

In the most recent financial year, Vodafone Idea paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of -0.0%.

Bharti Airtel paid Rs 4.0, and its dividend payout ratio stood at 19.4%.

You may visit here to review the dividend history of Vodafone Idea, and the dividend history of Bharti Airtel.

For a sector overview, read our telecom sector report.



Today's Market

Sensex Today Rallies 639 Points | Suzlon Energy Surges 5%, Grasim Industries 4% | 3 Reasons Why Indian Share Market is Rising Sensex Today Rallies 639 Points | Suzlon Energy Surges 5%, Grasim Industries 4% | 3 Reasons Why Indian Share Market is Rising(Closing)

After opening the day on positive note, Indian share markets gained the momentum as the session progressed and ended on firm footing.