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

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(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 -0.9 55.3 - View Chart
P/BV x - 7.5 - View Chart
Dividend Yield % 0.0 0.4 -  

Financials

 VODAFONE IDEA   BHARTI AIRTEL
EQUITY SHARE DATA
    VODAFONE IDEA
Mar-22
BHARTI AIRTEL
Mar-22
VODAFONE IDEA/
BHARTI AIRTEL
5-Yr Chart
Click to enlarge
High Rs17782 2.1%   
Low Rs5514 0.9%   
Sales per share (Unadj.) Rs12.0198.1 6.1%  
Earnings per share (Unadj.) Rs-8.810.0 -88.0%  
Cash flow per share (Unadj.) Rs-1.566.2 -2.2%  
Dividends per share (Unadj.) Rs03.00 0.0%  
Avg Dividend yield %00.5 0.0%  
Book value per share (Unadj.) Rs-19.3112.9 -17.1%  
Shares outstanding (eoy) m32,118.855,884.31 545.8%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x0.93.3 27.2%   
Avg P/E ratio x-1.264.8 -1.9%  
P/CF ratio (eoy) x-7.49.8 -75.1%  
Price / Book Value ratio x-0.65.7 -9.6%  
Dividend payout %030.0 0.0%   
Avg Mkt Cap Rs m342,7083,813,477 9.0%   
No. of employees `000NANA-   
Total wages/salary Rs m17,35144,333 39.1%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m385,1551,165,469 33.0%  
Other income Rs m1,1545,343 21.6%   
Total revenues Rs m386,3091,170,812 33.0%   
Gross profit Rs m162,488592,325 27.4%  
Depreciation Rs m235,843330,907 71.3%   
Interest Rs m210,152166,162 126.5%   
Profit before tax Rs m-282,353100,599 -280.7%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m11341,779 0.3%   
Profit after tax Rs m-282,46658,820 -480.2%  
Gross profit margin %42.250.8 83.0%  
Effective tax rate %041.5 -0.1%   
Net profit margin %-73.35.0 -1,453.1%  
BALANCE SHEET DATA
Current assets Rs m168,355520,279 32.4%   
Current liabilities Rs m611,3391,140,260 53.6%   
Net working cap to sales %-115.0-53.2 216.2%  
Current ratio x0.30.5 60.4%  
Inventory Days Days190133 142.3%  
Debtors Days Days2313 182.3%  
Net fixed assets Rs m1,771,8762,917,031 60.7%   
Share capital Rs m321,18827,950 1,149.2%   
"Free" reserves Rs m-940,886636,587 -147.8%   
Net worth Rs m-619,698664,537 -93.3%   
Long term debt Rs m1,759,5081,135,350 155.0%   
Total assets Rs m1,940,2313,437,310 56.4%  
Interest coverage x-0.31.6 -21.4%   
Debt to equity ratio x-2.81.7 -166.2%  
Sales to assets ratio x0.20.3 58.5%   
Return on assets %-3.76.5 -56.9%  
Return on equity %45.68.9 515.0%  
Return on capital %-6.314.8 -42.7%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m27,32729,479 92.7%   
Fx outflow Rs m35,69286,122 41.4%   
Net fx Rs m-8,365-56,643 14.8%   
CASH FLOW
From Operations Rs m173,870550,166 31.6%  
From Investments Rs m-57,303-418,696 13.7%  
From Financial Activity Rs m-105,538-152,032 69.4%  
Net Cashflow Rs m11,029-16,643 -66.3%  

Share Holding

Indian Promoters % 16.5 38.6 42.8%  
Foreign collaborators % 58.5 16.5 353.9%  
Indian inst/Mut Fund % 4.2 40.8 10.3%  
FIIs % 3.5 21.9 16.1%  
ADR/GDR % 0.0 0.0 -  
Free float % 25.0 44.9 55.7%  
Shareholders   2,921,871 779,996 374.6%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare VODAFONE IDEA With:   INDUS TOWERS    TATA TELESERVICES    


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 0.37% -0.16% 0.05%
1-Month -5.53% 1.88% 4.48%
1-Year -43.81% 16.49% -10.29%
3-Year CAGR 7.36% 23.18% 23.44%
5-Year CAGR -39.14% 9.67% 18.09%

* 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 75.0% stake in the company. In case of Bharti Airtel the stake stands at 55.1%.

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 3.0, and its dividend payout ratio stood at 30.0%.

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

NTPC to Build Nuclear Fleet | Inox Group's Big Fundraise to Pare Debt | Top Buzzing Stocks Today(Pre-Open)

On Thursday, Indian share markets extended gains during the last hour of trade to end higher.