Compare Vodafone Idea with Bharti Airtel - 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 AIRTEL - 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

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

    VODAFONE IDEA BHARTI AIRTEL VODAFONE IDEA/
BHARTI AIRTEL
 
P/E (TTM) x -0.2 -12.4 - View Chart
P/BV x 0.1 36.6 0.4% View Chart
Dividend Yield % 0.0 0.4 -  

Financials

 VODAFONE IDEA   BHARTI AIRTEL
EQUITY SHARE DATA
    VODAFONE IDEA
Mar-19
BHARTI AIRTEL
Mar-20
VODAFONE IDEA/
BHARTI AIRTEL
5-Yr Chart
Click to enlarge
High Rs78569 13.8%   
Low Rs18313 5.7%   
Sales per share (Unadj.) Rs42.3160.5 26.4%  
Earnings per share (Unadj.) Rs-16.7-56.2 29.7%  
Cash flow per share (Unadj.) Rs-0.1-5.5 1.4%  
Dividends per share (Unadj.) Rs02.00 0.0%  
Dividend yield (eoy) %00.5 0.0%  
Book value per share (Unadj.) Rs68.313.1 521.3%  
Shares outstanding (eoy) m8,735.665,455.56 160.1%   
Bonus/Rights/Conversions ESOS--  
Price / Sales ratio x1.12.7 41.4%   
Avg P/E ratio x-2.9-7.8 36.7%  
P/CF ratio (eoy) x-615.8-80.8 761.8%  
Price / Book Value ratio x0.733.7 2.1%  
Dividend payout %0-3.6 0.0%   
Avg Mkt Cap Rs m420,6222,404,811 17.5%   
No. of employees `00013.510.0 135.8%   
Total wages/salary Rs m22,94438,072 60.3%   
Avg. sales/employee Rs Th27,356.987,908.2 31.1%   
Avg. wages/employee Rs Th1,697.03,823.3 44.4%   
Avg. net profit/employee Rs Th-10,801.7-30,793.5 35.1%   
INCOME DATA
Net Sales Rs m369,865875,390 42.3%  
Other income Rs m7,3113,248 225.1%   
Total revenues Rs m377,176878,638 42.9%   
Gross profit Rs m40,430387,445 10.4%  
Depreciation Rs m145,356276,896 52.5%   
Interest Rs m94,628139,918 67.6%   
Profit before tax Rs m-192,243-26,121 736.0%   
Minority Interest Rs m2,7070-   
Prior Period Items Rs m-739-402,344 0.2%   
Extraordinary Inc (Exp) Rs m8,5210-   
Tax Rs m-35,715-121,823 29.3%   
Profit after tax Rs m-146,039-306,642 47.6%  
Gross profit margin %10.944.3 24.7%  
Effective tax rate %18.6466.4 4.0%   
Net profit margin %-39.5-35.0 112.7%  
BALANCE SHEET DATA
Current assets Rs m181,997766,432 23.7%   
Current liabilities Rs m541,5171,314,876 41.2%   
Net working cap to sales %-97.2-62.7 155.1%  
Current ratio x0.30.6 57.7%  
Inventory Days Days01 6.3%  
Debtors Days Days3319 169.6%  
Net fixed assets Rs m1,844,3291,989,186 92.7%   
Share capital Rs m87,35627,278 320.2%   
"Free" reserves Rs m508,99244,170 1,152.3%   
Net worth Rs m596,34871,448 834.7%   
Long term debt Rs m1,044,029910,792 114.6%   
Total assets Rs m2,296,9953,607,790 63.7%  
Interest coverage x-1.00.8 -126.8%   
Debt to equity ratio x1.812.7 13.7%  
Sales to assets ratio x0.20.2 66.4%   
Return on assets %-2.2-4.6 48.4%  
Return on equity %-24.5-429.2 5.7%  
Return on capital %-5.3-29.4 18.1%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m10,61145,060 23.5%   
Fx outflow Rs m47,946119,694 40.1%   
Net fx Rs m-37,335-74,634 50.0%   
CASH FLOW
From Operations Rs m52,681181,287 29.1%  
From Investments Rs m-73,788-304,919 24.2%  
From Financial Activity Rs m-28,697191,444 -15.0%  
Net Cashflow Rs m7,58276,746 9.9%  

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 VODAFONE IDEA With:   AGC NETWORKS  TATA COMM.  RELIANCE COMMUNICATIONS  MTNL  ITI  

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



Today's Market

5 Reasons Why Sensex Jumped 505 Points Today(Closing)

Indian share markets continued momentum and ended their session on a strong note today.

Related Views on News

BHARTI AIRTEL 2019-20 Annual Report Analysis (Annual Result Update)

Oct 23, 2020 | Updated on Oct 23, 2020

Here's an analysis of the annual report of BHARTI AIRTEL for 2019-20. It includes a full income statement, balance sheet and cash flow analysis of BHARTI AIRTEL. Also includes updates on the valuation of BHARTI AIRTEL.

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

Sep 9, 2019 | Updated on Sep 9, 2019

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

BHARTI AIRTEL Announces Quarterly Results (1QFY20); Net Profit Down 890.7% (Quarterly Result Update)

Aug 2, 2019 | Updated on Aug 2, 2019

For the quarter ended June 2019, BHARTI AIRTEL has posted a net profit of Rs 25 bn (down 890.7% YoY). Sales on the other hand came in at Rs 207 bn (up 3.3% YoY). Read on for a complete analysis of BHARTI AIRTEL's quarterly results.

VODAFONE IDEA Announces Quarterly Results (1QFY20); Net Profit Down 2607.4% (Quarterly Result Update)

Jul 29, 2019 | Updated on Jul 29, 2019

For the quarter ended June 2019, VODAFONE IDEA has posted a net profit of Rs 49 bn (down 2607.4% YoY). Sales on the other hand came in at Rs 113 bn (up 91.4% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.

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.

More Views on News

Most Popular

Not Infosys or Wipro. India's Next Wealth Creators Could Be Drone Stocks(Profit Hunter)

Nov 25, 2020

India's drones directorate signals the next big defence tech multibaggers.

It's Time to Book Profits(Fast Profits Daily)

Nov 27, 2020

In my first video on Equitymaster, I want to introduce you my proprietary greed and fear index. It's telling us to book some profits in the market.

How the New Margins Will Impact You(Fast Profits Daily)

Nov 25, 2020

The new rules on margins will come into effect from 1st December. Are you ready?

Is this Sector the Best Contrarian Bet Right Now?(Profit Hunter)

Nov 23, 2020

The risk reward ratio in this beaten down sector may have finally turned for the better.

The Price of Dying, the Cost of Living(The Honest Truth)

Nov 20, 2020

Ajit Dayal presents a cost benefit analysis of the various types of response to covid around the world.

More

Covid-19 Proof
Multibagger Stocks

Covid19 Proof Multibaggers
Get this special report, authored by Equitymaster's top analysts now!
We will never sell or rent your email id.
Please read our Terms

VODAFONE IDEA SHARE PRICE


Dec 1, 2020 (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 5-YR ANALYSIS

COMPARE VODAFONE IDEA WITH

MARKET STATS