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 -10.4 - View Chart
P/BV x 1.6 3.9 42.2% View Chart
Dividend Yield % 0.0 0.4 -  

Financials

 VODAFONE IDEA   BHARTI AIRTEL
EQUITY SHARE DATA
    VODAFONE IDEA
Mar-20
BHARTI AIRTEL
Mar-20
VODAFONE IDEA/
BHARTI AIRTEL
5-Yr Chart
Click to enlarge
High Rs18569 3.2%   
Low Rs3313 0.8%   
Sales per share (Unadj.) Rs15.6160.5 9.7%  
Earnings per share (Unadj.) Rs-25.7-56.2 45.7%  
Cash flow per share (Unadj.) Rs-17.2-5.5 316.1%  
Dividends per share (Unadj.) Rs02.00 0.0%  
Dividend yield (eoy) %00.5 0.0%  
Book value per share (Unadj.) Rs2.1141.4 1.5%  
Shares outstanding (eoy) m28,735.395,455.56 526.7%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x0.72.7 24.3%   
Avg P/E ratio x-0.4-7.8 5.2%  
P/CF ratio (eoy) x-0.6-80.8 0.8%  
Price / Book Value ratio x5.03.1 161.1%  
Dividend payout %0-3.6 0.0%   
Avg Mkt Cap Rs m300,2852,404,811 12.5%   
No. of employees `00011.510.0 115.3%   
Total wages/salary Rs m21,64338,072 56.8%   
Avg. sales/employee Rs Th39,101.887,908.2 44.5%   
Avg. wages/employee Rs Th1,884.33,823.3 49.3%   
Avg. net profit/employee Rs Th-64,320.1-30,793.5 208.9%   
INCOME DATA
Net Sales Rs m449,123875,390 51.3%  
Other income Rs m10,3933,248 320.0%   
Total revenues Rs m459,516878,638 52.3%   
Gross profit Rs m149,125387,445 38.5%  
Depreciation Rs m243,564276,896 88.0%   
Interest Rs m153,920139,918 110.0%   
Profit before tax Rs m-237,966-26,121 911.0%   
Minority Interest Rs m3,6770-   
Prior Period Items Rs m-124-402,344 0.0%   
Extraordinary Inc (Exp) Rs m-383,5570-   
Tax Rs m120,811-121,823 -99.2%   
Profit after tax Rs m-738,781-306,642 240.9%  
Gross profit margin %33.244.3 75.0%  
Effective tax rate %-50.8466.4 -10.9%   
Net profit margin %-164.5-35.0 469.6%  
BALANCE SHEET DATA
Current assets Rs m166,861766,432 21.8%   
Current liabilities Rs m957,7901,314,876 72.8%   
Net working cap to sales %-176.1-62.7 281.1%  
Current ratio x0.20.6 29.9%  
Inventory Days Days01 3.1%  
Debtors Days Days2519 130.9%  
Net fixed assets Rs m1,884,9901,989,186 94.8%   
Share capital Rs m287,35427,278 1,053.4%   
"Free" reserves Rs m-227,555744,170 -30.6%   
Net worth Rs m59,799771,448 7.8%   
Long term debt Rs m962,804910,792 105.7%   
Total assets Rs m2,269,1963,607,790 62.9%  
Interest coverage x-0.50.8 -67.1%   
Debt to equity ratio x16.11.2 1,363.7%  
Sales to assets ratio x0.20.2 81.6%   
Return on assets %-25.8-4.6 557.7%  
Return on equity %-1,235.4-39.7 3,108.1%  
Return on capital %-45.4-17.2 264.6%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m17,65245,060 39.2%   
Fx outflow Rs m68,179119,694 57.0%   
Net fx Rs m-50,527-74,634 67.7%   
CASH FLOW
From Operations Rs m73,275181,287 40.4%  
From Investments Rs m-27,898-304,919 9.1%  
From Financial Activity Rs m-50,187191,444 -26.2%  
Net Cashflow Rs m-3,88976,746 -5.1%  

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:   HIMACHAL FUTURISTIC  MTNL  TATA COMM  TATA TELESERVICES  INDUS TOWERS  

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



Today's Market

5 Factors Behind the Sensex Rally, Easy Trip Planners IPO, and Buzzing Stocks Today(Pre-Open)

Indian share markets ended their day on a strong note yesterday. Benchmark indices rallied for the third consecutive day in a row with the BSE Sensex trading above 51,000-mark again

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

It's the Beginning of a New Bull Phase in Smallcaps(Profit Hunter)

Feb 24, 2021

Last time the smallcap index crossed 19k a big correction followed. Here's what makes it different this time.

Make Rs 5,000 Per Day Trading the Market(Fast Profits Daily)

Feb 25, 2021

In this video, I'll show you how to get started on the path to daily trading profits.

I Believe the Investment of the Year Will Be...

Feb 19, 2021

In this episode, ace trader Brijesh Bhatia talks to us about the best investments of 2021, his profitable trading system, and much more.

The Hidden Tesla in My Great Indian Wealth Project(Profit Hunter)

Feb 23, 2021

An Indian company founded three decades ago in a garage caught my attention...

More

India's #1 Trader
Reveals His Secrets

Secret To Increasing Your Trading Profits Today
Get this Special Report,
The Secret to Increasing Your Trading Profits Today, Now!
We will never sell or rent your email id.
Please read our Terms

VODAFONE IDEA SHARE PRICE


Mar 3, 2021 (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 - BHARTI AIRTEL COMPARISON

COMPARE VODAFONE IDEA WITH

MARKET STATS