X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2019 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 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 11.5 126.6 9.1% View Chart
P/BV x 0.5 1.9 28.5% View Chart
Dividend Yield % 0.0 0.8 -  

Financials

 VODAFONE IDEA   BHARTI AIRTEL
EQUITY SHARE DATA
    VODAFONE IDEA
Mar-18
BHARTI AIRTEL
Mar-18
VODAFONE IDEA/
BHARTI AIRTEL
5-Yr Chart
Click to enlarge
High Rs118565 20.9%   
Low Rs72333 21.5%   
Sales per share (Unadj.) Rs64.9209.4 31.0%  
Earnings per share (Unadj.) Rs-9.65.5 -175.0%  
Cash flow per share (Unadj.) Rs9.753.6 18.1%  
Dividends per share (Unadj.) Rs02.50 0.0%  
Dividend yield (eoy) %00.6 0.0%  
Book value per share (Unadj.) Rs62.5173.9 36.0%  
Shares outstanding (eoy) m4,359.323,997.40 109.1%   
Bonus/Rights/Conversions ESOS--  
Price / Sales ratio x1.52.1 68.1%   
Avg P/E ratio x-9.982.2 -12.1%  
P/CF ratio (eoy) x9.78.4 116.2%  
Price / Book Value ratio x1.52.6 58.7%  
Dividend payout %045.8 0.0%   
Avg Mkt Cap Rs m413,0461,795,432 23.0%   
No. of employees `0009.98.5 116.9%   
Total wages/salary Rs m15,43039,771 38.8%   
Avg. sales/employee Rs Th28,613.799,003.8 28.9%   
Avg. wages/employee Rs Th1,561.34,705.0 33.2%   
Avg. net profit/employee Rs Th-4,217.52,583.1 -163.3%   
INCOME DATA
Net Sales Rs m282,789836,879 33.8%  
Other income Rs m3,5292,488 141.9%   
Total revenues Rs m286,319839,367 34.1%   
Gross profit Rs m60,476323,799 18.7%  
Depreciation Rs m84,091192,431 43.7%   
Interest Rs m48,13093,255 51.6%   
Profit before tax Rs m-68,21640,601 -168.0%   
Minority Interest Rs m3,4580-   
Prior Period Items Rs m-2340-   
Extraordinary Inc (Exp) Rs m0-7,931 0.0%   
Tax Rs m-23,31110,835 -215.1%   
Profit after tax Rs m-41,68221,835 -190.9%  
Gross profit margin %21.438.7 55.3%  
Effective tax rate %34.226.7 128.0%   
Net profit margin %-14.72.6 -564.9%  
BALANCE SHEET DATA
Current assets Rs m91,837334,990 27.4%   
Current liabilities Rs m106,337782,399 13.6%   
Net working cap to sales %-5.1-53.5 9.6%  
Current ratio x0.90.4 201.7%  
Inventory Days Days00 156.6%  
Debtors Days Days1126 44.6%  
Net fixed assets Rs m251,0622,056,355 12.2%   
Share capital Rs m43,59319,987 218.1%   
"Free" reserves Rs m229,031675,357 33.9%   
Net worth Rs m272,625695,344 39.2%   
Long term debt Rs m569,408849,420 67.0%   
Total assets Rs m985,7722,505,816 39.3%  
Interest coverage x-0.41.4 -29.1%   
Debt to equity ratio x2.11.2 171.0%  
Sales to assets ratio x0.30.3 85.9%   
Return on assets %0.74.6 14.2%  
Return on equity %-15.33.1 -486.9%  
Return on capital %-2.08.2 -24.6%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m5,10145,088 11.3%   
Fx outflow Rs m32,990196,540 16.8%   
Net fx Rs m-27,889-151,452 18.4%   
CASH FLOW
From Operations Rs m53,324298,538 17.9%  
From Investments Rs m-92,717-279,676 33.2%  
From Financial Activity Rs m39,24919,205 204.4%  
Net Cashflow Rs m-14438,348 -0.4%  

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 VODAFONE IDEA With:   BHARTI INFRATEL  HIMACHAL FUTURISTIC  TATA COMM.  RELIANCE COMMUNICATIONS  MTNL  

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



Today's Market

Sensex Opens in Green; Tata Steel and Axis Bank Top Gainers(09:30 am)

Asian stock markets are lower today as Japanese and Hong Kong shares fall. The Nikkei 225 is off 0.7% while the Hang Seng is down 0.1%.

Related Views on News

VODAFONE IDEA Announces Quarterly Results (3QFY19); Net Profit Up 292.7% (Quarterly Result Update)

Feb 13, 2019 | Updated on Feb 13, 2019

For the quarter ended December 2018, VODAFONE IDEA has posted a net profit of Rs 50 bn (up 292.7% YoY). Sales on the other hand came in at Rs 118 bn (up 80.7% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.

BHARTI AIRTEL Announces Quarterly Results (3QFY19); Net Profit Down 30.0% (Quarterly Result Update)

Feb 4, 2019 | Updated on Feb 4, 2019

For the quarter ended December 2018, BHARTI AIRTEL has posted a net profit of Rs 4 bn (down 30.0% YoY). Sales on the other hand came in at Rs 205 bn (up 1.0% YoY). Read on for a complete analysis of BHARTI AIRTEL's quarterly results.

VODAFONE IDEA 2017-18 Annual Report Analysis (Annual Result Update)

Dec 28, 2018 | Updated on Dec 28, 2018

Here's an analysis of the annual report of VODAFONE IDEA for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of VODAFONE IDEA. Also includes updates on the valuation of VODAFONE IDEA.

VODAFONE IDEA Announces Quarterly Results (2QFY19); Net Profit Down 321.2% (Quarterly Result Update)

Nov 15, 2018 | Updated on Nov 15, 2018

For the quarter ended September 2018, VODAFONE IDEA has posted a net profit of Rs 50 bn (down 321.2% YoY). Sales on the other hand came in at Rs 77 bn (up 2.7% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.

BHARTI AIRTEL Announces Quarterly Results (2QFY19); Net Profit Down 88.8% (Quarterly Result Update)

Nov 9, 2018 | Updated on Nov 9, 2018

For the quarter ended September 2018, BHARTI AIRTEL has posted a net profit of Rs 859 m (down 88.8% YoY). Sales on the other hand came in at Rs 204 bn (down 6.2% YoY). Read on for a complete analysis of BHARTI AIRTEL's quarterly results.

More Views on News

Most Popular

My Master Series on How to Trade Election 2019(Profit Hunter)

Apr 16, 2019

For 30 years he has watched how elections impact the markets, and practiced how to profit from it. Now he is here...telling you everything. Read on...

Election Series: Follow the World's Biggest Traders To See Where the Money Flows(The 5 Minute Wrapup)

Apr 17, 2019

20% of all the traders bring in 80% of the money. Watch these 20% and you get a working idea of which way the wind is blowing.

The Best Trading Strategy in the World(Profit Hunter)

Apr 15, 2019

It's our great pleasure to introduce Vijay Bhambwani to our readers - we consider Vijay to be India's best trader. Read on to find out why...

A Letter to You from India's No. 1 Trader(The 5 Minute Wrapup)

Apr 15, 2019

It's our great pleasure to introduce Vijay Bhambwani to our readers - we consider Vijay to be India's best trader. Read on to find out why...

L&T: Should Corporates have a Conscience?(The Honest Truth)

Apr 22, 2019

Ajit Dayal believes L&T is taking a risky path and risking not only the culture established at MindTree but the fragile eco system that could endanger the lives of millions of residents in Mumbai.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2019
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

VODAFONE IDEA SHARE PRICE


Apr 26, 2019 11:25 AM

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 8-QTR ANALYSIS

COMPARE VODAFONE IDEA WITH

MARKET STATS