MEMBER'S LOGINX
| Login Failure | ||||||||
|
||||||||
| Sign Up | Forgot Password? | ||||||||
- Home
- Research It
- Compare Company
- Indian - telecom
- VODAFONE IDEA - MTNL
VODAFONE IDEA vs MTNL - 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
MTNL
MTNL is the government owned (56% stake) basic telecom service provider in Mumbai and Delhi with a subscriber base of 5 m in FY05, including 4.1 m in the fixed line telephony segment and the remaining in the mobile segment. The company has a license ... More
Current Valuations
| VODAFONE IDEA | MTNL | VODAFONE IDEA/ MTNL |
|||
|---|---|---|---|---|---|
| P/E (TTM) | x | -5.2 | -0.3 | - | View Chart |
| P/BV | x | 0.5 | - | - | View Chart |
| Dividend Yield | % | 0.0 | 0.0 | - |
Financials
 VODAFONE IDEA  MTNL |
| EQUITY SHARE DATA | |||||
|---|---|---|---|---|---|
| VODAFONE IDEA Mar-17 |
MTNL Mar-18 |
VODAFONE IDEA/ MTNL |
5-Yr Chart Click to enlarge
|
||
| High | Rs | 128 | 31 | 409.3% | |
| Low | Rs | 66 | 17 | 392.9% | |
| Sales per share (Unadj.) | Rs | 98.7 | 39.2 | 251.5% | |
| Earnings per share (Unadj.) | Rs | -1.1 | -47.2 | 2.4% | |
| Cash flow per share (Unadj.) | Rs | 20.6 | -30.4 | -67.7% | |
| Dividends per share (Unadj.) | Rs | 0 | 0 | - | |
| Dividend yield (eoy) | % | 0 | 0 | - | |
| Book value per share (Unadj.) | Rs | 68.6 | -100.5 | -68.3% | |
| Shares outstanding (eoy) | m | 3,605.33 | 630.00 | 572.3% | |
| Bonus/Rights/Conversions | ESOS | - | - | ||
| Price / Sales ratio | x | 1.0 | 0.6 | 160.5% | |
| Avg P/E ratio | x | -87.5 | -0.5 | 17,167.6% | |
| P/CF ratio (eoy) | x | 4.7 | -0.8 | -596.3% | |
| Price / Book Value ratio | x | 1.4 | -0.2 | -591.2% | |
| Dividend payout | % | 0 | 0 | - | |
| Avg Mkt Cap | Rs m | 349,897 | 15,152 | 2,309.3% | |
| No. of employees | `000 | 11.8 | 25.2 | 46.8% | |
| Total wages/salary | Rs m | 17,977 | 24,488 | 73.4% | |
| Avg. sales/employee | Rs Th | 30,189.9 | 981.2 | 3,076.7% | |
| Avg. wages/employee | Rs Th | 1,525.5 | 972.1 | 156.9% | |
| Avg. net profit/employee | Rs Th | -339.2 | -1,179.5 | 28.8% | |
| INCOME DATA | |||||
|---|---|---|---|---|---|
| Net Sales | Rs m | 355,757 | 24,719 | 1,439.2% | |
| Other income | Rs m | 3,069 | 7,453 | 41.2% | |
| Total revenues | Rs m | 358,827 | 32,172 | 1,115.3% | |
| Gross profit | Rs m | 102,473 | -11,574 | -885.4% | |
| Depreciation | Rs m | 78,272 | 10,535 | 743.0% | |
| Interest | Rs m | 40,121 | 15,055 | 266.5% | |
| Profit before tax | Rs m | -12,851 | -29,710 | 43.3% | |
| Minority Interest | Rs m | 4,218 | 0 | - | |
| Prior Period Items | Rs m | 0 | 6 | 0.0% | |
| Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
| Tax | Rs m | -4,635 | 9 | -51,504.3% | |
| Profit after tax | Rs m | -3,997 | -29,714 | 13.5% | |
| Gross profit margin | % | 28.8 | -46.8 | -61.5% | |
| Effective tax rate | % | 36.1 | 0 | -119,076.5% | |
| Net profit margin | % | -1.1 | -120.2 | 0.9% | |
| BALANCE SHEET DATA | |||||
|---|---|---|---|---|---|
| Current assets | Rs m | 76,309 | 50,431 | 151.3% | |
| Current liabilities | Rs m | 170,615 | 90,857 | 187.8% | |
| Net working cap to sales | % | -26.5 | -163.5 | 16.2% | |
| Current ratio | x | 0.4 | 0.6 | 80.6% | |
| Inventory Days | Days | 1 | 4 | 16.1% | |
| Debtors Days | Days | 13 | 63 | 21.5% | |
| Net fixed assets | Rs m | 241,746 | 84,990 | 284.4% | |
| Share capital | Rs m | 36,053 | 6,300 | 572.3% | |
| "Free" reserves | Rs m | 211,269 | -69,620 | -303.5% | |
| Net worth | Rs m | 247,322 | -63,320 | -390.6% | |
| Long term debt | Rs m | 516,378 | 102,927 | 501.7% | |
| Total assets | Rs m | 967,047 | 162,912 | 593.6% | |
| Interest coverage | x | 0.7 | -1.0 | -69.8% | |
| Debt to equity ratio | x | 2.1 | -1.6 | -128.4% | |
| Sales to assets ratio | x | 0.4 | 0.2 | 242.5% | |
| Return on assets | % | 3.7 | -9.0 | -41.5% | |
| Return on equity | % | -1.6 | 46.9 | -3.4% | |
| Return on capital | % | 4.1 | -37.0 | -11.1% | |
| Exports to sales | % | 0 | 0 | - | |
| Imports to sales | % | 0 | 0 | - | |
| Exports (fob) | Rs m | NA | NA | - | |
| Imports (cif) | Rs m | NA | NA | - | |
| Fx inflow | Rs m | 6,738 | 28 | 24,064.3% | |
| Fx outflow | Rs m | 35,338 | 34 | 105,486.6% | |
| Net fx | Rs m | -28,600 | -6 | 520,000.0% | |
| CASH FLOW | |||||
|---|---|---|---|---|---|
| From Operations | Rs m | 105,373 | 1,547 | 6,811.4% | |
| From Investments | Rs m | -155,557 | -4,921 | 3,161.3% | |
| From Financial Activity | Rs m | 44,445 | 3,446 | 1,289.6% | |
| Net Cashflow | Rs m | -5,739 | 73 | -7,893.9% | |
Share Holding
| Indian Promoters | % | 42.9 | 56.3 | 76.2% | |
| Foreign collaborators | % | 0.0 | 0.0 | - | |
| Indian inst/Mut Fund | % | 4.5 | 21.1 | 21.5% | |
| FIIs | % | 21.6 | 0.9 | 2,400.0% | |
| ADR/GDR | % | 0.0 | 1.7 | - | |
| Free float | % | 30.9 | 20.1 | 153.7% | |
| Shareholders | 266,634 | 147,288 | 181.0% | ||
| Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare VODAFONE IDEA With: TATA TELESERVICES BHARTI INFRATEL TATA COMM. BHARTI AIRTEL HIMACHAL FUTURISTIC
Compare VODAFONE IDEA With: FRANCE TELECOM (France) VERIZON (US) TELEKOM INDO. (Indonesia) CHINA MOBILE (Hong Kong)
|
| |
Today's Market
From Urjit Patel to Shaktikanta Das; What Lies Ahead?(Podcast)
The week gone by saw Sensex plunge from 700 points to rise by over 600 points. With a volatile and eventful week, it was a challenge keeping up with the news every day.
Related Views on News
VODAFONE IDEA Announces Quarterly Results (2QFY19); Net Profit Down 321.2% (Quarterly Result Update)
Nov 15, 2018 | Updated on Nov 15, 2018For 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.
MTNL 2017-18 Annual Report Analysis (Annual Result Update)
Oct 4, 2018 | Updated on Oct 4, 2018Here's an analysis of the annual report of MTNL for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of MTNL. Also includes updates on the valuation of MTNL.
IDEA CELLULAR Announces Quarterly Results (1QFY19); Net Profit Down 121.9% (Quarterly Result Update)
Jul 31, 2018 | Updated on Jul 31, 2018For the quarter ended June 2018, IDEA CELLULAR has posted a net profit of Rs 2 bn (down 121.9% YoY). Sales on the other hand came in at Rs 59 bn (down 27.9% YoY). Read on for a complete analysis of IDEA CELLULAR's quarterly results.
IDEA CELLULAR Announces Quarterly Results (4QFY18); Net Profit Down 343.4% (Quarterly Result Update)
Jul 20, 2018 | Updated on Jul 20, 2018For the quarter ended March 2018, IDEA CELLULAR has posted a net profit of Rs 10 bn (down 343.4% YoY). Sales on the other hand came in at Rs 61 bn (down 24.5% YoY). Read on for a complete analysis of IDEA CELLULAR's quarterly results.
MTNL Announces Quarterly Results (4QFY18); Net Profit Up 41.9% (Quarterly Result Update)
Jun 13, 2018 | Updated on Jun 13, 2018For the quarter ended March 2018, MTNL has posted a net profit of Rs 9 bn (up 41.9% YoY). Sales on the other hand came in at Rs 5 bn (down 30.2% YoY). Read on for a complete analysis of MTNL's quarterly results.
More Views on NewsMost Popular
4 Rebound Stocks to Profit from the Current Small Cap Crash(Profit Hunter)
Dec 3, 2018Indian small cap space is offering a discount season. Make sure you do not get too late to scoop up the bargains.
It's Almost the Perfect Time to Buy This Safe Stock(The 5 Minute Wrapup)
Dec 6, 2018My latest StockSelect recommendation ticks all the boxes of a great safe stock.
Players in an Oligopoly Should Have Financials Like This(Chart Of The Day)
Dec 7, 2018This stock has corrected 30% from peak and looks attractive at these valuations.
Looking For Higher Interest Rates on Bank FDs? Read This!(Outside View)
Dec 5, 2018Credit disbursement to the productive sectors of the economy such as infrastructure, engineering, food processing, textiles, and chemicals, among others is rising.
DSP Mutual Fund's Sale of DHFL Bonds: Here's What You Need to Know(Outside View)
Dec 5, 2018PersonalFN explains the probable reason as to why the capital market regulator has initiated DSP Mutual Fund's bond sale that caused DHFL stock to crash.
More|
| |
VODAFONE IDEA SHARE PRICE
Dec 14, 2018 (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
MORE ON VODAFONE IDEA
VODAFONE IDEA 8-QTR ANALYSIS
COMPARE VODAFONE IDEA WITH
OTHER USEFUL LINKS
MARKET STATS
ABOUT EQUITYMASTER
Since 1996, Equitymaster has been the source for honest and credible opinions on investing in India. With solid research and in-depth analysis Equitymaster is dedicated towards making its readers- smarter, more confident and richer every day. Here's why hundreds of thousands of readers spread across more than 70 countries Trust Equitymaster.
FREE NEWSLETTERS
PREMIUM PRODUCTS
QUICK LINKS
APPS
FOLLOW
Copyright © Equitymaster Agora Research Private Limited.
Whitelist | Refer | Terms | Privacy | Contact | About | Sitemap
Equitymaster Agora Research Private Limited. 103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407
All rights reserved. Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.
LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA, Canada or the European Union countries, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.
SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.