X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 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 Idea Cellular with ONMOBILE GLOBAL - Equitymaster
  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

IDEA CELLULAR vs ONMOBILE GLOBAL - Comparison Results

IDEA CELLULAR    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

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    IDEA CELLULAR ONMOBILE GLOBAL IDEA CELLULAR/
ONMOBILE GLOBAL
 
P/E (TTM) x -20.1 84.1 - View Chart
P/BV x 1.3 1.1 114.4% View Chart
Dividend Yield % 0.7 2.6 25.8%  

Financials

 IDEA CELLULAR   ONMOBILE GLOBAL
EQUITY SHARE DATA
    IDEA CELLULAR
Mar-16
ONMOBILE GLOBAL
Mar-16
IDEA CELLULAR/
ONMOBILE GLOBAL
5-Yr Chart
Click to enlarge
High Rs204141 144.8%   
Low Rs9868 144.4%   
Sales per share (Unadj.) Rs99.875.5 132.3%  
Earnings per share (Unadj.) Rs8.6-1.2 -732.0%  
Cash flow per share (Unadj.) Rs23.012.7 181.7%  
Dividends per share (Unadj.) Rs0.601.50 40.0%  
Dividend yield (eoy) %0.41.4 27.6%  
Book value per share (Unadj.) Rs71.655.9 128.1%  
Shares outstanding (eoy) m3,600.51108.11 3,330.4%   
Bonus/Rights/Conversions ESOSESOP,BB-  
Price / Sales ratio x1.51.4 109.4%   
Avg P/E ratio x17.6-89.2 -19.8%  
P/CF ratio (eoy) x6.68.2 79.6%  
Price / Book Value ratio x2.11.9 112.9%  
Dividend payout %7.0-128.4 -5.5%   
Avg Mkt Cap Rs m542,77711,265 4,818.2%   
No. of employees `00012.50.9 1,403.5%   
Total wages/salary Rs m16,5992,172 764.2%   
Avg. sales/employee Rs Th28,768.99,165.6 313.9%   
Avg. wages/employee Rs Th1,328.92,440.4 54.5%   
Avg. net profit/employee Rs Th2,465.7-142.0 -1,737.0%   
INCOME DATA
Net Sales Rs m359,3538,157 4,405.2%  
Other income Rs m2,271285 797.5%   
Total revenues Rs m361,6248,442 4,283.5%   
Gross profit Rs m115,7511,527 7,580.3%  
Depreciation Rs m51,9591,494 3,477.2%   
Interest Rs m18,81618 105,710.1%   
Profit before tax Rs m47,247300 15,764.6%   
Minority Interest Rs m00-   
Prior Period Items Rs m00 0.0%   
Extraordinary Inc (Exp) Rs m0-106 0.0%   
Tax Rs m16,447321 5,131.8%   
Profit after tax Rs m30,799-126 -24,378.1%  
Gross profit margin %32.218.7 172.1%  
Effective tax rate %34.8106.9 32.6%   
Net profit margin %8.6-1.5 -553.4%  
BALANCE SHEET DATA
Current assets Rs m46,3976,762 686.2%   
Current liabilities Rs m133,2123,511 3,793.8%   
Net working cap to sales %-24.239.8 -60.6%  
Current ratio x0.31.9 18.1%  
Inventory Days Days10-  
Debtors Days Days1289 13.5%  
Net fixed assets Rs m743,9041,155 64,435.2%   
Share capital Rs m36,0051,081 3,330.4%   
"Free" reserves Rs m220,4565,025 4,387.1%   
Net worth Rs m257,6566,038 4,267.1%   
Long term debt Rs m365,6850-   
Total assets Rs m826,5019,595 8,614.2%  
Interest coverage x3.517.8 19.7%   
Debt to equity ratio x1.40-  
Sales to assets ratio x0.40.9 51.1%   
Return on assets %6.0-1.1 -530.7%  
Return on equity %12.0-2.1 -571.3%  
Return on capital %10.63.5 301.9%  
Exports to sales %00-   
Imports to sales %9.11.2 788.0%   
Exports (fob) Rs mNANA-   
Imports (cif) Rs m32,59594 34,712.1%   
Fx inflow Rs m7,4852,139 350.0%   
Fx outflow Rs m36,916980 3,765.2%   
Net fx Rs m-29,4311,158 -2,541.0%   
CASH FLOW
From Operations Rs m118,1471,085 10,894.2%  
From Investments Rs m-129,928-176 73,823.0%  
From Financial Activity Rs m-97,486-655 14,894.7%  
Net Cashflow Rs m-109,267254 -43,011.8%  

Share Holding

Indian Promoters % 42.9 4.1 1,046.3%  
Foreign collaborators % 0.0 44.6 -  
Indian inst/Mut Fund % 4.5 0.3 1,372.7%  
FIIs % 21.6 6.1 357.0%  
ADR/GDR % 0.0 0.0 -  
Free float % 30.9 44.9 68.8%  
Shareholders   266,634 45,961 580.1%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

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

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



Today's Market

Weak Finish to the Week Post Vishal Sikka's Exit as CEO of Infosys(Closing)

Share markets in India witnessed selling pressure, led by slump in shares of Infosys Ltd. after Vishal Sikka resigned as chief executive officer of the country's second-largest software services exporter.

Related Views on News

Idea Cellular: Interest Costs Hurt Profits (Quarterly Results Update - Detailed)

Jul 4, 2016

Idea Cellular has reported a 12.4% YoY growth in the topline and a decrease of 0.4% YoY in the bottomline for the quarter ended March 2016.

Idea Cellular: Profits Remain Flat (Quarterly Results Update - Detailed)

Apr 8, 2016

Idea Cellular has reported a 12.4% YoY growth in the topline and a decrease of 0.4% YoY in the bottomline for the quarter ended December 2015.

Idea Cellular: Profits below par (Quarterly Results Update - Detailed)

Nov 23, 2015

Idea Cellular has reported a 14.8% YoY growth in the topline and an increase of 7.1% YoY in the bottomline for the quarter ended September 2015.

Bharti Airtel: A Good Quarterly Performance (Quarterly Results Update - Detailed)

May 6, 2016

Bharti Airtel has reported a8.4% YoY growth in the topline and an increase of 2.8% YoY in the bottomline for the quarter ended March 2016.

Bharti Infratel: Ends the Year Positively (Quarterly Results Update - Detailed)

Apr 27, 2016

Bharti Infratel has reported a 7.3% YoY growth in the topline and an increase of 18.7% YoY in the bottomline for the quarter ended March 2016.

More Views on News

Most Popular

Demonetisation Barely Made Any Difference to Tax Collections(Vivek Kaul's Diary)

Aug 7, 2017

The data tells us quite a different story from the one the government is trying to project.

A 'Backdoor' to Multibaggers: It's Like Investing in Asian Paints Ten Years Ago(The 5 Minute Wrapup)

Aug 10, 2017

Don't miss these proxy bets on growing companies or in a few years you will be looking back with regret.

Should You Invest In Bharat-22 ETF? Know Here...(Outside View)

Aug 8, 2017

Bharat-22 is one of the most diverse ETFs offered so far by the Government. Know here if you should invest...

Signs of Life in the India VIX(Daily Profit Hunter)

Aug 12, 2017

The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.

7 Financial Gifts For Your Sister This Raksha Bandhan(Outside View)

Aug 7, 2017

Raksha Bandhan signifies the brother-sister bond. Here are 7 thoughtful financial gifts for sisters...

More

Become A Smarter Investor In
Just 5 Minutes

Multibagger Stocks Guide 2017
Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

IDEA CELLULAR SHARE PRICE


Aug 18, 2017 (Close)

TRACK IDEA CELLULAR

  • Track your investment in IDEA CELLULAR with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

IDEA CELLULAR 8-QTR ANALYSIS

COMPARE IDEA CELLULAR WITH

MARKET STATS