X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2018 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 -22.2 115.4 - View Chart
P/BV x 1.4 1.1 133.8% View Chart
Dividend Yield % 0.0 2.6 -  

Financials

 IDEA CELLULAR   ONMOBILE GLOBAL
EQUITY SHARE DATA
    IDEA CELLULAR
Mar-17
ONMOBILE GLOBAL
Mar-16
IDEA CELLULAR/
ONMOBILE GLOBAL
5-Yr Chart
Click to enlarge
High Rs128141 91.0%   
Low Rs6668 97.6%   
Sales per share (Unadj.) Rs98.775.5 130.8%  
Earnings per share (Unadj.) Rs-1.1-1.2 94.9%  
Cash flow per share (Unadj.) Rs20.612.7 162.8%  
Dividends per share (Unadj.) Rs01.50 0.0%  
Dividend yield (eoy) %01.4 0.0%  
Book value per share (Unadj.) Rs68.655.9 122.8%  
Shares outstanding (eoy) m3,605.33108.11 3,334.9%   
Bonus/Rights/Conversions ESOSESOP,BB-  
Price / Sales ratio x1.01.4 71.2%   
Avg P/E ratio x-87.5-89.2 98.2%  
P/CF ratio (eoy) x4.78.2 57.2%  
Price / Book Value ratio x1.41.9 75.8%  
Dividend payout %0-128.4 0.0%   
Avg Mkt Cap Rs m349,89711,265 3,106.0%   
No. of employees `00011.80.9 1,324.0%   
Total wages/salary Rs m17,9772,172 827.6%   
Avg. sales/employee Rs Th30,189.99,165.6 329.4%   
Avg. wages/employee Rs Th1,525.52,440.4 62.5%   
Avg. net profit/employee Rs Th-339.2-142.0 238.9%   
INCOME DATA
Net Sales Rs m355,7578,157 4,361.2%  
Other income Rs m3,069285 1,077.7%   
Total revenues Rs m358,8278,442 4,250.4%   
Gross profit Rs m102,4731,527 6,710.7%  
Depreciation Rs m78,2721,494 5,238.0%   
Interest Rs m40,12118 225,396.6%   
Profit before tax Rs m-12,851300 -4,287.8%   
Minority Interest Rs m4,2180-   
Prior Period Items Rs m00 0.0%   
Extraordinary Inc (Exp) Rs m0-106 0.0%   
Tax Rs m-4,635321 -1,446.3%   
Profit after tax Rs m-3,997-126 3,163.6%  
Gross profit margin %28.818.7 153.9%  
Effective tax rate %36.1106.9 33.7%   
Net profit margin %-1.1-1.5 72.5%  
BALANCE SHEET DATA
Current assets Rs m76,3096,762 1,128.6%   
Current liabilities Rs m170,6153,511 4,859.0%   
Net working cap to sales %-26.539.8 -66.5%  
Current ratio x0.41.9 23.2%  
Inventory Days Days10-  
Debtors Days Days1389 15.2%  
Net fixed assets Rs m241,7461,155 20,939.4%   
Share capital Rs m36,0531,081 3,334.9%   
"Free" reserves Rs m211,2695,025 4,204.3%   
Net worth Rs m247,3226,038 4,096.0%   
Long term debt Rs m516,3780-   
Total assets Rs m967,0479,595 10,079.1%  
Interest coverage x0.717.8 3.8%   
Debt to equity ratio x2.10-  
Sales to assets ratio x0.40.9 43.3%   
Return on assets %3.7-1.1 -330.2%  
Return on equity %-1.6-2.1 77.2%  
Return on capital %4.13.5 117.5%  
Exports to sales %00-   
Imports to sales %01.2 0.0%   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNA94 0.0%   
Fx inflow Rs m6,7382,139 315.1%   
Fx outflow Rs m35,338980 3,604.3%   
Net fx Rs m-28,6001,158 -2,469.2%   
CASH FLOW
From Operations Rs m105,3731,085 9,716.3%  
From Investments Rs m-155,557-176 88,384.6%  
From Financial Activity Rs m44,445-655 -6,790.7%  
Net Cashflow Rs m-5,739254 -2,259.1%  

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:   HIMACHAL FUTURISTIC  MTNL  TATA COMM.  BHARTI AIRTEL  BHARTI INFRATEL  

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



Today's Market

Sensex Breaches 36,000 Mark; ONGC Nears 52-Week High(Closing)

The NSE Nifty on Tuesday sailed past the 11,000 mark, while the BSE Sensex breached the 36,000 level for the first time after an IMF report showed India was set to regain.

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.

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.

Bharti Infratel: A Good Quarter (Quarterly Results Update - Detailed)

Apr 8, 2016

Bharti Infratel has reported a 4.9% YoY growth in the topline and an increase of 11.5% YoY in the bottomline for the quarter ended December 2015.

More Views on News

Most Popular

Mutual Funds Clearly Tell Us That There is a Bubble in the Stock Market(Vivek Kaul's Diary)

Jan 11, 2018

The maximum amount of money ever has come into equity mutual funds during the current financial year.

Best ELSS Funds In 2018: Don't Blindly Chase Top Performers(Outside View)

Jan 10, 2018

As the tax-saving season begins, investors hunt for the best ELSS funds for 2018. PersonalFN provides a list of the top ELSS mutual funds of the past year.

Did GST and Notebandi Help? Sherlock Holmes Finds Out...(The 5 Minute Wrapup)

Jan 13, 2018

Discussions with my cousin helped me understand the situation on Ground Zero - after the demonetization and GST upheaval. Here's what that means for listed companies...

Bitcoin Beginners Should Do These Three Things...(Smart Contrarian)

Jan 10, 2018

Three simple points to keep in mind before you consider buying bitcoin.

Nirvana denied: Has Value Failed?(The Honest Truth)

Jan 13, 2018

Should investors choose growth over value this year?

More

Small Investments
BIG Returns

Zero To Millions Guide 2018
Get our special report, Zero To Millions
(2018 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

IDEA CELLULAR SHARE PRICE


Jan 23, 2018 (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 5-YR ANALYSIS

COMPARE IDEA CELLULAR WITH

MARKET STATS