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 AGC Networks - Equitymaster
  • MyStocks

MEMBER'S LOGINX

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

IDEA CELLULAR vs AGC NETWORKS - 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 AGC NETWORKS IDEA CELLULAR/
AGC NETWORKS
 
P/E (TTM) x -18.3 -3.7 - View Chart
P/BV x 1.2 4.9 24.6% View Chart
Dividend Yield % 0.0 0.0 -  

Financials

 IDEA CELLULAR   AGC NETWORKS
EQUITY SHARE DATA
    IDEA CELLULAR
Mar-17
AGC NETWORKS
Mar-14
IDEA CELLULAR/
AGC NETWORKS
5-Yr Chart
Click to enlarge
High Rs128127 101.0%   
Low Rs6644 150.0%   
Sales per share (Unadj.) Rs98.7272.1 36.3%  
Earnings per share (Unadj.) Rs-1.1-95.4 1.2%  
Cash flow per share (Unadj.) Rs20.6-81.3 -25.3%  
Dividends per share (Unadj.) Rs00-  
Dividend yield (eoy) %00-  
Book value per share (Unadj.) Rs68.626.0 263.9%  
Shares outstanding (eoy) m3,605.3328.47 12,663.6%   
Bonus/Rights/Conversions ESOS--  
Price / Sales ratio x1.00.3 313.4%   
Avg P/E ratio x-87.5-0.9 9,779.0%  
P/CF ratio (eoy) x4.7-1.1 -448.3%  
Price / Book Value ratio x1.43.3 43.1%  
Dividend payout %00-   
Avg Mkt Cap Rs m349,8972,431 14,391.1%   
No. of employees `00011.8NA-   
Total wages/salary Rs m17,9772,282 787.8%   
Avg. sales/employee Rs Th30,189.9NM-  
Avg. wages/employee Rs Th1,525.5NM-  
Avg. net profit/employee Rs Th-339.2NM-  
INCOME DATA
Net Sales Rs m355,7577,748 4,591.6%  
Other income Rs m3,069196 1,566.0%   
Total revenues Rs m358,8277,944 4,517.0%   
Gross profit Rs m102,473-2,171 -4,720.1%  
Depreciation Rs m78,272402 19,470.7%   
Interest Rs m40,121364 11,022.1%   
Profit before tax Rs m-12,851-2,741 468.8%   
Minority Interest Rs m4,2180-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m-4,635-25 18,541.6%   
Profit after tax Rs m-3,997-2,716 147.2%  
Gross profit margin %28.8-28.0 -102.8%  
Effective tax rate %36.10.9 3,954.9%   
Net profit margin %-1.1-35.1 3.2%  
BALANCE SHEET DATA
Current assets Rs m76,3096,166 1,237.6%   
Current liabilities Rs m170,6157,463 2,286.1%   
Net working cap to sales %-26.5-16.7 158.4%  
Current ratio x0.40.8 54.1%  
Inventory Days Days166 0.9%  
Debtors Days Days13138 9.7%  
Net fixed assets Rs m241,7461,199 20,162.3%   
Share capital Rs m36,053285 12,650.3%   
"Free" reserves Rs m211,269-156 -135,428.9%   
Net worth Rs m247,322740 33,422.0%   
Long term debt Rs m516,37817 3,037,519.4%   
Total assets Rs m967,0478,325 11,616.2%  
Interest coverage x0.7-6.5 -10.4%   
Debt to equity ratio x2.10 9,088.4%  
Sales to assets ratio x0.40.9 39.5%   
Return on assets %3.7-28.3 -13.2%  
Return on equity %-1.6-367.0 0.4%  
Return on capital %4.1-314.0 -1.3%  
Exports to sales %00-   
Imports to sales %022.5 0.0%   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNA1,746 0.0%   
Fx inflow Rs m6,738187 3,603.2%   
Fx outflow Rs m35,3382,047 1,726.3%   
Net fx Rs m-28,600-1,860 1,537.6%   
CASH FLOW
From Operations Rs m105,3731,083 9,729.7%  
From Investments Rs m-155,557-28 555,560.4%  
From Financial Activity Rs m44,445-1,170 -3,798.7%  
Net Cashflow Rs m-5,739-115 4,990.3%  

Share Holding

Indian Promoters % 42.9 0.0 -  
Foreign collaborators % 0.0 75.0 -  
Indian inst/Mut Fund % 4.5 1.2 380.7%  
FIIs % 21.6 7.0 308.6%  
ADR/GDR % 0.0 0.0 -  
Free float % 30.9 16.8 183.9%  
Shareholders   266,634 10,816 2,465.2%  
Pledged promoter(s) holding % 0.0 100.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare IDEA CELLULAR With:   TATA TELESERVICES  BHARTI INFRATEL  MTNL  BHARTI AIRTEL  HIMACHAL FUTURISTIC  

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



Today's Market

Global Stock Markets Rebound After Sharp Weekly Drop(RoundUp)

Global financial markets rallied this week and brushed aside a rise in global borrowing costs while the dollar hit its lowest level since 2014.

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

Here's What You Should Do in this Market Crash(The 5 Minute Wrapup)

Feb 6, 2018

The market correction has provided a golden opportunity to buy five high-quality safe stocks.

As the Market Corrects... It's Time to Buy More(Smart Contrarian)

Feb 5, 2018

The recent sell off in the stock market offers buying opportunity in some quality small caps.

The Era of Easy Money is Coming to an End. What Happens Now?(Vivek Kaul's Diary)

Feb 9, 2018

The easy money policy of the Federal Reserve of the United States, which drove up stock markets all over the world, is ending, with the Federal Reserve looking to shrink its balance sheet.

When Small is Not Always Beautiful(Chart Of The Day)

Feb 6, 2018

Big companies enjoying tax deductions and exemptions have an edge over the small companies.

What Should Mutual Fund Investors Do After LTCG Tax Norms(Outside View)

Feb 6, 2018

PersonalFN explain what investors should after LTCG tax norms.

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


Feb 16, 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 8-QTR ANALYSIS

COMPARE IDEA CELLULAR WITH

MARKET STATS