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

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?  

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 11.0 -2.3 - View Chart
P/BV x 0.6 2.9 20.0% 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 COMM.  MTNL  BHARTI AIRTEL  HIMACHAL FUTURISTIC  RELIANCE COMMUNICATIONS  

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



Related Views on News

IDEA CELLULAR Plunges by 5%; BSE 500 Index Down 0.4% (Market Updates)

Sep 25, 2018 | Updated on Sep 25, 2018

IDEA CELLULAR share price has plunged by 5% and its current market price is Rs 42. The BSE 500 is down by 0.4%. The top gainers in the BSE 500 Index are WELSPUN INDIA (up 3.9%) and ALLCARGO LOGISTIC (up 3.5%). The top losers are IDEA CELLULAR (down 5.2%) and HEG LTD (down 7.0%).

IDEA CELLULAR Announces Quarterly Results (1QFY19); Net Profit Down 121.9% (Quarterly Result Update)

Jul 31, 2018 | Updated on Jul 31, 2018

For 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, 2018

For 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.

More Views on News

Most Popular

My First Pharma Stock Recommendation!(The 5 Minute Wrapup)

Sep 21, 2018

This company has not only created a niche in the pharma space, it has done so profitably.

Want Bigger Returns Than You Thought Possible? This is Where You Should Look(Profit Hunter)

Sep 12, 2018

Richa has discovered the single most profitable opportunity in the market - read on to discover more...

Investors Are Redeeming From Equity Mutual Funds Now. Should You?(Outside View)

Sep 12, 2018

PersonalFN elucidates if you should redeem from equity mutual fund now, and the approach to follow before you decide to sell mutual funds.

Outperformance of Strong Established Brands in the Indian Stock market(Chart Of The Day)

Sep 14, 2018

Strong Well established Indian Brands have comfortably outperformed the index in the decade post the global financial crisis.

How IL&FS Rating Downgrade Will Impact Your Mutual Funds...(Outside View)

Sep 17, 2018

PersonalFN explains the impact of IL&FS rating downgrade on mutual funds.

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


Sep 25, 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