MEMBER'S LOGINX
| Login Failure | ||||||||
|
||||||||
| Sign Up | Forgot Password? | ||||||||
- Home
- Research It
- IDEA CELLULAR LIMITED (telecom)
- IDEA CELLULAR LIMITED Financial Data
Vodafone Idea Fact Sheet (IDEA)
Last Day: Watch the Replay of Great Indian Wealth Project Special Event
Here is the latest financial fact sheet of Vodafone Idea. For more details, see the Vodafone Idea quarterly results and Vodafone Idea share price and chart. For a sector overview, read our telecom sector report.
VODAFONE IDEA Price History
| % ch | % | -2.7 |
| No. of shares | m | 8,735.39 |
| % ch week | % | -2.2 |
| % ch 1-mth | % | -3.9 |
| % ch 12-mth | % | 186.8 |
| 52 week H/L | Rs | 13.8/2.9 |
VODAFONE IDEA Financials
| No. of Mths Year Ending |
12 Mar-16* |
12 Mar-17* |
12 Mar-18* |
12 Mar-19* |
12 Mar-20* |
5-Yr Chart Click to enlarge
|
|---|
| VODAFONE IDEA EQUITY SHARE DATA | |||||||
|---|---|---|---|---|---|---|---|
| High | Rs | 204 | 128 | 118 | 78 | 18 | |
| Low | Rs | 98 | 66 | 72 | 18 | 3 | |
| Sales per share (Unadj.) | Rs | 99.8 | 98.7 | 64.8 | 42.3 | 15.6 | |
| Earnings per share (Unadj.) | Rs | 7.6 | -1.1 | -9.6 | -16.7 | -25.7 | |
| Diluted earnings per share | Rs | 3.1 | -0.5 | -4.8 | -16.7 | -84.6 | |
| Cash flow per share (Unadj.) | Rs | 25.0 | 20.6 | 9.7 | -0.1 | -17.2 | |
| Dividends per share (Unadj.) | Rs | 0.60 | 0 | 0 | 0 | 0 | |
| Adj. dividends per share | Rs | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Dividend yield (eoy) | % | 0.4 | 0 | 0 | 0 | 0 | |
| Book value per share (Unadj.) | Rs | 65.4 | 68.6 | 62.5 | 68.3 | 2.1 | |
| Adj. book value per share | Rs | 27.0 | 28.3 | 31.2 | 68.3 | 6.8 | |
| Shares outstanding (eoy) | m | 3,600.51 | 3,605.33 | 4,359.32 | 8,735.66 | 28,735.39 | |
| Bonus/Rights/Conversions | ESOS | ESOS | ESOS | ESOS | - | ||
| Price / Sales ratio | x | 1.5 | 1.0 | 1.5 | 1.1 | 0.7 | |
| Avg P/E ratio | x | 19.9 | -87.5 | -9.9 | -2.9 | -0.4 | |
| P/CF ratio (eoy) | x | 6.0 | 4.7 | 9.7 | -615.8 | -0.6 | |
| Price / Book Value ratio | x | 2.3 | 1.4 | 1.5 | 0.7 | 5.0 | |
| Dividend payout | % | 7.9 | 0 | 0 | 0 | 0 | |
| Avg Mkt Cap | Rs m | 542,777 | 349,897 | 413,046 | 420,622 | 300,285 | |
| No. of employees | `000 | 12.5 | 11.8 | 9.9 | 13.5 | 11.5 | |
| Total wages/salary | Rs m | 16,119 | 17,977 | 15,430 | 22,944 | 21,643 | |
| Avg. sales/employee | Rs Th | 28,780.2 | 30,189.9 | 28,576.3 | 27,356.9 | 39,101.8 | |
| Avg. wages/employee | Rs Th | 1,290.4 | 1,525.5 | 1,561.3 | 1,697.0 | 1,884.3 | |
| Avg. net profit/employee | Rs Th | 2,184.1 | -339.2 | -4,217.5 | -10,801.7 | -64,320.1 | |
| VODAFONE IDEA INCOME DATA | |||||||
|---|---|---|---|---|---|---|---|
| Net Sales | Rs m | 359,494 | 355,757 | 282,420 | 369,865 | 449,123 | |
| Other income | Rs m | 2,131 | 3,069 | 3,530 | 7,311 | 10,393 | |
| Total revenues | Rs m | 361,625 | 358,827 | 285,950 | 377,176 | 459,516 | |
| Gross profit | Rs m | 116,502 | 102,146 | 60,475 | 41,227 | 149,125 | |
| Depreciation | Rs m | 62,561 | 78,272 | 84,091 | 145,356 | 243,564 | |
| Interest | Rs m | 17,788 | 39,794 | 48,130 | 95,425 | 153,920 | |
| Profit before tax | Rs m | 38,285 | -12,851 | -68,216 | -192,243 | -237,966 | |
| Minority Interest | Rs m | 4,217 | 4,218 | 3,458 | 2,707 | 3,677 | |
| Prior Period Items | Rs m | 0 | 0 | -234 | -739 | -124 | |
| Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 8,521 | -383,557 | |
| Tax | Rs m | 15,220 | -4,635 | -23,310 | -35,715 | 120,811 | |
| Profit after tax | Rs m | 27,281 | -3,997 | -41,682 | -146,039 | -738,781 | |
| Gross profit margin | % | 32.4 | 28.7 | 21.4 | 11.1 | 33.2 | |
| Effective tax rate | % | 39.8 | 36.1 | 34.2 | 18.6 | -50.8 | |
| Net profit margin | % | 7.6 | -1.1 | -14.8 | -39.5 | -164.5 | |
| VODAFONE IDEA BALANCE SHEET DATA | |||||||
|---|---|---|---|---|---|---|---|
| Current assets | Rs m | 44,814 | 76,309 | 91,837 | 181,997 | 166,861 | |
| Current liabilities | Rs m | 155,887 | 170,615 | 106,337 | 541,517 | 957,790 | |
| Net working cap to sales | % | -30.9 | -26.5 | -5.1 | -97.2 | -176.1 | |
| Current ratio | x | 0.3 | 0.4 | 0.9 | 0.3 | 0.2 | |
| Inventory Days | Days | 1 | 1 | 0 | 0 | 0 | |
| Debtors Days | Days | 12 | 13 | 11 | 33 | 25 | |
| Net fixed assets | Rs m | 218,384 | 241,746 | 849,373 | 1,844,329 | 1,884,990 | |
| Share capital | Rs m | 36,005 | 36,053 | 43,593 | 87,356 | 287,354 | |
| "Free" reserves | Rs m | 199,500 | 211,269 | 229,032 | 508,992 | -227,555 | |
| Net worth | Rs m | 235,505 | 247,322 | 272,625 | 596,348 | 59,799 | |
| Long term debt | Rs m | 359,040 | 516,378 | 569,408 | 1,044,029 | 962,804 | |
| Total assets | Rs m | 801,255 | 967,047 | 985,772 | 2,296,995 | 2,269,196 | |
| Interest coverage | x | 3.2 | 0.7 | -0.4 | -1.0 | -0.5 | |
| Debt to equity ratio | x | 1.5 | 2.1 | 2.1 | 1.8 | 16.1 | |
| Sales to assets ratio | x | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | |
| Return on assets | % | 5.6 | 3.7 | 0.7 | -2.2 | -25.8 | |
| Return on equity | % | 11.6 | -1.6 | -15.3 | -24.5 | -1,235.4 | |
| Return on capital | % | 10.1 | 4.1 | -2.0 | -5.3 | -45.4 | |
| Exports to sales | % | 0 | 0 | 0 | 0 | 0 | |
| Imports to sales | % | 9.1 | 0 | 0 | 0 | 0 | |
| Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 | |
| Imports (cif) | Rs m | 32,595 | 0 | 0 | 0 | 0 | |
| Fx inflow | Rs m | 7,485 | 6,738 | 5,101 | 10,611 | 17,652 | |
| Fx outflow | Rs m | 36,916 | 35,338 | 32,990 | 47,946 | 68,179 | |
| Net fx | Rs m | -29,431 | -28,600 | -27,889 | -37,335 | -50,527 | |
| VODAFONE IDEA CASH FLOW | |||||||
|---|---|---|---|---|---|---|---|
| From Operations | Rs m | 109,486 | 104,757 | 53,324 | 53,478 | 73,275 | |
| From Investments | Rs m | -23,890 | -155,557 | -92,717 | -73,788 | -27,898 | |
| From Financial Activity | Rs m | -93,301 | 45,061 | 39,249 | -29,494 | -50,187 | |
| Net Cashflow | Rs m | -7,705 | -5,739 | -459 | 7,582 | -3,889 | |
Share Holding
|
Company Information
|
|||||||||||||||||||||||||||||||||||||||||
| CHM: Kumar Mangalam Birla | COMP SEC: Pankaj Kapdeo | YEAR OF INC: 1995 | BSE CODE: 532822 | FV (Rs): 10 | DIV YIELD (%): - |
Read: VODAFONE IDEA 2017-18 Annual Report Analysis
More Telecom Company Fact Sheets: HIMACHAL FUTURISTIC GTL TATA TELESERVICES ITI BHARTI AIRTEL
Compare VODAFONE IDEA With: HIMACHAL FUTURISTIC GTL TATA TELESERVICES ITI BHARTI AIRTEL
Compare VODAFONE IDEA With: FRANCE TELECOM (France) VERIZON (US) TELEKOM INDO. (Indonesia) CHINA MOBILE (Hong Kong)
Today's Market
Nifty is Weak but Smallcaps Can Outperform(Momentum Moves)
The market see-sawed during the week with both the bulls and bears swinging it out. But in the end, it was the bears who won. The Nifty ended the day, the week, and the month at 14,529.15.
Views on news
VODAFONE IDEA Announces Quarterly Results (1QFY20); Net Profit Down 2607.4% (Quarterly Result Update)
Jul 29, 2019 | Updated on Jul 29, 2019For the quarter ended June 2019, VODAFONE IDEA has posted a net profit of Rs 49 bn (down 2607.4% YoY). Sales on the other hand came in at Rs 113 bn (up 91.4% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.
VODAFONE IDEA Announces Quarterly Results (4QFY19); Net Profit Down 576.2% (Quarterly Result Update)
May 14, 2019 | Updated on May 14, 2019For the quarter ended March 2019, VODAFONE IDEA has posted a net profit of Rs 49 bn (down 576.2% YoY). Sales on the other hand came in at Rs 118 bn (up 91.9% YoY). Read on for a complete analysis of VODAFONE IDEA's quarterly results.
More Views on NewsMost Popular
It's the Beginning of a New Bull Phase in Smallcaps (Profit Hunter)
Feb 24, 2021Last time the smallcap index crossed 19k a big correction followed. Here's what makes it different this time.
Intraday Trading for a Living (Fast Profits Daily)
Feb 15, 2021In this video, I'll cover your queries on intraday trading and also share my view on how to decide stop losses and target prices.
Top 5 Stocks Mutual Funds Bought and Sold in January 2021 (Sector Info)
Feb 16, 2021A look at what India's top equity mutual funds bought and sold in January 2021.
I Would Recommend this Small-cap Stock Over Tesla (Profit Hunter)
Feb 16, 2021Do you enjoy reading Tesla and Bitcoin stories? Here's a not so famous small-cap stock to profit from the rise of EVs.
MoreOUR TOP 5 IDEAS
- Access Now: Eight Steps to Your Eight Figure Fortune
- Are You Making One of These 15 Costly Mistakes While Investing. Learn more!
- Covid-19 Proof Multibagger Stocks - Download this FREE Report Now
- Free Report: The Secret to Increasing Your Trading Profits Daily!
- No Guessing, No Hunches, and No Missed Trends Ever! Join Us on YouTube Now.
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
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
POPULAR TOPICS
- Basics of Value Investing
- Benjamin Graham
- How to Invest in Gold
- How to Invest in Silver
- Best Stocks to Buy Today
- Warren Buffett - The Value Investor
- The Best Small-cap Stocks to Buy
- The Best Bluechip Stocks to Buy
- Your Ultimate Guide to Penny Stock Investing
- 10 Rules for Successful Long-Term Investing
- How to Invest in the Share Market
- Momentum Moves
FOLLOW
APP
Copyright © Equitymaster Agora Research Private Limited.
Whitelist | Refer | Terms | Privacy | Contact | About | Sitemap
Equitymaster Agora Research Private Limited (Research Analyst) 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 (Research Analyst) bearing Registration No. INH000000537 (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.