Vodafone Idea Ltd
Vodafone Idea is one of the leading telecom service providers in India. The Company is engaged in the business of Mobility and Long Distance services, trading of handsets and data cards.[1]
- Market Cap ₹ 46,490 Cr.
- Current Price ₹ 6.67
- High / Low ₹ 19.2 / 6.60
- Stock P/E
- Book Value ₹ -13.6
- Dividend Yield 0.00 %
- ROCE -3.60 %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- Promoter holding has decreased over last quarter: -0.85%
- The company has delivered a poor sales growth of 2.80% over past five years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Telecomm-Service Industry: Telecommunications - Service Provider
Part of Nifty LargeMidcap 250 Nifty 500 Multicap 50:25:25 Nifty500 Multicap Infrastructure 50:30:20 Nifty India Digital Index Nifty Total Market
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
22,043 | 26,179 | 31,279 | 35,804 | 35,279 | 27,829 | 36,860 | 44,715 | 41,673 | 38,221 | 41,917 | 42,321 | 42,348 | |
16,915 | 18,882 | 21,588 | 23,891 | 25,202 | 22,166 | 32,910 | 30,098 | 25,244 | 22,852 | 25,699 | 25,850 | 25,627 | |
Operating Profit | 5,128 | 7,298 | 9,692 | 11,913 | 10,076 | 5,663 | 3,949 | 14,617 | 16,428 | 15,369 | 16,218 | 16,472 | 16,720 |
OPM % | 23% | 28% | 31% | 33% | 29% | 20% | 11% | 33% | 39% | 40% | 39% | 39% | 39% |
107 | 222 | 449 | 184 | 212 | 621 | 2,320 | -37,638 | -21,845 | 225 | 180 | 866 | 1,348 | |
Interest | 892 | 821 | 947 | 1,802 | 4,007 | 4,930 | 9,551 | 15,377 | 17,992 | 20,973 | 23,344 | 25,763 | 24,918 |
Depreciation | 3,054 | 4,093 | 4,855 | 6,223 | 7,700 | 8,315 | 14,410 | 23,889 | 22,906 | 22,858 | 22,362 | 21,988 | 21,501 |
Profit before tax | 1,289 | 2,605 | 4,339 | 4,071 | -1,419 | -6,961 | -17,692 | -62,287 | -46,314 | -28,237 | -29,308 | -30,414 | -28,350 |
Tax % | 36% | 35% | 35% | 35% | -41% | -36% | -21% | 17% | -0% | 0% | 0% | 3% | |
818 | 1,689 | 2,810 | 2,646 | -831 | -4,458 | -14,055 | -73,132 | -46,294 | -28,237 | -29,308 | -31,236 | -28,350 | |
EPS in Rs | 0.75 | 1.55 | 2.37 | 2.23 | -0.70 | -3.11 | -4.89 | -25.45 | -16.11 | -8.79 | -6.02 | -6.23 | -4.95 |
Dividend Payout % | 12% | 8% | 8% | 8% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 3% |
3 Years: | 1% |
TTM: | 0% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -12% |
TTM: | 6% |
Stock Price CAGR | |
---|---|
10 Years: | -24% |
5 Years: | 2% |
3 Years: | -17% |
1 Year: | -50% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3,314 | 3,320 | 3,598 | 3,601 | 3,605 | 4,359 | 8,736 | 28,735 | 28,735 | 32,119 | 48,680 | 50,120 | 69,700 |
Reserves | 10,706 | 12,265 | 18,292 | 21,165 | 20,118 | 26,242 | 54,785 | -19,734 | -66,443 | -93,555 | -122,518 | -153,764 | -164,645 |
12,948 | 19,362 | 25,875 | 40,541 | 55,053 | 57,985 | 125,940 | 115,118 | 180,383 | 213,898 | 237,983 | 244,019 | 250,369 | |
7,459 | 9,042 | 9,910 | 13,349 | 16,985 | 13,365 | 43,611 | 104,768 | 60,456 | 41,469 | 43,129 | 44,627 | 41,494 | |
Total Liabilities | 34,427 | 43,988 | 57,676 | 78,655 | 95,762 | 101,951 | 233,071 | 228,886 | 203,131 | 193,931 | 207,273 | 185,001 | 196,918 |
25,939 | 26,024 | 32,114 | 64,971 | 76,125 | 79,685 | 176,662 | 180,058 | 162,222 | 152,020 | 151,981 | 136,404 | 151,469 | |
CWIP | 843 | 11,380 | 5,079 | 6,039 | 7,529 | 3,585 | 5,077 | 956 | 541 | 326 | 17,818 | 18,026 | 671 |
Investments | 2,567 | 1,641 | 12,814 | 2,500 | 6,251 | 12,456 | 13,367 | 4,959 | 288 | 288 | 163 | 163 | 580 |
5,077 | 4,943 | 7,668 | 5,145 | 5,857 | 6,224 | 37,966 | 42,913 | 40,080 | 41,297 | 37,312 | 30,409 | 44,198 | |
Total Assets | 34,427 | 43,988 | 57,676 | 78,655 | 95,762 | 101,951 | 233,071 | 228,886 | 203,131 | 193,931 | 207,273 | 185,001 | 196,918 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5,708 | 7,531 | 9,474 | 10,853 | 10,140 | 5,167 | 5,288 | 6,921 | 15,126 | 16,861 | 18,366 | 20,164 | |
-3,126 | -6,300 | -5,405 | -2,302 | -15,660 | -9,087 | -1,784 | -2,315 | 1,570 | -5,223 | -4,966 | -1,267 | |
-1,672 | -2,181 | 8,544 | -9,330 | 4,907 | 3,924 | -2,913 | -4,877 | -16,774 | -10,464 | -14,593 | -18,965 | |
Net Cash Flow | 911 | -950 | 12,613 | -779 | -613 | 4 | 592 | -271 | -78 | 1,174 | -1,193 | -67 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 15 | 11 | 11 | 12 | 13 | 12 | 33 | 24 | 21 | 23 | 18 | 18 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 15 | 11 | 11 | 12 | 13 | 12 | 33 | 24 | 21 | 23 | 18 | 18 |
Working Capital Days | -85 | -77 | -167 | -90 | -148 | -93 | -375 | -621 | -428 | -157 | -165 | -182 |
ROCE % | 8% | 11% | 12% | 10% | 4% | -3% | -7% | -5% | -5% | -5% | -4% | -4% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
2d - Transcript of the Analyst/Investor call held on 14 November 2024 relating to Company''s performance for the second quarter and half year ended 30 September 2024
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
14 Nov - Audio recording of analyst/investors call available.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
14 Nov - Newspaper Publication of extracts of Financial Results for the second quarter and half year ended 30 September 2024
-
Announcement under Regulation 30 (LODR)-Monitoring Agency Report
13 Nov - Monitoring Agency Report for Vodafone Idea's FPO.
-
Disclosure Under Regulation 32 Of The SEBI (Listing Obligation And Disclosures Requirement) Regulation, 2015 - Statement Of Deviation Or Variation
13 Nov - No deviation in fund utilization for Vodafone Idea.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
Concalls
-
Nov 2024TranscriptPPT
-
Sep 2024Transcript PPT
-
Aug 2024TranscriptPPT
-
Jun 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Mar 2024TranscriptNotesPPT
-
Mar 2024TranscriptNotesPPT
-
Feb 2024TranscriptPPT
-
Nov 2023Transcript PPT
-
Aug 2023TranscriptPPT
-
Jun 2023Transcript PPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Aug 2022TranscriptPPT
-
May 2022TranscriptPPT
-
Jan 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Jun 2021TranscriptPPT
-
Feb 2021TranscriptPPT
-
Oct 2020TranscriptPPT
-
Sep 2020Transcript PPT
-
Nov 2019TranscriptPPT
-
Jul 2019TranscriptPPT
-
May 2019TranscriptPPT
-
Feb 2019Transcript PPT
-
Nov 2018TranscriptNotesPPT
-
Jul 2018TranscriptPPT
-
Apr 2018TranscriptPPT
-
Jan 2018Transcript PPT
-
Nov 2017TranscriptPPT
-
Sep 2017TranscriptNotesPPT
-
Jul 2017TranscriptPPT
-
Mar 2017Transcript PPT
-
Nov 2016TranscriptNotesPPT
-
Sep 2016TranscriptNotesPPT
-
Sep 2016TranscriptNotesPPT
-
May 2016TranscriptNotesPPT
-
Feb 2016TranscriptNotesPPT
Business Areas
The company's business services include voice business/ services, broadband services, content services, enterprise services and other VAS offerings like entertainment, SMS, Utility, etc.[1]