Whalesbook
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]
Business AreasThe company's business services include voice business/ services, broadband services, content services, enterprise services and other VAS offerings like entertainment, SMS, Utility, etc.[1]
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Bharti Airtel | 2103.80 | 39.18 | 1261742.27 | 0.76 | 8650.80 | 65.11 | 52145.40 | 25.73 | 13.48 | 194613.50 | 56.01 | 32200.30 | 6791.70 | 10.18 | 5.35 | 1.77 |
| 2. | Vodafone Idea | 10.68 | – | 115710.36 | 0.00 | -5583.90 | 22.03 | 11068.00 | 2.09 | -2.07 | 43877.30 | 40.53 | -26234.00 | -5621.50 | – | -14.48 | – |
| 3. | Bharti Hexacom | 1764.90 | 54.95 | 88184.71 | 0.57 | 421.20 | 66.42 | 2317.30 | 10.47 | 17.44 | 9120.00 | 51.41 | 1604.91 | 421.20 | 14.13 | 7.04 | 1.06 |
| 4. | Tata Comm | 1846.80 | 52.79 | 52683.24 | 1.35 | 183.21 | -18.24 | 6099.75 | 6.49 | 14.79 | 23848.02 | 19.35 | 998.02 | 193.87 | 18.48 | 5.22 | 4.68 |
| 5. | Tata Tele. Mah. | 50.32 | – | 9829.45 | 0.00 | -320.82 | 2.90 | 286.13 | -16.70 | 50.32 | 1211.42 | 48.68 | -1263.53 | -320.82 | – | -98.17 | – |
| 6. | M T N L | 37.02 | – | 2332.26 | 0.00 | -960.20 | -7.85 | 189.76 | -28.83 | -6.76 | 688.90 | -65.41 | -3567.30 | -960.20 | – | -31.75 | – |
| 7. | Reliance Communi | 1.23 | – | 337.42 | 0.00 | -2701.00 | -174.19 | 87.00 | -1.14 | – | 344.00 | -24.71 | -213.61 | -85.00 | – | -25.62 | – |
| – | Median: 7 Co. | 50.32 | 52.79 | 52683.24 | 0.0 | -320.82 | 2.9 | 2317.3 | 2.09 | 14.13 | 9120.0 | 40.53 | -213.61 | -85.0 | 14.13 | -14.48 | 1.77 |
Standalone figures in ₹ crores
| Dec 2022 | Dec 2023 | Dec 2024 | Jun 2023 | Jun 2024 | Jun 2025 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 10,553 | 10,594 | 11,024 | 10,576 | 10,412 | 10,906 | 10,475 | 10,500 | 10,880 | 10,546 | 10,651 | 10,841 | 11,068 |
Expenses | 6,498 | 6,394 | 6,472 | 6,572 | 6,404 | 6,550 | 6,384 | 6,338 | 6,459 | 6,587 | 6,497 | 6,491 | 6,611 |
Operating Profit | 4,055 | 4,200 | 4,553 | 4,003 | 4,008 | 4,355 | 4,091 | 4,162 | 4,420 | 3,960 | 4,154 | 4,351 | 4,457 |
Other Income | 23 | 767 | 382 | 17 | 264 | 225 | -68 | 13 | 217 | 86 | 20 | 304 | 146 |
Profit before tax | -7,954 | -6,991 | -6,493 | -7,839 | -6,471 | -6,633 | -6,519 | -7,679 | -7,269 | -7,563 | -7,906 | -7,210 | -5,584 |
Tax % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | 10% | -0% | -0% |
Net Profit | -7,954 | -6,991 | -6,493 | -7,839 | -6,471 | -6,633 | -6,519 | -7,679 | -7,269 | -7,563 | -8,728 | -7,210 | -5,584 |
EPS in Rs | -2.48 | -1.44 | -0.93 | -1.61 | -0.95 | -0.61 | -1.34 | -1.53 | -1.02 | -2.35 | -1.79 | -1.03 | -0.52 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 26,179 | 31,279 | 35,804 | 35,279 | 27,829 | 36,860 | 44,715 | 41,673 | 38,221 | 41,917 | 42,321 | 43,157 | 43,877 |
Expenses | 18,882 | 21,588 | 23,891 | 25,202 | 22,166 | 32,910 | 30,098 | 25,244 | 22,852 | 25,699 | 25,850 | 25,903 | 26,092 |
Operating Profit | 7,298 | 9,692 | 11,913 | 10,076 | 5,663 | 3,949 | 14,617 | 16,428 | 15,369 | 16,218 | 16,472 | 17,254 | 17,785 |
Other Income | 222 | 449 | 184 | 212 | 621 | 2,320 | -37,638 | -21,845 | 225 | 180 | 866 | 1,245 | 970 |
Interest | 821 | 947 | 1,802 | 4,007 | 4,930 | 9,551 | 15,377 | 17,992 | 20,973 | 23,344 | 25,763 | 24,530 | 23,054 |
Depreciation | 4,093 | 4,855 | 6,223 | 7,700 | 8,315 | 14,410 | 23,889 | 22,906 | 22,858 | 22,362 | 21,988 | 21,411 | 21,680 |
Profit before tax | 2,605 | 4,339 | 4,071 | -1,419 | -6,961 | -17,692 | -62,287 | -46,314 | -28,237 | -29,308 | -30,414 | -27,442 | -25,978 |
Net Profit | 1,689 | 2,810 | 2,646 | -831 | -4,458 | -14,055 | -73,132 | -46,294 | -28,237 | -29,308 | -31,236 | -27,442 | -25,978 |
EPS in Rs | 1.55 | 2.37 | 2.23 | -0.70 | -3.11 | -4.89 | -25.45 | -16.11 | -8.79 | -6.02 | -6.23 | -3.84 | -3.08 |
Dividend Payout % | 8% | 8% | 8% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | – |
Standalone figures in ₹ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3,320 | 3,598 | 3,601 | 3,605 | 4,359 | 8,736 | 28,735 | 28,735 | 32,119 | 48,680 | 50,120 | 71,393 | 108,343 |
Reserves | 12,265 | 18,292 | 21,165 | 20,118 | 26,242 | 54,785 | -19,734 | -66,443 | -93,555 | -122,518 | -153,764 | -141,249 | -190,423 |
Borrowings | 19,362 | 25,875 | 40,541 | 55,053 | 57,985 | 125,940 | 115,118 | 180,383 | 213,898 | 237,983 | 244,019 | 233,303 | 222,070 |
Other Liabilities | 9,042 | 9,910 | 13,349 | 16,985 | 13,365 | 43,611 | 104,768 | 60,456 | 41,469 | 43,129 | 44,627 | 34,011 | 47,906 |
Total Liabilities | 43,988 | 57,676 | 78,655 | 95,762 | 101,951 | 233,071 | 228,886 | 203,131 | 193,931 | 207,273 | 185,001 | 197,458 | 187,896 |
Fixed Assets | 26,024 | 32,114 | 64,971 | 76,125 | 79,685 | 176,662 | 180,058 | 162,222 | 152,020 | 151,981 | 136,404 | 137,899 | 152,834 |
Gross Block | 45,279 | 55,843 | 71,108 | 89,685 | 101,490 | 241,972 | 273,702 | 275,785 | 285,163 | 306,318 | 303,693 | 317,908 | – |
Accumulated Depreciation | 19,255 | 23,729 | 6,136 | 13,560 | 21,805 | 65,310 | 93,644 | 113,563 | 133,143 | 154,337 | 167,289 | 180,010 | – |
CWIP | 11,380 | 5,079 | 6,039 | 7,529 | 3,585 | 5,077 | 956 | 541 | 326 | 17,818 | 18,026 | 17,917 | 544 |
Investments | 1,641 | 12,814 | 2,500 | 6,251 | 12,456 | 13,367 | 4,959 | 288 | 288 | 163 | 163 | 162 | 388 |
Other Assets | 4,943 | 7,668 | 5,145 | 5,857 | 6,224 | 37,966 | 42,913 | 40,080 | 41,297 | 37,312 | 30,409 | 41,480 | 34,130 |
Total Assets | 43,988 | 57,676 | 78,655 | 95,762 | 101,951 | 233,071 | 228,886 | 203,131 | 193,931 | 207,273 | 185,001 | 197,458 | 187,896 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 7,531 | 9,474 | 10,853 | 10,140 | 5,167 | 5,288 | 6,921 | 15,126 | 16,861 | 18,366 | 20,164 | 8,441 |
Cash from Investing Activity | -6,300 | -5,405 | -2,302 | -15,660 | -9,087 | -1,784 | -2,315 | 1,570 | -5,223 | -4,966 | -1,267 | -15,284 |
Cash from Financing Activity | -2,181 | 8,544 | -9,330 | 4,907 | 3,924 | -2,913 | -4,877 | -16,774 | -10,464 | -14,593 | -18,965 | 6,907 |
Net Cash Flow | -950 | 12,613 | -779 | -613 | 4 | 592 | -271 | -78 | 1,174 | -1,193 | -67 | 64 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 11 | 11 | 12 | 13 | 12 | 33 | 24 | 21 | 23 | 18 | 18 | 16 |
Inventory Days | – | – | – | – | – | – | – | – | – | – | – | – |
Days Payable | – | – | – | – | – | – | – | – | – | – | – | – |
Cash Conversion Cycle | 11 | 11 | 12 | 13 | 12 | 33 | 24 | 21 | 23 | 18 | 18 | 16 |
Working Capital Days | -86 | -169 | -107 | -148 | -93 | -416 | -623 | -429 | -410 | -371 | -327 | -266 |
ROCE % | 11% | 12% | 10% | 4% | -3% | -7% | -5% | -5% | -5% | -4% | -4% | -2% |
Direct from BSE filings, auto-summarised
External media mentions & references
Editorial & research coverage
Nov 2025
Sep 2025
Jun 2025
Apr 2025
Apr 2025
Feb 2025
Dec 2024
Sep 2024
Aug 2024
Jun 2024
May 2024
Mar 2024
Mar 2024
Feb 2024
Nov 2023
Aug 2023
Jun 2023
Feb 2023
Nov 2022
Aug 2022
May 2022
Jan 2022
Nov 2021
Nov 2021
Jun 2021
Feb 2021
Oct 2020
Sep 2020
Nov 2019
Jul 2019
May 2019
Feb 2019
Nov 2018
Jul 2018
Apr 2018
Jan 2018
Nov 2017
Sep 2017
Jul 2017
Mar 2017
Nov 2016
Sep 2016
Sep 2016
May 2016
Feb 2016
