Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. India
  4. NSE India Stock Exchange
  5. Vodafone Idea Limited
  6. Financials
    IDEA   INE669E01016

VODAFONE IDEA LIMITED

(IDEA)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: March 2019 2020 2021 2022 2023
Capitalization1 159 42489 080265 802--
Entreprise Value (EV)1 1 166 984997 9951 791 8042 040 4462 155 197
P/E ratio -0,86x-0,11x-0,60x-1,14x-1,37x
Yield -----
Capitalization / Revenue 0,43x0,20x0,55x0,56x0,51x
EV / Revenue 3,15x2,22x4,13x4,77x4,58x
EV / EBITDA 28,9x6,69x10,5x10,4x9,19x
Price to Book 0,27x1,49x-0,84x-0,45x-0,33x
Nbr of stocks (in thousands) 8 735 55828 735 38928 735 389--
Reference price (INR) 18,33,109,258,358,35
Announcement Date 05/13/201906/30/2020---
1 INR in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: March 2019 2020 2021 2022 2023
Net sales1 370 925449 575434 082427 402470 368
EBITDA1 40 430149 125171 107196 252234 548
Operating profit (EBIT)1 -104 926-94 439-66 580-37 845-1 277
Operating Margin -28,3%-21,0%-15,3%-8,85%-0,27%
Pre-Tax Profit (EBT)1 -181 754-617 970-427 850-226 969-199 397
Net income1 -146 039-738 781-392 499-213 016-179 193
Net margin -39,4%-164%-90,4%-49,8%-38,1%
EPS2 -21,2-27,3-14,0-7,32-6,07
Dividend per Share2 -----
Announcement Date 05/13/201906/30/2020---
1 INR in Million
2 INR
Previous periodNext period
Income Statement Evolution (Quarterly data)
Fiscal Period: March 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 106 593107 912108 94198 21293 43399 425
EBITDA1 40 98441 52442 86242 19240 75242 762
Operating profit (EBIT)1 -18 773-18 762-15 379-16 601-19 216-
Operating Margin -17,6%-17,4%-14,1%-16,9%-20,6%-
Pre-Tax Profit (EBT)1 -254 602-72 185-45 324-61 356-64 739-63 138
Net income1 -254 600-72 182-45 321-62 087-42 797-62 935
Net margin -239%-66,9%-41,6%-63,2%-45,8%-63,3%
EPS2 -8,86-2,51-1,58-2,08-2,30-
Dividend per Share ------
Announcement Date 08/06/202010/29/202002/13/2021---
1 INR in Million
2 INR
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: March 2019 2020 2021 2022 2023
Net Debt1 1 007 560908 9151 551 8631 800 5051 915 257
Net Cash position1 -----
Leverage (Debt / EBITDA) 24,9x6,09x9,07x9,17x8,17x
Free Cash Flow1 -23 838-6 38767 72791 616132 949
ROE (Net Profit / Equities) -33,6%-225%279%44,4%29,3%
Shareholders' equity1 434 487328 073-140 883-479 766-612 625
ROA (Net Profit / Asset) -8,90%-32,4%-12,6%-5,99%-7,45%
Assets1 1 641 3862 283 0993 110 7873 558 3742 406 694
Book Value Per Share2 68,32,08-9,96-18,7-24,9
Cash Flow per Share2 7,622,706,047,115,36
Capex1 76 51979 66282 65290 862104 570
Capex / Sales 20,6%17,7%19,0%21,3%22,2%
Announcement Date 05/13/201906/30/2020---
1 INR in Million
2 INR
Previous periodNext period
Key data
Capitalization (INR) 239 940 500 154
Capitalization (USD) 3 222 871 137
Net sales (INR) 449 575 000 000
Net sales (USD) 6 042 288 000
Number of employees 11 486
Sales / Employee (INR) 39 141 128
Sales / Employee (USD) 526 057
Free-Float 27,9%
Free-Float capitalization (INR) 67 053 324 855
Free-Float capitalization (USD) 900 657 560
Avg. Exchange 20 sessions (INR) 3 040 971 490
Avg. Exchange 20 sessions (USD) 40 870 657
Average Daily Capital Traded 1,3%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA