VODAFONE IDEA LIMITED
Vodafone Idea Limited, together with its subsidiaries, provides mobile telecommunication services in India. The company offers voice services, such as 4G VoLTE and Voice over WIFI calling; broadband data services on 3G, 4G, and 5G platforms; content and digital products and services; value-added services, including over-the-top paid subscription, digital advertising, gaming, digital marketplace, and utility bill payment app, as well as voice and short messaging services; and long distance and internet service provider services. It also engages in renting of passive infrastructure to telecommunication service providers; outsourcing backend IT support, data centre operations, and hosting; and provision of high speed broadband internet access through cable network and high bandwidth internet broadband, and manpower services. In addition, the company trades in mobile handsets, data cards, and related accessories and services; outsources finance and accounts, human resources, supply chain management, credit and collection support, and customer support, as well as caters to the information technology (IT) needs for data consolidation. Further, it offers technology, software, hardware, VAS, application software, and contents and related products and services, which facilitate and develop access to IT enabled VAS products and services on single or multiple platforms or operating systems; and data centre related services and IT solutions, including E-SIMs activation, as well as prepaid and postpaid plans. The company was formerly known as Idea Cellular Limited and changed its name to Vodafone Idea Limited in August 2018. Vodafone Idea Limited was incorporated in 1995 and is based in Mumbai, India.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Healthy return on equity of 30.1%
Concerns1
- Low interest coverage ratio of 0.6x
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 10 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ43.16 K Cr | β | βΉ-27442.00 | β | β | 39.3% | 2.0% | -12.1% |
| Mar 2024 | βΉ42.32 K Cr | β | βΉ-31236.00 | β | β | 30.1% | 1.0% | 6.6% |
| Mar 2023 | βΉ41.92 K Cr | β | βΉ-29308.00 | β | β | 39.7% | 9.7% | 3.8% |
| Mar 2022 | βΉ38.22 K Cr | β | βΉ-28237.00 | β | β | 46.0% | -8.3% | -39.0% |
| Mar 2021 | βΉ41.67 K Cr | β | βΉ-46294.00 | β | β | 122.8% | -6.8% | -36.7% |
| Mar 2020 | βΉ44.72 K Cr | β | βΉ-73132.00 | β | β | -812.5% | 21.3% | 420.3% |
| Mar 2019 | βΉ36.86 K Cr | β | βΉ-14055.00 | β | β | -22.1% | 32.5% | 215.3% |
| Mar 2018 | βΉ27.83 K Cr | β | βΉ-4458.00 | β | β | -14.6% | -21.1% | 436.5% |
| Mar 2017 | βΉ35.28 K Cr | β | βΉ-831.00 | β | β | -3.5% | -1.5% | -131.4% |
| Mar 2016 | βΉ35.80 K Cr | β | βΉ2.65 K Cr | β | β | 10.7% | 14.5% | -5.8% |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 43,877 |
| Total Expenses | 26,092 |
| EBIT / Operating Profit | 17,785 |
| OPM % | 41% |
| Other Income | 970 |
| Finance Costs | 23,054 |
| Depreciation & Amortisation | 21,680 |
| Profit Before Tax | -25,978 |
| Tax % | - |
| Net Profit / PAT | -25,978 |
| EPS (βΉ) | -3.08 |
| Dividend Payout % | - |
Peer Comparison
Technology sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| VODAFONE IDEA LIMITEDthis co. | βΉ1.17 L Cr | βΉ43.16 K Cr | 0.00 | -1.42 | 20.47 | 2.0% |
| Bharti Airtel Ltd. | βΉ12.19 L Cr | βΉ1.09 L Cr | 50.40 | 8.31 | 27.19 | 15.8% |
| Tata Consultancy Services Ltd. | βΉ11.84 L Cr | βΉ2.15 L Cr | 24.20 | 13.91 | 18.91 | 6.2% |
| Infosys Ltd | βΉ6.48 L Cr | βΉ1.37 L Cr | 24.20 | 7.17 | 16.31 | 5.9% |
| HCL Technologies Ltd | βΉ4.52 L Cr | βΉ51.10 K Cr | 36.80 | 14.48 | β | 6.2% |
| Bharat Electronics Ltd. | βΉ3.02 L Cr | βΉ23.66 K Cr | 53.30 | 14.23 | 51.32 | 17.3% |
| Wipro Ltd. | βΉ2.77 L Cr | βΉ67.29 K Cr | 23.00 | 4.29 | 18.85 | 0.8% |
| Industry Average | β | βΉ10.05 K Cr | 69.99 | 8.58 | 66.75 | 22.0% |