Vodafone Idea Ltd
IDEAVodafone Idea Ltd
IDEA


Price Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
AvgAverage profitability - not good, not bad
Entry point
AvgThe stock is overpriced but is not in the overbought zone
Red flags
AvgThe stock has a moderate number of red flags
How to use scorecard? Learn more
Key Metrics
No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
---|---|---|
-2.23 | -0.60 | — |
Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
---|---|---|
-125.74 | 11.42 | 0.35% |
Forecast & Ratings
Detailed Forecast from 16 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Vodafone Idea Ltd, formerly Idea Cellular Limited, is a telecom service provider
Investor Presentation
View olderÂPeers
Compare with peersÂGet more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 36,584.23 | 36,304.50 | 28,954.30 | 42,157.00 | 46,569.30 | 44,646.30 | 38,849.10 | 42,489.00 | 43,520.40 | 44,089.70 | ||||||||||
Raw Materials | 28.90 | 27.92 | 7.30 | 26.00 | 3.90 | 3.00 | 7.00 | 7.80 | 15.60 | 25,283.70 | ||||||||||
Power & Fuel Cost | 2,577.72 | 3,118.74 | 3,114.00 | 5,805.80 | 6,189.00 | 5,603.90 | 5,720.60 | 5,825.80 | 5,656.00 | |||||||||||
Employee Cost | 1,611.85 | 1,797.65 | 1,543.00 | 2,294.40 | 2,164.30 | 2,030.00 | 1,735.10 | 1,866.30 | 2,122.40 | |||||||||||
Selling & Administrative Expenses | 903.41 | 1,393.06 | 1,223.70 | 1,633.60 | 1,551.30 | 934.10 | 1,125.90 | 1,133.40 | 773.70 | |||||||||||
Operating & Other expenses | 19,152.96 | 18,993.29 | 16,309.00 | 26,491.80 | 58,708.70 | 38,692.00 | 13,929.50 | 16,549.30 | 16,963.50 | |||||||||||
EBITDA | 12,309.39 | 10,973.84 | 6,757.30 | 5,905.40 | -22,047.90 | -2,616.70 | 16,331.00 | 17,106.40 | 17,989.20 | 18,806.00 | ||||||||||
Depreciation/Amortization | 6,256.07 | 7,827.20 | 8,409.10 | 14,535.60 | 24,356.40 | 23,638.50 | 23,584.30 | 23,049.70 | 22,633.50 | 22,122.80 | ||||||||||
PBIT | 6,053.32 | 3,146.64 | -1,651.80 | -8,630.20 | -46,404.30 | -26,255.20 | -7,253.30 | -5,943.30 | -4,644.30 | -3,316.80 | ||||||||||
Interest & Other Items | 1,803.18 | 4,009.87 | 4,847.40 | 9,545.20 | 15,392.70 | 17,998.20 | 20,980.80 | 23,354.30 | 25,765.50 | 24,930.50 | ||||||||||
PBT | 4,250.14 | -863.23 | -6,499.20 | -18,175.40 | -61,797.00 | -44,253.40 | -28,234.10 | -29,297.60 | -30,409.80 | -28,247.30 | ||||||||||
Taxes & Other Items | 1,522.00 | -463.54 | -2,331.00 | -3,571.50 | 12,081.10 | -20.30 | 11.30 | 3.50 | 828.60 | 21.20 | ||||||||||
Net Income | 2,728.14 | -399.69 | -4,168.20 | -14,603.90 | -73,878.10 | -44,233.10 | -28,245.40 | -29,301.10 | -31,238.40 | -28,268.50 | ||||||||||
EPS | 4.58 | -0.67 | -6.32 | -18.31 | -39.43 | -15.39 | -9.28 | -7.25 | -6.32 | -5.64 | ||||||||||
DPS | 0.36 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
Payout ratio | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Company Updates
Annual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFInvestor Presentation
Peers & Comparison
Communication ServicesTelecom Services
Valuation
Technical
Forecast
Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
---|---|---|---|
Vodafone Idea Ltd | -2.02 | -0.60 | — |
Bharti Airtel Ltd | 135.97 | 9.62 | 0.45% |
Bharti Hexacom Ltd | 134.66 | 14.64 | 0.29% |
Tata Communications Ltd | 44.89 | 24.28 | 1.09% |
Price Comparison
Compare IDEA with any stock or ETFShareholdings
Promoter Holdings Trend
Increased Total Promoter Holding
In last 6 months, promoter holding in the company has increased by 1.63%
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
No institutional holdings trend are available
Shareholding Pattern
Jul 2024
Sep 2024
Dec 2024
Jan 2025
Shareholding History
Mutual Funds Holding Trend
No mutual funds holding trends are available
Top 5 Mutual Funds holding Vodafone Idea Ltd
Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
---|---|---|---|---|
The rupee value of the stock held by the fund divided by the stock’s market cap 0.5315% | Percentage of the fund’s portfolio invested in the stock 0.58% | Change in the portfolio weight of the stock over the last 3 months 0.11% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 68/225 (+9) | |
The rupee value of the stock held by the fund divided by the stock’s market cap 0.4146% | Percentage of the fund’s portfolio invested in the stock 1.03% | Change in the portfolio weight of the stock over the last 3 months 0.10% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 119/225 (+1) | |
The rupee value of the stock held by the fund divided by the stock’s market cap 0.2322% | Percentage of the fund’s portfolio invested in the stock 1.13% | Change in the portfolio weight of the stock over the last 3 months 0.05% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 66/238 (+1) |
Compare 3-month MF holding change on Screener
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No Dividends
IDEA has not given any dividends in last 5 years
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateSep 22, 2016
Dividend/Share
₹0.60
Ex DateEx Date
Sep 22, 2016
Cash Dividend
Ex DateEx DateSep 18, 2015
Dividend/Share
₹0.60
Ex DateEx Date
Sep 18, 2015
Cash Dividend
Ex DateEx DateSep 18, 2014
Dividend/Share
₹0.40
Ex DateEx Date
Sep 18, 2014
Cash Dividend
Ex DateEx DateSep 5, 2013
Dividend/Share
₹0.30
Ex DateEx Date
Sep 5, 2013
Revenue from operations rose by 4.16% to Rs 11,117.3 crore in the third quarter from Rs 10,673.1 crore recorded in the same period last year. The customer revenue increased by 1.6% as compared with previous quarter, aided by the recent tariff hikes undertaken by all private operators. EBITDA imporved by 8.32% to Rs 4,712.4 crore in Q3 FY25 from Rs 4,350.4 crore in Q3 FY24. EBITDA margin in Q3 FY25 was 42.4% as against 40.8% in Q3 FY24. The company has posted a pre-tax loss of Rs 6,606.8 crore in Q3 FY25 as against a pre-tax loss of Rs 6,985.9 crore in Q3 FY24. Vodafone's Customer ARPU (ex M2M) for the quarter stood at Rs 173 as against Rs 166 in Q2 FY25, up 4.7% on QoQ basis, driven by tariff hike and customer upgrades. Total subscriber base stood at 199.8 million and 4G subscriber base at 126 million. Capex spend for Q3 FY25 was Rs 3,210 crore, taking the capex for the nine months to Rs 5,330 crore. The company expects to accelerate its network rollout further in Q4 FY25, with the full year expected capex of Rs 10,000 crore. The debt from banks reduced by Rs. 5,290 crore during the last one year and stood at Rs. 2,330 crore (was at Rs 7,620 crore in Q3 FY24). The cash and bank balance stood at Rs 12,090 crore as of 31 December 2024. Vodafone Idea, a joint venture between the Aditya Birla Group and the Vodafone Group, is a major telecom player in India. It offers voice and data services across 2G, 3G, and 4G networks nationwide. The company possesses a significant spectrum portfolio, including 5G spectrum in key bands. The scrip slipped 3.85% to currently trade at Rs 8.48 on the BSE. Powered by Capital Market - Live
Net Loss of Vodafone Idea reported to Rs 6609.30 crore in the quarter ended December 2024 as against net loss of Rs 6985.90 crore during the previous quarter ended December 2023. Sales rose 4.01% to Rs 11100.50 crore in the quarter ended December 2024 as against Rs 10672.60 crore during the previous quarter ended December 2023. ParticularsQuarter EndedDec. 2024Dec. 2023% Var. Sales11100.5010672.60 4 OPM %42.4540.75 - PBDT-978.00-2143.80 54 PBT-6606.80-7742.20 15 NP-6609.30-6985.90 5 Powered by Capital Market - Live
Vodafone Idea will hold a meeting of the Board of Directors of the Company on 11 February 2025.Powered by Capital Market - Live
Vodafone Idea (Vi) has partnered with HCLSoftware, the software business unit of HCLTech, to make its 4G and 5G networks smarter and more efficient. Vi is now using HCL Augmented Network Automation (HCL ANA), a multivendor self-optimizing network (MV-SON) platform, to manage its Ericsson and Samsung networks. This advanced technology will help Vi improve network performance, save energy, and offer better services to its customers. The HCL ANA platform uses Artificial Intelligence (AI) to simplify the management of Vi's complex multi-vendor, multi-technology and multi-layered network to ensure smooth integration and efficient network operations. The platform is also SMO ready (ORAN), making the investment future-proof. This collaboration brings several benefits to Vi and its users. The HCL ANA platform has an open architecture and empowers Vi to manage and automate its network independently, reducing dependency on OEM-specific features and applications. It helps save energy, reducing costs and making the network more sustainable. Most importantly, Vi customers will experience a faster and more reliable network. Powered by Capital Market - Live
Vodafone Idea has allotted 1,69,32,18,361 equity shares of face value of Rs. 10/- each at an issue price of Rs. 11.28 per equity share (including a premium of Rs. 1.28 per equity share), to Omega Telecom Holdings (1,08,45,94,607 equity shares) and Usha Martin Telematics (60,86,23,754 equity shares), promoters of the Company, aggregating to Rs. 1909.95 crore, on a preferential basis. Consequent to the aforesaid allotment of equity shares, the paid-up equity share capital of the Company stands increased to Rs 7,13,93,03,50,010 comprising of 71,39,30,35,001 equity shares of the face value of Rs. 10/- each. Powered by Capital Market - Live
The key equity indices continued to trade with significant losses in the mid-afternoon trade. The Nifty slipped below the 23,650 after hitting the day's high of 23,915.35 in the early afternoon trade. PSU bank shares extended losses for the second consecutive trading session. At 13:29 IST, the barometer index, the S&P BSE Sensex, dropped 569.29 points or 0.72% to 78,129.78. The Nifty 50 index fell 178 points or 0.75% to 23,635.40. The broader market underperformed the frontline indices. The S&P BSE Mid-Cap index added 0.75% and the S&P BSE Small-Cap index rose 0.90%. The market breadth was weak. On the BSE, 1,311 shares rose and 2,757 shares fell. A total of 160 shares were unchanged. Buzzing Index: The Nifty PSU bank index fell 1.16% to 6,494.35. The index slipped 2.05% in two consecutive trading sessions. Indian Bank (down 2.1%), Bank of Maharashtra (down 1.65%), Bank of Baroda (down 1.64%), Bank of India (down 1.55%), Canara Bank (down 1.16%), State Bank of India (down 1.06%), UCO Bank (down 0.88%), Indian Overseas Bank (down 0.64%), Central Bank of India (down 0.62%) and Punjab National Bank (down 0.35%) declined. Numbers to Track: The yield on India's 10-year benchmark federal paper rose 1.64% to 6.898 as compared with the previous close of 6.787. In the foreign exchange market, the rupee edged lower against the dollar. The partially convertible rupee was hovering at 85.5675, compared with its close of 85.4875 during the previous trading session. MCX Gold futures for the 5 December 2024 settlement fell 0.10% to Rs 76,470. The US Dollar index (DXY), which tracks the greenback's value against a basket of currencies, was up 0.04% to 108.04. The United States 10-year bond yield shed 0.50% to 4.596. In the commodities market, Brent crude for the February 2025 settlement declined 19 cents or 0.26% to $73.98 a barrel. Stocks in Spotlight: Vodafone Idea Limited (VIL) surged 2.95%, following the government's decision to waive off-bank guarantees for spectrum acquired in past auctions. Gujarat Fluorochemicals slipped 5.01% after the company reported an incident at its CMS-1 plant in Dahej, Gujarat, on December 28, 2024, which was immediately isolated but temporarily disrupted operation. Sharika Enterprises hit an upper circuit of 5% after the company received purchase orders worth more than Rs 8 crore from JSW Renew Energy entities for delivering high-quality products and services.Powered by Capital Market - Live
The Department of Telecommunications (DoT) announced on December 27th that it would no longer require telecom operators to submit financial bank guarantees for spectrum acquired in auctions held in 2012, 2014, 2015, 2016, and 2021, subject to certain conditions. ' This move builds upon the 2021 telecom reform package, which already eliminated the need for bank guarantees in future spectrum auctions. The latest decision extends this benefit to past acquisitions. ' Prior to this waiver, VIL was required to maintain bank guarantees amounting to approximately Rs 24,800 crore as collateral against its spectrum installments. While most past auctions are now exempt from this requirement, a minor one-time shortfall may be applicable for the 2015 auction. VIL is currently in discussions with the DoT to determine the final amount of this shortfall. ' This government action demonstrates continued support for the Indian telecom sector, aiming to facilitate industry growth and development. Vodafone Idea, a joint venture between the Aditya Birla Group and the Vodafone Group, is a major telecom player in India. It offers voice and data services across 2G, 3G, and 4G networks nationwide. The company possesses a significant spectrum portfolio, including 5G spectrum in key bands. The telecom service provider's consolidated net loss narrowed to Rs 7,175.9 crore in Q2 FY25 compared with net loss of Rs 8,737.9 crore in Q2 FY24. Revenue from operations rose 2.01% YoY to Rs 10,932.2 crore in Q2 September 2024. Powered by Capital Market - Live
Vodafone Idea announced that an Extra Ordinary General Meeting (EGM) of the Company will be held on 7 January 2025.Powered by Capital Market - Live
Vodafone Idea will hold a meeting of the Board of Directors of the Company on 9 December 2024Powered by Capital Market - Live
The company may issue equity shares and/or convertible securities to one or more entities belonging to Vodafone Group (one of the promoters of the company). Vodafone Idea is an Aditya Birla Group and Vodafone Group partnership. It is among India's leading telecom service provider. The company provides pan India voice and data services across 2G, 3G and 4G platforms. The company holds large spectrum portfolio including mid band 5G spectrum in 17 circles and mmWave 5G spectrum in 16 circles. The telecom service provider's consolidated net loss narrowed to Rs 7,175.9 crore in Q2 FY25 compared with net loss of Rs 8,737.9 crore in Q2 FY24. Revenue from operations rose 2.01% YoY to Rs 10,932.2 crore in Q2 September 2024. The scrip slipped 3.92% to currently trade at Rs 8.08 on the BSE. Powered by Capital Market - Live
Lower than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 0.64%, vs industry avg of 7.49%
Decreasing Market Share
Over the last 5 years, market share decreased from 26.34% to 18.88%