Vodafone Idea Ltd.

•

myvi.inBSE: 532822NSE: IDEA

Market Cap₹ 1,62,081 Cr.

Current Price

High / Low₹ 16 / 7

Stock P/E4.3

Book Value₹ -4

Price to Book-2.61

Dividend Yield0.00 %

ROCE47.0 %

ROE0.0 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2016 • Mobility: 98.1% • LD: 1.9%

AI Sector View

AI GENERATED

Telecommunication

Hold

Telecom operating proxies are steady, with telecom subscriber base up 11.0% YoY (2026-06) and broadband subscriber base also up 11.0% YoY (2026-06). However, persistent FPI outflows of INR -11055 crore over 3 months to 2026-08-31 suggest weak investor appetite. That combination supports a neutral rather than positive stance.

Confidence

58%

View full sector analysis →

PROS

Company is almost debt free
Company generates healthy free cash flow
Institutional investors have been accumulating - FII+DII up 2.1pp

CONS

Net worth is negative - accumulated losses have eroded equity
Promoter holding has decreased over last 2 years: -12.5pp
Company has a low return on equity of 0.0% over last 3 years
Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -1.95x)
Equity base is being diluted - shares outstanding up 122.6%
Effective tax rate is unusually low at 0.0% - earnings may be flattered

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

TelecommunicationTelecomTelecommunication - Service Provider

Part ofNIFTY 500 NIFTY ALPHA 50 NIFTY LARGEMID250 NIFTYLARGEMIDCAP250 NIFTY MIDCAP 100

S.No.	Name
1.	BHARTIARTL	1832.00	39.54	1143379.47	1.31	10011.60	34.89	58539.10	18.35	25.05	57.07
2.	IDEA	14.96	4.33	162081.18	0.00	-3754.00	43.19	11689.00	6.19	46.77	43.07
3.	INDUSTOWER	387.65	14.30	102268.38	3.61	1745.80	0.52	8431.10	4.64	30.51	53.11
4.	BHARTIHEXA	1543.45	42.31	77172.50	1.17	4824.00	1131.87	25099.00	1009.10	29.30	52.68
5.	TATACOMM	1763.25	53.15	50267.73	0.99	129.72	-31.78	6582.82	10.45	15.75	18.75
6.	RAILTEL	259.85	41.36	8339.58	1.25	38.39	48.51	467.61	24.08	23.03	15.86
7.	TTML	35.59	86.72	6957.59	0.00	-72.15	77.80	301.57	6.09	157.86	53.91
8.	HATHWAY	10.25	23.94	1814.36	0.00	24.56	-20.85	565.10	6.52	2.55	13.43
9.	MTNL	24.71	0.00	1556.73	0.00	-842.36	10.69	216.89	229.92	-6.76	-15.07
10.	GTL	7.25	0.14	114.04	0.00	4520.66	2243.77	497.08	-28.12	0.00	27.04

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	10,530	10,650	10,592	10,472	10,390	10,826	11,007	10,822	10,896	11,058	11,205	11,180	1,15,390
	6,572	6,497	6,394	6,338	6,404	6,491	6,471	6,460	6,550	6,611	6,612	6,544	1,70,600
Operating Profit	3,958	4,153	4,199	4,134	3,986	4,336	4,536	4,362	4,346	4,447	4,593	4,636	-55,210
OPM %	37.59%	39.00%	39.64%	39.48%	38.36%	40.05%	41.21%	40.31%	39.88%	40.22%	40.99%	41.47%	-47.85%
	17	20	767	13	264	304	382	218	225	146	1,281	57,596	-14,130
Interest	6,400	6,570	6,512	6,282	5,519	6,606	5,944	6,462	5,876	4,772	5,804	4,873	50,110
Depreciation	5,459	5,511	5,446	5,572	5,224	5,258	5,484	5,444	5,337	5,415	5,403	5,354	53,180
Profit before Tax	-7,839	-7,906	-6,991	-7,679	-6,471	-7,210	-6,493	-7,268	-6,633	-5,584	-5,324	52,022	-37,120
Tax %	-0.00%	-10.40%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	0.00%	-0.00%
Net Profit	-7,839	-8,728	-6,991	-7,679	-6,471	-7,210	-6,493	-7,268	-6,633	-5,584	-5,324	52,022	-37,120
	-1.61	-1.79	-1.44	-1.57	-1.03	-1.04	-0.93	-1.02	-0.63	-0.52	-0.49	4.80	-0.34

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	35,279	27,829	36,860	44,715	41,673	38,221	41,917	42,321	43,157	44,385	44,982
	25,202	22,166	32,910	30,316	25,310	22,853	25,699	25,885	25,939	26,459	36,827
Operating Profit	10,076	5,663	3,949	14,399	16,363	15,367	16,218	16,436	17,218	17,926	8,155
OPM %	28.56%	20.35%	10.71%	32.20%	39.26%	40.21%	38.69%	38.84%	39.90%	40.39%	18.13%
	257	640	2,320	-37,286	-21,580	260	189	902	1,281	59,390	57,610
Interest	4,052	4,949	9,551	15,510	18,191	21,007	23,353	25,764	24,530	21,325	20,460
Depreciation	7,700	8,315	14,410	23,889	22,906	22,858	22,362	21,988	21,411	21,509	21,490
Profit before Tax	-1,419	-6,961	-17,692	-62,287	-46,314	-28,237	-29,308	-30,414	-27,442	34,482	37,402
Tax %	41.43%	35.95%	20.55%	-17.41%	0.04%	-0.00%	-0.00%	-2.70%	-0.00%	0.00%	0.00%
Net Profit	-831	-4,458	-14,055	-73,132	-46,294	-28,237	-29,308	-31,236	-27,442	34,482	37,402
EPS	-2.31	-12.07	-16.49	-26.97	-16.11	-9.82	-8.43	-6.23	-3.84	3.18	—
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	—

COMPOUNDED SALES GROWTH

10 Years:: 2%
5 Years:: 1%
3 Years:: 2%

COMPOUNDED PROFIT GROWTH

10 Years:: 29%
5 Years:: —
3 Years:: —

STOCK PRICE CAGR

10 Years:: -11%
5 Years:: 12%
3 Years:: 13%
1 Year:: 102%

RETURN ON EQUITY

10 Years:: -25%
5 Years:: 0%
3 Years:: 0%
Last Year:: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	3,605	4,359	8,736	28,735	28,735	32,119	48,680	50,120	71,393	1,08,343
	19,984	26,161	54,718	-19,800	-66,479	-93,560	-1,22,522	-1,53,766	-1,78,199	-1,43,706
	53,166	60,129	1,23,203	1,24,613	1,78,782	1,96,812	2,22,885	2,34,886	2,12,315	1,84,156
Trade Payables	3,992	3,549	12,675	11,480	13,167	13,324	13,711	13,641	10,859	8,825
	15,015	7,752	24,804	83,857	48,927	45,236	44,520	40,120	81,090	30,112
Total Liabilities	95,762	1,01,951	2,24,136	2,28,886	2,03,131	1,93,931	2,07,273	1,85,001	1,97,458	1,87,730
	76,125	79,685	1,76,662	1,80,058	1,62,222	1,52,020	1,51,981	1,36,404	1,37,900	1,39,652
Capital Work in Progress	1,324	651	2,332	860	534	286	242	475	2,177	1,172
	6,251	12,456	13,367	4,959	288	288	163	163	162	269
	54	34	0	0	0	0	0	0	0	0
	0	0	0	0	0	0	0	2,122	1,925	1,858
Cash & Bank	31	22	785	2,534	2,014	3,378	772	454	10,471	5,589
	11,976	9,102	30,990	40,475	38,073	37,959	54,116	45,383	44,823	39,190
Total Assets	95,762	1,01,951	2,24,136	2,28,886	2,03,131	1,93,931	2,07,273	1,85,001	1,97,458	1,87,730

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	10,728	5,482	5,107	4,458	14,422	15,377	17,014	20,164	8,444	18,473
Cash from Investing	-15,660	-9,087	-7,309	-2,315	1,570	-5,223	-4,966	-1,267	-15,285	-1,948
Cash from Financing	4,907	3,924	-2,913	-4,877	-16,774	-10,464	-14,593	-18,965	6,906	-14,686
	-613	4	-4,933	-271	-78	1,174	-1,193	-67	65	1,839

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026

Shareholding Pattern

Numbers in percentages

Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
38.17	37.32	37.32	38.80	25.57	25.57	25.57	25.64	25.64
12.67	12.69	10.17	10.10	5.98	5.99	5.99	5.56	6.17
7.44	4.86	4.28	4.90	4.14	4.74	5.59	6.19	6.05
23.77	23.15	23.15	22.60	49.00	49.00	49.00	49.00	49.00
17.89	21.95	25.07	23.56	15.30	14.69	13.83	13.59	13.13

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-01

Press Release

2026-09-01 - Vodafone Idea Limited has informed the Exchange about media release on new brand identity.

2026-09-01

General Updates

2026-09-01 - Vodafone Idea Limited has informed the Exchange about change in Logo of the Company

2026-08-31

General Updates

2026-08-31 - Vodafone Idea Limited has informed the Exchange regarding ESG Rating of the Company for FY 2026 by CRISIL ESG Ratings and Analytics Limited

2026-08-28

Shareholders meeting

2026-08-28 - Vodafone Idea Limited has submitted to the Exchange a copy Srutinizers Report of Annual General Meeting held on 27 August 2026. Further, the company has informed the Exchange regarding voting results

2026-08-27

Shareholders meeting

2026-08-27 - Vodafone Idea Limited has informed the Exchange regarding Proceedings of Annual General Meeting held on 27 August 2026.

2026-08-25

News Verification

2026-08-25 - The Exchange has sought clarification from Vodafone Idea Limited with respect to recent news item captioned Delhi HC raps I-T dept over Rs 53 crore Vodafone Idea refund delay. The response from the Company is attached.

2026-08-25

News Verification

2026-08-18

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-18 - Transcript of the Analyst/ Investor call held on 11 August 2026 relating to Company's performance for the first quarter ended 30 June 2026.

2026-08-12

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-12 - Vodafone Idea Limited has informed the Exchange about Schedule of Analyst/ Institutional Investor Meeting(s)

News

Recent coverage and analyst commentary for IDEA

Loading news…

🤖

AI Stock Analyst

Vodafone Idea Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

BHARTIARTL

1832.00

39.54

1143379.47

1.31

10011.60

34.89

58539.10

18.35

25.05

57.07

IDEA

14.96

4.33

162081.18

0.00

-3754.00

43.19

11689.00

6.19

46.77

43.07

INDUSTOWER

387.65

14.30

102268.38

3.61

1745.80

0.52

8431.10

4.64

30.51

53.11

BHARTIHEXA

1543.45

42.31

77172.50

1.17

4824.00

1131.87

25099.00

1009.10

29.30

52.68

TATACOMM

1763.25

53.15

50267.73

0.99

129.72

-31.78

6582.82

10.45

15.75

18.75

RAILTEL

259.85

41.36

8339.58

1.25

38.39

48.51

467.61

24.08

23.03

15.86

TTML

35.59

86.72

6957.59

0.00

-72.15

77.80

301.57

6.09

157.86

53.91

HATHWAY

10.25

23.94

1814.36

0.00

24.56

-20.85

565.10

6.52

2.55

13.43

MTNL

24.71

0.00

1556.73

0.00

-842.36

10.69

216.89

229.92

-6.76

-15.07

GTL

7.25

0.14

114.04

0.00

4520.66

2243.77

497.08

-28.12

0.00

27.04

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

10,530

10,650

10,592

10,472

10,390

10,826

11,007

10,822

10,896

11,058

11,205

11,180

1,15,390

6,572

6,497

6,394

6,338

6,404

6,491

6,471

6,460

6,550

6,611

6,612

6,544

1,70,600

Operating Profit

3,958

4,153

4,199

4,134

3,986

4,336

4,536

4,362

4,346

4,447

4,593

4,636

-55,210

OPM %

37.59%

39.00%

39.64%

39.48%

38.36%

40.05%

41.21%

40.31%

39.88%

40.22%

40.99%

41.47%

-47.85%

767

264

304

382

218

225

146

1,281

57,596

-14,130

Interest

6,400

6,570

6,512

6,282

5,519

6,606

5,944

6,462

5,876

4,772

5,804

4,873

50,110

Depreciation

5,459

5,511

5,446

5,572

5,224

5,258

5,484

5,444

5,337

5,415

5,403

5,354

53,180

Profit before Tax

-7,839

-7,906

-6,991

-7,679

-6,471

-7,210

-6,493

-7,268

-6,633

-5,584

-5,324

52,022

-37,120

Tax %

-0.00%

-10.40%

-0.00%

0.00%

-0.00%

Net Profit

-7,839

-8,728

-6,991

-7,679

-6,471

-7,210

-6,493

-7,268

-6,633

-5,584

-5,324

52,022

-37,120

-1.61

-1.79

-1.44

-1.57

-1.03

-1.04

-0.93

-1.02

-0.63

-0.52

-0.49

4.80

-0.34

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

TTM

35,279

27,829

36,860

44,715

41,673

38,221

41,917

42,321

43,157

44,385

44,982

25,202

22,166

32,910

30,316

25,310

22,853

25,699

25,885

25,939

26,459

36,827

Operating Profit

10,076

5,663

3,949

14,399

16,363

15,367

16,218

16,436

17,218

17,926

8,155

OPM %

28.56%

20.35%

10.71%

32.20%

39.26%

40.21%

38.69%

38.84%

39.90%

40.39%

18.13%

257

640

2,320

-37,286

-21,580

260

189

902

1,281

59,390

57,610

Interest

4,052

4,949

9,551

15,510

18,191

21,007

23,353

25,764

24,530

21,325

20,460

Depreciation

7,700

8,315

14,410

23,889

22,906

22,858

22,362

21,988

21,411

21,509

21,490

Profit before Tax

-1,419

-6,961

-17,692

-62,287

-46,314

-28,237

-29,308

-30,414

-27,442

34,482

37,402

Tax %

41.43%

35.95%

20.55%

-17.41%

0.04%

-0.00%

-2.70%

-0.00%

0.00%

Net Profit

-831

-4,458

-14,055

-73,132

-46,294

-28,237

-29,308

-31,236

-27,442

34,482

37,402

EPS

-2.31

-12.07

-16.49

-26.97

-16.11

-9.82

-8.43

-6.23

-3.84

3.18

—

Dividend Payout %

0.00%

—

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Equity Capital

3,605

4,359

8,736

28,735

32,119

48,680

50,120

71,393

1,08,343

19,984

26,161

54,718

-19,800

-66,479

-93,560

-1,22,522

-1,53,766

-1,78,199

-1,43,706

53,166

60,129

1,23,203

1,24,613

1,78,782

1,96,812

2,22,885

2,34,886

2,12,315

1,84,156

Trade Payables

3,992

3,549

12,675

11,480

13,167

13,324

13,711

13,641

10,859

8,825

15,015

7,752

24,804

83,857

48,927

45,236

44,520

40,120

81,090

30,112

Total Liabilities

95,762

1,01,951

2,24,136

2,28,886

2,03,131

1,93,931

2,07,273

1,85,001

1,97,458

1,87,730

76,125

79,685

1,76,662

1,80,058

1,62,222

1,52,020

1,51,981

1,36,404

1,37,900

1,39,652

Capital Work in Progress

1,324

651

2,332

860

534

286

242

475

2,177

1,172

6,251

12,456

13,367

4,959

288

163

162

269

2,122

1,925

1,858

Cash & Bank

785

2,534

2,014

3,378

772

454

10,471

5,589

11,976

9,102

30,990

40,475

38,073

37,959

54,116

45,383

44,823

39,190

Total Assets

95,762

1,01,951

2,24,136

2,28,886

2,03,131

1,93,931

2,07,273

1,85,001

1,97,458

1,87,730

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

10,728

5,482

5,107

4,458

14,422

15,377

17,014

20,164

8,444

18,473

Cash from Investing

-15,660

-9,087

-7,309

-2,315

1,570

-5,223

-4,966

-1,267

-15,285

-1,948

Cash from Financing

4,907

3,924

-2,913

-4,877

-16,774

-10,464

-14,593

-18,965

6,906

-14,686

-613

-4,933

-271

-78

1,174

-1,193

-67

1,839

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

38.17

37.32

38.80

25.57

25.64

12.67

12.69

10.17

10.10

5.98

5.99

5.56

6.17

7.44

4.86

4.28

4.90

4.14

4.74

5.59

6.19

6.05

23.77

23.15

22.60

49.00

17.89

21.95

25.07

23.56

15.30

14.69

13.83

13.59

13.13

Vodafone Idea Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Vodafone Idea Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI