
Telecom - Services
Valuation | |
|---|---|
| Market Cap | 1.3 LCr |
| Price/Earnings (Trailing) | -3.86 |
| Price/Sales (Trailing) | 2.88 |
| EV/EBITDA | 16.67 |
| Price/Free Cashflow | -134.22 |
| MarketCap/EBT | -5 |
| Enterprise Value | 3.24 LCr |
Fundamentals | |
|---|---|
Growth & Returns | |
|---|---|
| Price Change 1W | 2.8% |
| Price Change 1M | 11.9% |
| Price Change 6M | 82.3% |
| Price Change 1Y | 55.5% |
| 3Y Cumulative Return | 13.2% |
| 5Y Cumulative Return | 4% |
| 7Y Cumulative Return | -9% |
| 10Y Cumulative Return | -21.8% |
| Revenue (TTM) |
| 45.06 kCr |
| Rev. Growth (Yr) | 0.60% |
| Earnings (TTM) | -25.91 kCr |
| Earnings Growth (Yr) | 23% |
Profitability | |
|---|---|
| Operating Margin | -58% |
| EBT Margin | -58% |
| Return on Equity | 31.42% |
| Return on Assets | -13.74% |
| Free Cashflow Yield | -0.75% |
Cash Flow & Liquidity |
|---|
| Cash Flow from Investing (TTM) | -16.25 kCr |
| Cash Flow from Operations (TTM) | 9.29 kCr |
| Cash Flow from Financing (TTM) | 7.05 kCr |
| Cash & Equivalents | 868.1 Cr |
| Free Cash Flow (TTM) | -714.39 Cr |
| Free Cash Flow/Share (TTM) | -0.07 |
Balance Sheet | |
|---|---|
| Total Assets | 1.89 LCr |
| Total Liabilities | 2.71 LCr |
| Shareholder Equity | -82.46 kCr |
| Current Assets | 24.08 kCr |
| Current Liabilities | 52.67 kCr |
| Net PPE | 59.44 kCr |
| Inventory | 4.2 Cr |
| Goodwill | 0.00 |
Capital Structure & Leverage | |
|---|---|
| Debt Ratio | 1.03 |
| Debt/Equity | -2.36 |
| Interest Coverage | -2.12 |
| Interest/Cashflow Ops | 1.37 |
Dividend & Shareholder Returns | |
|---|---|
| Dividend Yield | 7.79% |
| Shares Dilution (1Y) | 55.4% |
| Shares Dilution (3Y) | 237.3% |
Dividend: Pays a strong dividend yield of 7.79%.
Momentum: Stock price has a strong positive momentum. Stock is up 11.9% in last 30 days.
Size: It is among the top 200 market size companies of india.
Smart Money: Smart money has been increasing their position in the stock.
Balance Sheet: Caution! Weak Balance sheet.
Dilution: Company has been diluting it's stock to raise money for business.
Profitability: Poor Profitability. Recent profit margins are negative at -58%.
Dividend: Pays a strong dividend yield of 7.79%.
Momentum: Stock price has a strong positive momentum. Stock is up 11.9% in last 30 days.
Size: It is among the top 200 market size companies of india.
Smart Money: Smart money has been increasing their position in the stock.
Balance Sheet: Caution! Weak Balance sheet.
Dilution: Company has been diluting it's stock to raise money for business.
Profitability: Poor Profitability. Recent profit margins are negative at -58%.
Investor Care | |
|---|---|
| Dividend Yield | 7.79% |
| Shares Dilution (1Y) | 55.4% |
| Earnings/Share (TTM) | -3.1 |
Financial Health | |
|---|---|
| Current Ratio | 0.46 |
| Debt/Equity | -2.36 |
Technical Indicators | |
|---|---|
| RSI (14d) | 74.7 |
| RSI (5d) | 61.94 |
| RSI (21d) | 69.33 |
| MACD Signal | Buy |
| Stochastic Oscillator Signal | Hold |
| SharesGuru Signal | Buy |
| RSI Signal | Sell |
| RSI5 Signal | Hold |
| RSI21 Signal | Hold |
| SMA 5 Signal | Buy |
| SMA 10 Signal | Buy |
| SMA 20 Signal | Buy |
| SMA 50 Signal | Buy |
| SMA 100 Signal | Buy |
Updated May 4, 2025
Vodafone Idea's stock has seen a significant decline of over 46% in the past year, raising concerns about its viability.
Despite a recent uptick in share price, Vodafone Idea experienced a 1-day return of -1.79% and a quarterly drop of -20.89%.
The telecom operator continues to grapple with a declining user base, having lost 13.4 lakh users in January.
Summary of VODAFONE IDEA's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.
The management of Vodafone Idea Limited (Vi) provided a positive outlook during the Q1 FY'26 earnings call. Key highlights include a focus on network expansion and strategic initiatives aimed at improving subscriber metrics.
For Q1 FY'26, the company reported revenues of Rs.110.2 billion, a 4.9% year-over-year increase, and cash EBITDA of Rs.21.8 billion, improving by 3.7% year-on-year. The total broadband site count reached approximately 516,200, with 4G population coverage increasing to around 84%, up from 77% in March 2024. The investments in capital expenditure totaled Rs.24.4 billion, underpinning a plan to boost capital expenditures to between Rs.500"“550 billion over the next three years, pending funding arrangements.
Management highlighted subscriber trends, noting a restricted loss of only 0.5 million in Q1, which is approximately 90% lower than the previous year's losses. They anticipate continued improvement in subscriber metrics, bolstered by the rollout of 5G services in 22 cities across 13 circles and plans for further expansions by September 2025. A strategic collaboration with AST SpaceMobile aims to extend coverage with satellite-based mobile broadband, enhancing reach in underserved regions.
For consumer engagement, management emphasized efforts like the Non-Stop Hero Plan providing unlimited data, along with attractive offerings for postpaid customers, resulting in a 14.9% year-over-year increase in Consumer ARPU, reaching Rs.177.
Overall, management expressed confidence in capitalizing on growth opportunities in the evolving digital economy and improving digital service offerings while maintaining a commitment to operational efficiency and customer satisfaction. The anticipated positive impact of 5G on both technology and subscriber experience was noted as a crucial forward-looking factor for enhancing revenue streams.
Understand VODAFONE IDEA ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.
| Shareholder Name | Holding % |
|---|---|
| Department of Investment and Public Asset Management | 49% |
| EURO PACIFIC SECURITIES LTD | 5.16% |
| ORIANA INVESTMENTS PTE LTD | 4.05% |
| GRASIM INDUSTRIES LTD | 3.06% |
| PRIME METALS LTD | 2.54% |
| MOBILVEST | 1.55% |
| VODAFONE TELECOMMUNICATIONS (INDIA) LIMITED | 1.5% |
Detailed comparison of VODAFONE IDEA against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.
Ticker | Name | Mkt Cap | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
|---|---|---|---|---|---|---|---|---|---|
| RELIANCE | Reliance Industries | 21.18 LCr | 10.45 LCr | +3.00% | +27.20% | 25.49 | 2.03 | - | - |
| BHARTIARTL | Bharti Airtel | 12.78 LCr |
Comprehensive comparison against sector averages
IDEA metrics compared to Telecom
| Category | IDEA | Telecom |
|---|---|---|
| PE | -3.86 | 97.57 |
| PS | 2.88 | 5.17 |
| Growth | 4 % | 16.3 % |
Vodafone Idea is a telecommunications company operating in the cellular and fixed line services sector in India, trading under the stock ticker IDEA. With a market capitalization of Rs. 53,330.6 Crores, it specializes in providing mobile telecommunication services, including voice and data services through 4G VoLTE and Voice over Wi-Fi calling.
The company offers a wide range of services:
Vodafone Idea also trades in mobile handsets, data cards, and relevant accessories. The company rents out passive infrastructure to other telecommunication providers and has a strong foothold in IT-related services, including E-SIMs, mobile wallets, and money transfer services.
Incorporated in 1995 and headquartered in Mumbai, India, Vodafone Idea was previously known as Idea Cellular Limited and adopted its current name in August 2018.
Despite experiencing a revenue growth of 15.7% over the past three years, the company has faced significant challenges, resulting in a net loss of Rs. -27,891.9 Crores for the quarter ending April 28, 2025. Furthermore, there has been a considerable dilution of shareholder holdings, with a 148.4% reduction in the past three years, indicating substantial financial struggles. The company's trailing 12 months revenue stands at Rs. 44,002.9 Crores.
This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.
IDEA vs Telecom (2021 - 2025)
Goldman Sachs acquired a significant stake in Vodafone Idea, which has sparked some investor optimism.
This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.
1. Question: "Have the customers who had gone to BSNL returned to the network? How should we think about churn here on, given the population coverage expansion?"
Answer: It's difficult to determine if those customers have specifically returned. However, trends indicate that the subscriber migration to BSNL following the price increase has reversed. Our churn levels have consistently declined; from 5 million to 1.6 million, and now to 0.5 million. The increase in our population coverage to 84% has positively impacted subscriber metrics, and with ongoing enhancements, we expect further improvements.
2. Question: "With Capex of around INR 120 billion since FPO, how far will you go on Capex, considering the recent slippage?"
Answer: We plan to spend approximately INR 500"“550 billion on Capex, pending funding. There has been a delay primarily due to the 5G rollout. We expect to meet our target of INR 50"“60 billion for H1 by September '25. Post-September, our Capex will mainly rely on cash generation from operations while engaging banks for additional funding.
3. Question: "How much of your customer base has opted for 5G subscriptions and what barriers are there to adoption?"
Answer: While I cannot provide precise numbers on device adoption, we observe that 60%-70% of 5G device owners are actively using 5G once it's available. Some may prefer 4G due to potential battery drain or personal choice. Our current introductory pricing starts at INR 299 for the 1.5 GB per day plan, aimed at encouraging 5G usage.
4. Question: "Could you clarify why subscriber additions seem lagging compared to reductions in overall loss?"
Answer: I wouldn't classify it as a lag effect. Post-price increase, we lost 4G subscribers but recently added 1 million 4G subscribers despite an overall loss of 0.5 million. This trend indicates positive movement in 4G despite previous challenges. We expect to witness continual growth in 4G subscribers moving forward.
5. Question: "What are your thoughts on funding progress and any potential bottlenecks from banks?"
Answer: We are actively engaging with banks to secure funding, aided by recent credit rating upgrades. However, banks are seeking clarity on the AGR front. While discussions are progressing, we also explore non-banking sources for quicker funding to ensure continuity in our Capex, especially considering potential delays in bank funding.
6. Question: "What outstanding amounts do you currently hold for AGR and deferred spectrum liabilities?"
Answer: As of June, our outstanding deferred spectrum liability totals approximately INR 119,000 crores, while the AGR liability is around INR 76,000 crores, totaling about INR 195,000 crores.
7. Question: "Is there any feasibility for the company to repurchase shares, considering future cash flows?"
Answer: Technically, a company cannot repurchase its shares; it would require the promoters to buy back their stake. Our current focus is on investment and utilizing available capital for business growth rather than addressing the government stake right now.
These responses provide insights into Vodafone Idea's current challenges and potential future developments, along with relevant numbers and guidance.
| TRANS CRYSTAL LTD. | 1.35% |
| OMEGA TELECOM HOLDINGS PRIVATE LIMITED | 1.26% |
| ASIAN TELECOMMUNICATIONS INVESTMENTS (MAURITIUS) LIMITED | 0.9% |
| ELAINE INVESTMENTS PTE LTD | 0.79% |
| AL-AMIN INVESTMENTS LTD | 0.75% |
| HINDALCO INDUSTRIES LIMITED | 0.69% |
| USHA MARTIN TELEMATICS LIMITED | 0.65% |
| CC II (MAURITIUS) INC | 0.41% |
| IGH HOLDINGS PRIVATE LIMITED | 0.38% |
| BIRLA GROUP HOLDINGS PRIVATE LIMITED | 0.33% |
| PILANI INVESTMENT AND INDUSTRIES CORPORATION LIMITED | 0.17% |
| Kumar Mangalam Birla | 0.02% |
| Central Govt. - Directorate of Enforcement | 0% |
Distribution across major stakeholders
Distribution across major institutional holders
| 1.97 LCr |
| -2.90% |
| +31.10% |
| 31.56 |
| 6.5 |
| - |
| - |
| TATACOMM | Tata Communications | 52 kCr | 23.95 kCr | -2.70% | +3.20% | 31.53 | 2.17 | - | - |
| TTML | Tata Teleservices (Maharashtra) | 9.75 kCr | 1.22 kCr | -4.00% | -38.20% | -7.7 | 8 | - | - |
| MTNL | Mahanagar Telephone Nigam | 2.27 kCr | 1.1 kCr | -8.90% | -33.70% | -0.64 | 2.07 | - | - |
| -5.1% |
| 16,862 |
| 17,775 |
| 18,396 |
| 17,974 |
| 18,400 |
| 17,191 |
| Profit Before exceptional items and Tax | 15.8% | -5,564.9 | -6,611.1 | -7,168.1 | -6,606.8 | -7,167.8 | -6,426.7 |
| Exceptional items before tax | - | 38 | 0 | 0 | 0 | 0 | 0 |
| Total profit before tax | 16.4% | -5,527.3 | -6,611.1 | -7,168.1 | -6,606.8 | -7,167.8 | -6,426.7 |
| Current tax | - | 0.2 | 0 | -4.8 | 0.4 | 0.3 | 1.4 |
| Deferred tax | -7.5% | -3.3 | -3 | 4.8 | 2.1 | 7.5 | 4.1 |
| Total tax | -2.5% | -3.1 | -3 | 0 | 2.5 | 7.8 | 5.5 |
| Total profit (loss) for period | 16.4% | -5,524.2 | -6,608.1 | -7,166.1 | -6,609.3 | -7,175.9 | -6,432.1 |
| Other comp. income net of taxes | 54.7% | -1.4 | -4.3 | -1.1 | -5.4 | -8.4 | -2.3 |
| Total Comprehensive Income | 16.4% | -5,525.6 | -6,612.4 | -7,167.2 | -6,614.7 | -7,184.3 | -6,434.4 |
| Earnings Per Share, Basic | 7.4% | -0.51 | -0.63 | -1.01 | -0.95 | -1.03 | -1.02 |
| Earnings Per Share, Diluted | 7.4% | -0.51 | -0.63 | -1.01 | -0.95 | -1.03 | -1.02 |
| Debt equity ratio | - | - | - | - | - | - | - |
| Debt service coverage ratio | - | - | - | - | - | - | - |
| Interest service coverage ratio | - | - | - | - | - | - | - |
| 4.7% |
| 2,018 |
| 1,927 |
| 1,685 |
| 1,561 |
| 1,858 |
| 1,973 |
| Finance costs | -4.8% | 24,530 | 25,763 | 23,344 | 20,973 | 17,992 | 15,377 |
| Depreciation and Amortization | -2.6% | 21,411 | 21,988 | 22,362 | 22,858 | 22,906 | 23,889 |
| Other expenses | -0.3% | 23,808 | 23,872 | 23,951 | 21,225 | 23,386 | 28,125 |
| Total Expenses | -2.4% | 71,767 | 73,552 | 71,347 | 66,618 | 66,142 | 69,364 |
| Profit Before exceptional items and Tax | 11.5% | -27,584.2 | -31,169.7 | -29,159.5 | -28,299.9 | -24,210.9 | -23,562.5 |
| Exceptional items before tax | -81.3% | 142 | 756 | -148.3 | 63 | -22,103.6 | -38,724.2 |
| Total profit before tax | 9.8% | -27,442.1 | -30,414.2 | -29,307.8 | -28,237.2 | -46,314.5 | -62,286.7 |
| Current tax | -100.1% | 0 | 822 | 0 | 0 | -20.8 | 0 |
| Deferred tax | - | 0 | 0 | 0 | 0 | 0 | 10,845 |
| Total tax | -100.1% | 0 | 822 | 0 | 0 | -20.8 | 10,845 |
| Total profit (loss) for period | 12.1% | -27,442.1 | -31,236.2 | -29,307.8 | -28,237.2 | -46,293.7 | -73,131.5 |
| Other comp. income net of taxes | -81.2% | -17.3 | -9.1 | 9.5 | 8.9 | -415.2 | -1,824.2 |
| Total Comprehensive Income | 12.1% | -27,459.4 | -31,245.3 | -29,298.3 | -28,228.3 | -46,708.9 | -74,955.7 |
| Earnings Per Share, Basic | 32.4% | -4.01 | -6.41 | -8.43 | -9.82 | -16.11 | -26.97 |
| Earnings Per Share, Diluted | 32.4% | -4.01 | -6.41 | -8.43 | -9.82 | -16.11 | -26.97 |
| Debt equity ratio | - | - | - | -0.0273 | -0.0311 | -0.0478 | 0 |
| Debt service coverage ratio | - | - | - | 026 | 027 | 041 | 04 |
| Interest service coverage ratio | - | - | - | 033 | 038 | 053 | 053 |
| 6.1% |
| 55,981 |
| 52,775 |
| 46,639 |
| 48,455 |
| 52,423 |
| 55,548 |
| Capital work-in-progress | -75% | 544 | 2,177 | 671 | 475 | 405 | 242 |
| Non-current investments | 0% | 162 | 162 | 163 | 163 | 163 | 163 |
| Total non-current financial assets | 0.4% | 944 | 940 | 925 | 7,321 | 7,320 | 9,057 |
| Total non-current assets | -1.6% | 160,732 | 163,270 | 159,874 | 168,372 | 179,751 | 189,105 |
| Total assets | -4.8% | 187,896 | 197,458 | 196,918 | 185,001 | 197,448 | 207,273 |
| Borrowings, non-current | -0.3% | 182,214 | 182,768 | 204,580 | 202,896 | 193,068 | 189,290 |
| Total non-current financial liabilities | 2.7% | 217,884 | 212,088 | 214,572 | 210,264 | 202,248 | 196,058 |
| Provisions, non-current | -10% | 4.6 | 5 | 3.6 | 3.9 | 4.9 | 7.1 |
| Total non-current liabilities | 2.7% | 217,988 | 212,205 | 239,523 | 234,634 | 227,300 | 221,183 |
| Borrowings, current | -5.6% | 12,880 | 13,642 | 11,173 | 4,989 | 10,587 | 12,530 |
| Total current financial liabilities | -6.8% | 43,363 | 46,548 | 34,360 | 33,724 | 39,685 | 41,306 |
| Provisions, current | -52.2% | 34 | 70 | 58 | 33 | 792 | 11 |
| Current tax liabilities | 0% | 259 | 259 | 259 | 522 | 0 | 0 |
| Total current liabilities | -5.7% | 51,988 | 55,109 | 52,340 | 54,012 | 60,559 | 59,929 |
| Total liabilities | 1% | 269,976 | 267,314 | 291,864 | 288,645 | 287,859 | 281,112 |
| Equity share capital | 51.8% | 108,343 | 71,393 | 69,700 | 50,120 | 48,680 | 48,680 |
| Total equity | -17.5% | -82,080.1 | -69,856.2 | -94,945.6 | -103,644 | -90,411.1 | -73,838.8 |
| Total equity and liabilities | -4.8% | 187,896 | 197,458 | 196,918 | 185,001 | 197,448 | 207,273 |
| Net Cashflows From Operating Activities |
| -58.1% |
| 8,441 |
| 20,164 |
| 18,366 |
| 16,861 |
| - |
| - |
| Proceeds from sales of PPE | 22.9% | 103 | 84 | 21 | 51 | - | - |
| Purchase of property, plant and equipment | 552.3% | 9,746 | 1,495 | 3,765 | 5,776 | - | - |
| Proceeds from sales of intangible assets | - | 0 | 0 | 58 | 65 | - | - |
| Cash receipts from repayment of advances and loans made to other parties | 205.6% | 166 | 55 | 39 | 276 | - | - |
| Interest received | 1216.2% | 488 | 38 | 92 | 54 | - | - |
| Other inflows (outflows) of cash | -1413.3% | -6,439.78 | -424.6 | -1,651 | -85.5 | - | - |
| Net Cashflows From Investing Activities | -1105.3% | -15,283.76 | -1,267.1 | -4,966 | -5,222.8 | - | - |
| Proceeds from issuing shares | 2681880% | 24,137 | 0.1 | 0 | 4,500 | - | - |
| Proceeds from issuing other equity instruments | - | 0 | 0 | 432 | 0 | - | - |
| Proceeds from exercise of stock options | - | 0.1 | 0 | 0 | 0 | - | - |
| Proceeds from borrowings | -53.8% | 1,058 | 2,291 | 3,842 | 2,919 | - | - |
| Repayments of borrowings | -69.9% | 2,911 | 9,668 | 8,877 | 8,150 | - | - |
| Payments of lease liabilities | 52.6% | 13,276 | 8,702 | 7,893 | 6,928 | - | - |
| Interest paid | -27.1% | 2,102 | 2,885 | 2,097 | 2,804 | - | - |
| Net Cashflows from Financing Activities | 136.4% | 6,907 | -18,964.7 | -14,592.9 | -10,463.9 | - | - |
| Net change in cash and cash eq. | 192.1% | 64 | -67.4 | -1,192.8 | 1,174 | - | - |
Earnings Call Transcript • 17 Nov 2025 Transcript of the Analyst/Investor Call held on 11 November 2025 relating to Company''s Performance for the Second Quarter and Half year ended 30 September 2025 |