sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
IDEA

IDEA - VODAFONE IDEA LIMITED Share Price

Telecom - Services

₹11.12-0.13(-1.16%)
Market Closed as of Dec 17, 2025, 15:30 IST

Valuation

Market Cap1.2 LCr
Price/Earnings (Trailing)-3.59
Price/Sales (Trailing)2.67
EV/EBITDA16.2
Price/Free Cashflow-134.22
MarketCap/EBT-4.65
Enterprise Value3.15 LCr

Fundamentals

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 Equity31.42%
Return on Assets-13.74%
Free Cashflow Yield-0.75%

Price to Sales Ratio

Latest reported: 2.7

Revenue (Last 12 mths)

Latest reported: 45.1 kCr

Net Income (Last 12 mths)

Latest reported: -25.9 kCr

Growth & Returns

Price Change 1W3.7%
Price Change 1M1.7%
Price Change 6M69.5%
Price Change 1Y42.4%
3Y Cumulative Return10.2%
5Y Cumulative Return2.5%
7Y Cumulative Return-9.8%
10Y Cumulative Return-22.1%

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 & Equivalents868.1 Cr
Free Cash Flow (TTM)-714.39 Cr
Free Cash Flow/Share (TTM)-0.07

Balance Sheet

Total Assets1.89 LCr
Total Liabilities2.71 LCr
Shareholder Equity-82.46 kCr
Current Assets24.08 kCr
Current Liabilities52.67 kCr
Net PPE59.44 kCr
Inventory4.2 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio1.03
Debt/Equity-2.36
Interest Coverage-2.12
Interest/Cashflow Ops1.37

Dividend & Shareholder Returns

Dividend Yield7.79%
Shares Dilution (1Y)55.4%
Shares Dilution (3Y)237.3%
Pros

Size: It is among the top 200 market size companies of india.

Dividend: Pays a strong dividend yield of 7.79%.

Smart Money: Smart money has been increasing their position in the stock.

Cons

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%.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Dividend Yield7.79%
Shares Dilution (1Y)55.4%
Earnings/Share (TTM)-3.1

Financial Health

Current Ratio0.46
Debt/Equity-2.36

Technical Indicators

RSI (14d)67.16
RSI (5d)68.66
RSI (21d)53.48
MACD SignalBuy
Stochastic Oscillator SignalSell
Grufity SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalHold
SMA 10 SignalBuy
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy

Latest News and Updates from VODAFONE IDEA

Updated May 4, 2025

The Bad News

The Financial Express

Vodafone Idea's stock has seen a significant decline of over 46% in the past year, raising concerns about its viability.

Zee Business

Despite a recent uptick in share price, Vodafone Idea experienced a 1-day return of -1.79% and a quarterly drop of -20.89%.

CNBCTV18

The telecom operator continues to grapple with a declining user base, having lost 13.4 lakh users in January.

The Good News

Goodreturns

Goldman Sachs acquired a significant stake in Vodafone Idea, which has sparked some investor optimism.

The Hindu BusinessLine

Vodafone Idea successfully launched its 5G services in multiple cities, reflecting its commitment to enhancing network offerings.

Mint

The government's conversion of spectrum dues into equity has resulted in a significant increase in its stake in Vodafone Idea, aiming to stabilize the company.

Updates from VODAFONE IDEA

General • 16 Dec 2025
Disclosure under Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 regarding order passed under Central Goods and Services Tax Act, 2017
General • 09 Dec 2025
Intimation regarding Issuance of Corporate Guarantee and Pledge of Shares
Clarification • 02 Dec 2025
The Exchange has sought clarification from Vodafone Idea Ltd on December 2, 2025, with reference to news appeared in https://economictimes.indiatimes.com dated December 2, 2025 quoting ....
General • 01 Dec 2025
Disclosure under Regulation 30 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 regarding order passed under Central Goods and Service Tax Act, 2017
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
General • 14 Nov 2025
Disclosure under Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements) Regulations,2015 regarding order passed under Central Goods and Service Tax Act,2017
Newspaper Publication • 11 Nov 2025
Newspaper publication of extracts of financial results for the second quarter and half year ended 30 September 2025

This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.

Summary of Latest Earnings Report from VODAFONE IDEA

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.

Last updated:

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.

Last updated:

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.

Share Holdings

Understand VODAFONE IDEA ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
Department of Investment and Public Asset Management49%
EURO PACIFIC SECURITIES LTD5.16%
ORIANA INVESTMENTS PTE LTD4.05%
GRASIM INDUSTRIES LTD3.06%
PRIME METALS LTD2.54%
MOBILVEST1.55%
VODAFONE TELECOMMUNICATIONS (INDIA) LIMITED1.5%
TRANS CRYSTAL LTD.1.35%
OMEGA TELECOM HOLDINGS PRIVATE LIMITED1.26%
ASIAN TELECOMMUNICATIONS INVESTMENTS (MAURITIUS) LIMITED0.9%
ELAINE INVESTMENTS PTE LTD0.79%
AL-AMIN INVESTMENTS LTD0.75%
HINDALCO INDUSTRIES LIMITED0.69%
USHA MARTIN TELEMATICS LIMITED0.65%
CC II (MAURITIUS) INC0.41%
IGH HOLDINGS PRIVATE LIMITED0.38%
BIRLA GROUP HOLDINGS PRIVATE LIMITED0.33%
PILANI INVESTMENT AND INDUSTRIES CORPORATION LIMITED0.17%
Kumar Mangalam Birla0.02%
Central Govt. - Directorate of Enforcement0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is VODAFONE IDEA Better than it's peers?

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
RELIANCEReliance Industries20.92 LCr10.45 LCr+1.80%+24.10%25.172--
BHARTIARTLBharti Airtel12.85 LCr1.97 LCr-0.20%+30.50%31.716.53--
TATACOMMTata Communications52.09 kCr23.95 kCr-4.20%+0.80%31.582.18--
TTMLTata Teleservices (Maharashtra)9.9 kCr1.22 kCr-5.70%-37.40%-7.818.12--
MTNLMahanagar Telephone Nigam2.25 kCr1.1 kCr-12.50%-35.00%-0.632.05--

Sector Comparison: IDEA vs Telecom - Services

Comprehensive comparison against sector averages

Comparative Metrics

IDEA metrics compared to Telecom

CategoryIDEATelecom
PE-3.6397.20
PS2.705.15
Growth4 %16.3 %
0% metrics above sector average
Key Insights
  • 1. IDEA is among the Top 3 Telecom - Services companies by market cap.
  • 2. The company holds a market share of 13.7% in Telecom - Services.
  • 3. In last one year, the company has had a below average growth that other Telecom - Services companies.

Income Statement for VODAFONE IDEA

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations2.4%43,57142,55542,17738,51641,95244,958
Other Income388%1,0212103111291741,039
Total Income4.3%44,59242,76542,48838,64542,12645,997
Cost of Materials-106.7%0167.87313
Purchases of stock-in-trade-1.700000
Employee Expense5.1%2,2312,1221,8661,7352,0302,164
Finance costs-4.7%24,54325,76623,35420,98117,99815,392
Depreciation and Amortization-2.9%21,97322,63423,05023,58423,63824,356
Other expenses-0.8%23,21223,38823,48620,73722,97427,868
Total Expenses-2.7%71,96173,92571,76467,04466,64369,793
Profit Before exceptional items and Tax12.2%-27,369.4-31,159.8-29,275.7-28,399.6-24,516.7-23,796.6
Exceptional items before tax-100.1%0756-22.4164-19,968.1-38,355.7
Total profit before tax10%-27,369.4-30,404.3-29,298.1-28,235.3-44,484.8-62,152.3
Current tax-100.4%-2.78281217-180.4
Deferred tax1988.9%180.1-8-6-2.312,081
Total tax-98.2%168293.511-20.312,081
Total profit (loss) for period12.3%-27,383.4-31,238.4-29,301.1-28,245.4-44,233.1-73,878.1
Other comp. income net of taxes-75%-17.2-9.4118.937-9
Total Comprehensive Income12.3%-27,400.6-31,247.8-29,290-28,236.5-44,196.3-73,887.1
Earnings Per Share, Basic32.4%-4.01-6.41-8.43-9.83-15.4-27.26
Earnings Per Share, Diluted32.4%-4.01-6.41-8.43-9.83-15.4-27.26
Debt equity ratio----0.0271-0.0308-0.04720
Debt service coverage ratio---028029045044
Interest service coverage ratio---036042057057
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations1.6%11,19511,02211,01411,11710,93210,508
Other Income-28.4%102142215250300256
Total Income1.2%11,29711,16411,22811,36711,23210,765
Cost of Materials-00000.10.1
Purchases of stock-in-trade122.2%1.20.11.30.200
Employee Expense11.6%607544550549585547
Finance costs-18.8%4,7845,8936,4715,9406,6145,519
Depreciation and Amortization1.8%5,5685,4725,5715,6295,4045,369
Other expenses0.6%5,9015,8675,8035,8555,7975,757
Total Expenses-5.1%16,86217,77518,39617,97418,40017,191
Profit Before exceptional items and Tax15.8%-5,564.9-6,611.1-7,168.1-6,606.8-7,167.8-6,426.7
Exceptional items before tax-3800000
Total profit before tax16.4%-5,527.3-6,611.1-7,168.1-6,606.8-7,167.8-6,426.7
Current tax-0.20-4.80.40.31.4
Deferred tax-7.5%-3.3-34.82.17.54.1
Total tax-2.5%-3.1-302.57.85.5
Total profit (loss) for period16.4%-5,524.2-6,608.1-7,166.1-6,609.3-7,175.9-6,432.1
Other comp. income net of taxes54.7%-1.4-4.3-1.1-5.4-8.4-2.3
Total Comprehensive Income16.4%-5,525.6-6,612.4-7,167.2-6,614.7-7,184.3-6,434.4
Earnings Per Share, Basic7.4%-0.51-0.63-1.01-0.95-1.03-1.02
Earnings Per Share, Diluted7.4%-0.51-0.63-1.01-0.95-1.03-1.02
Debt equity ratio-------
Debt service coverage ratio-------
Interest service coverage ratio-------
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations2.2%43,15742,24341,91738,22141,67344,715
Other Income642.8%1,026139271982581,086
Total Income4.2%44,18342,38242,18838,31841,93145,801
Cost of Materials-183.3%02.25.30.600.3
Purchases of stock-in-trade-0.100000
Employee Expense4.7%2,0181,9271,6851,5611,8581,973
Finance costs-4.8%24,53025,76323,34420,97317,99215,377
Depreciation and Amortization-2.6%21,41121,98822,36222,85822,90623,889
Other expenses-0.3%23,80823,87223,95121,22523,38628,125
Total Expenses-2.4%71,76773,55271,34766,61866,14269,364
Profit Before exceptional items and Tax11.5%-27,584.2-31,169.7-29,159.5-28,299.9-24,210.9-23,562.5
Exceptional items before tax-81.3%142756-148.363-22,103.6-38,724.2
Total profit before tax9.8%-27,442.1-30,414.2-29,307.8-28,237.2-46,314.5-62,286.7
Current tax-100.1%082200-20.80
Deferred tax-0000010,845
Total tax-100.1%082200-20.810,845
Total profit (loss) for period12.1%-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%-17.3-9.19.58.9-415.2-1,824.2
Total Comprehensive Income12.1%-27,459.4-31,245.3-29,298.3-28,228.3-46,708.9-74,955.7
Earnings Per Share, Basic32.4%-4.01-6.41-8.43-9.82-16.11-26.97
Earnings Per Share, Diluted32.4%-4.01-6.41-8.43-9.82-16.11-26.97
Debt equity ratio----0.0273-0.0311-0.04780
Debt service coverage ratio---02602704104
Interest service coverage ratio---033038053053
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations1.5%11,06810,90610,88011,02410,84110,412
Other Income-27.7%108149217240304264
Total Income1.1%11,17611,05411,09711,26411,14510,676
Cost of Materials-000000.1
Employee Expense12.5%550489498494531496
Finance costs-18.8%4,7725,8766,4625,9446,6065,519
Depreciation and Amortization1.5%5,4155,3375,4445,4845,2585,224
Other expenses0%6,0616,0615,9615,9785,9605,909
Total Expenses-5.4%16,79817,76318,36617,89918,35517,148
Profit Before exceptional items and Tax16.2%-5,621.5-6,709.1-7,268.7-6,634.7-7,209.5-6,471.3
Exceptional items before tax-50.7%3876014200
Total profit before tax15.8%-5,583.9-6,632.9-7,268.7-6,492.6-7,209.5-6,471.3
Current tax-000000
Total tax-000000
Total profit (loss) for period15.8%-5,583.9-6,632.9-7,268.7-6,492.6-7,209.5-6,471.3
Other comp. income net of taxes66%-0.8-4.3-1.8-5.1-8.1-2.3
Total Comprehensive Income15.9%-5,584.7-6,637.2-7,270.5-6,497.7-7,217.6-6,473.6
Earnings Per Share, Basic6.7%-0.52-0.63-1.02-0.93-1.04-1.03
Earnings Per Share, Diluted6.7%-0.52-0.63-1.02-0.93-1.04-1.03
Debt equity ratio-------
Debt service coverage ratio-------
Interest service coverage ratio-------

Balance Sheet for VODAFONE IDEA

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents238.7%8682572,496168120229
Current investments-22604170.200
Loans, current-000000
Total current financial assets-39.3%11,82919,49523,2612,7852,8883,059
Inventories3100%4.21.10.61.23.316
Current tax assets---05.900
Total current assets-22.4%24,08431,04033,56812,86013,65613,854
Property, plant and equipment5.8%59,44056,19650,22552,17656,44759,821
Capital work-in-progress-61.8%9462,472808639494300
Non-current investments-0000.300
Total non-current financial assets1.2%7377286947,1007,1118,850
Total non-current assets-1.4%164,464166,827163,428172,088183,723193,340
Total assets-4.7%188,548197,867196,997184,998197,429207,243
Borrowings, non-current-0.3%182,214182,768204,580202,896193,068189,290
Total non-current financial liabilities2.7%217,915212,121214,572210,265202,248196,058
Provisions, non-current-10%4.655.3212224
Total non-current liabilities2.7%218,337212,573239,889235,023227,700221,579
Borrowings, current-5.6%12,77013,52810,9274,73410,35512,296
Total current financial liabilities-6.4%43,78546,80134,25833,60839,57341,188
Provisions, current-47.2%3973613679815
Current tax liabilities0%25925926652800
Total current liabilities-5.3%52,67155,61452,50454,14160,67260,023
Total liabilities1.1%271,008268,187292,393289,164288,372281,602
Equity share capital51.8%108,34371,39369,70050,12048,68048,680
Total equity-17.3%-82,460.2-70,320.2-95,396-104,166.8-90,942.9-74,359.1
Total equity and liabilities-4.7%188,548197,867196,997184,998197,429207,243
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents288%8432182,486154109222
Current investments-22604170.200
Loans, current-61.4%2871169236261279
Total current financial assets-33.9%15,01322,72726,8166,5746,9407,401
Inventories0%0.10.10.10.20.40.4
Current tax assets---0-00
Total current assets-20.5%27,16434,18737,04416,58017,64818,119
Property, plant and equipment6.1%55,98152,77546,63948,45552,42355,548
Capital work-in-progress-75%5442,177671475405242
Non-current investments0%162162163163163163
Total non-current financial assets0.4%9449409257,3217,3209,057
Total non-current assets-1.6%160,732163,270159,874168,372179,751189,105
Total assets-4.8%187,896197,458196,918185,001197,448207,273
Borrowings, non-current-0.3%182,214182,768204,580202,896193,068189,290
Total non-current financial liabilities2.7%217,884212,088214,572210,264202,248196,058
Provisions, non-current-10%4.653.63.94.97.1
Total non-current liabilities2.7%217,988212,205239,523234,634227,300221,183
Borrowings, current-5.6%12,88013,64211,1734,98910,58712,530
Total current financial liabilities-6.8%43,36346,54834,36033,72439,68541,306
Provisions, current-52.2%3470583379211
Current tax liabilities0%25925925952200
Total current liabilities-5.7%51,98855,10952,34054,01260,55959,929
Total liabilities1%269,976267,314291,864288,645287,859281,112
Equity share capital51.8%108,34371,39369,70050,12048,68048,680
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%187,896197,458196,918185,001197,448207,273

Cash Flow for VODAFONE IDEA

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-4.7%24,54325,76623,35420,981--
Change in inventories-106.4%0.115-14-1.7--
Depreciation-2.9%21,97322,63423,05023,598--
Adjustments for interest income2207.1%970432470--
Share-based payments-000.2-1.6--
Net Cashflows from Operations-50.6%8,81517,85617,52415,918--
Income taxes paid (refund)84%-475.5-2,970.4-1,344.9-1,469.5--
Net Cashflows From Operating Activities-55.4%9,29120,82618,86917,387--
Proceeds from sales of PPE37.3%1158422240--
Purchase of property, plant and equipment520.2%10,0051,6143,9426,009--
Proceeds from sales of intangible assets-006468--
Cash receipts from repayment of advances and loans made to other parties-0000.8--
Interest received1000%452429459--
Other inflows (outflows) of cash-1522.2%-6,813.68-419.1-1,651.2-88.5--
Net Cashflows From Investing Activities-751.7%-16,248.3-1,906.8-5,413.6-5,730.3--
Proceeds from changes in ownership interests in subsidiaries-0004,500--
Proceeds from issuing shares2681880%24,1370.100--
Proceeds from issuing other equity instruments-004320--
Proceeds from exercise of stock options-0.1000--
Proceeds from borrowings-50%1,0002,0003,5822,750--
Repayments of borrowings-71.2%2,7119,3998,6968,064--
Payments of lease liabilities52.5%13,2898,7147,9046,940--
Interest paid-27.1%2,0902,8682,0942,800--
Net Cashflows from Financing Activities137.1%7,047-18,980.3-14,679.5-10,553.8--
Net change in cash and cash eq.241.9%89-61-1,224.41,103--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-4.8%24,53025,76323,34420,973--
Change in inventories-12.5%0.10.2-0.1-0.3--
Depreciation-2.6%21,41121,98822,36222,871--
Adjustments for interest income-102.7%0382420--
Share-based payments--1,004.300.2-1.6--
Net Cashflows from Operations-52.8%8,13817,24317,01415,377--
Income taxes paid (refund)89.6%-303-2,921.3-1,352.1-1,484.3--
Net Cashflows From Operating Activities-58.1%8,44120,16418,36616,861--
Proceeds from sales of PPE22.9%103842151--
Purchase of property, plant and equipment552.3%9,7461,4953,7655,776--
Proceeds from sales of intangible assets-005865--
Cash receipts from repayment of advances and loans made to other parties205.6%1665539276--
Interest received1216.2%488389254--
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 shares2681880%24,1370.104,500--
Proceeds from issuing other equity instruments-004320--
Proceeds from exercise of stock options-0.1000--
Proceeds from borrowings-53.8%1,0582,2913,8422,919--
Repayments of borrowings-69.9%2,9119,6688,8778,150--
Payments of lease liabilities52.6%13,2768,7027,8936,928--
Interest paid-27.1%2,1022,8852,0972,804--
Net Cashflows from Financing Activities136.4%6,907-18,964.7-14,592.9-10,463.9--
Net change in cash and cash eq.192.1%64-67.4-1,192.81,174--

What does VODAFONE IDEA LIMITED do?

Telecom - Cellular & Fixed line services•Telecommunication•Mid Cap

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:

  • Mobile Services: Voice and data through 3G and 4G platforms.
  • Digital Products: Entertainment, utility services, and other value-added features like voice and short messaging services.
  • Broadband: Various broadband data services and long-distance ISP services.
  • Business Solutions: Manpower services, business connectivity (IoT, cloud, and managed services) and enterprise 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.

Industry Group:Telecom - Services
Employees:9,670
Website:www.myvi.in

Important Disclosure & Data Context

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.

Sharesguru Stock Score for IDEA

17/100

Performance Comparison

IDEA vs Telecom (2021 - 2025)

IDEA leads the Telecom sector while registering a 95.7% growth compared to the previous year.