Vodafone
IDEA.NSVodafone Idea Price (IDEA.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
48,715,121,620
(40.1697)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Vodafone Idea LimitedCurrency: INR
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
9,403,320,000.00
+0% |
12,965,930,000.00
+38% |
22,557,130,000.00
+74% |
29,654,860,000.00
+31% |
43,664,000,000.00
+47% |
67,199,900,000.00
+54% |
101,312,850,000.00
+51% |
123,978,830,000.00
+22% |
154,383,980,000.00
+25% |
194,886,850,000.00
+26% |
224,074,450,000.00
+15% |
264,319,680,000.00
+18% |
315,268,740,000.00
+19% |
359,352,880,000.00
+14% |
355,526,550,000.00
-1% |
282,471,170,000.00
-21% |
370,056,000,000.00
+31% |
449,167,000,000.00
+21% |
419,382,000,000.00
-7% |
384,984,000,000.00
-8% |
421,426,000,000.00
+9% |
425,727,000,000.00
+1% |
|
| Cost of Revenue | |||||||||||||||||||||||
| Cost of Revenue | 4,831,850,000.00 | 6,922,470,000.00 | 10,542,240,000.00 | 14,489,890,000.00 | 22,838,690,000.00 | 35,079,840,000.00 | 59,178,310,000.00 | 74,616,700,000.00 | 98,910,110,000.00 | 106,052,690,000.00 | 122,576,730,000.00 | 137,770,890,000.00 | 156,073,230,000.00 | 169,939,740,000.00 | 190,201,100,000.00 | 161,431,240,000.00 | 251,333,000,000.00 | 218,503,000,000.00 | 190,169,000,000.00 | 169,395,000,000.00 | 179,873,000,000.00 | 470,114,000,000.00 | |
| Gross Profit | |||||||||||||||||||||||
| Gross Profit |
4,571,470,000.00
+0% |
6,043,460,000.00
+32% |
12,014,890,000.00
+99% |
15,164,970,000.00
+26% |
20,825,310,000.00
+37% |
32,120,060,000.00
+54% |
42,134,540,000.00
+31% |
49,362,130,000.00
+17% |
55,473,870,000.00
+12% |
88,834,160,000.00
+60% |
101,497,720,000.00
+14% |
126,548,790,000.00
+25% |
159,195,510,000.00
+26% |
189,413,140,000.00
+19% |
165,325,450,000.00
-13% |
121,039,930,000.00
-27% |
118,723,000,000.00
-2% |
230,664,000,000.00
+94% |
229,213,000,000.00
-1% |
215,589,000,000.00
-6% |
241,553,000,000.00
+12% |
-44,387,000,000.00
-118% |
|
| Gross Profit Ratio | (0.49%) | (0.47%) | (0.53%) | (0.51%) | (0.48%) | (0.48%) | (0.42%) | (0.40%) | (0.36%) | (0.46%) | (0.45%) | (0.48%) | (0.50%) | (0.53%) | (0.47%) | (0.43%) | (0.32%) | (0.51%) | (0.55%) | (0.56%) | (0.57%) | (-0.10%) | |
| Operating Expenses | |||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 1,132,580,000.00 | 812,840,000.00 | 1,300,610,000.00 | 1,457,240,000.00 | 1,557,840,000.00 | 2,913,580,000.00 | 4,183,260,000.00 | 5,087,140,000.00 | 6,301,840,000.00 | 1,981,240,000.00 | 2,217,860,000.00 | 2,760,370,000.00 | 3,137,580,000.00 | 3,882,280,000.00 | 4,028,940,000.00 | 1,335,840,000.00 | 1,431,000,000.00 | 2,106,000,000.00 | 797,000,000.00 | 797,000,000.00 | 787,000,000.00 | 814,000,000.00 | |
| Selling, General & Admin... | 1,508,870,000.00 | 1,498,150,000.00 | 2,348,130,000.00 | 2,709,980,000.00 | 3,564,040,000.00 | 6,138,440,000.00 | 8,756,030,000.00 | 9,331,920,000.00 | 10,160,000,000.00 | 26,962,030,000.00 | 28,318,960,000.00 | 28,504,890,000.00 | 33,051,420,000.00 | 38,736,920,000.00 | 40,051,040,000.00 | 37,425,590,000.00 | 39,877,000,000.00 | 43,089,000,000.00 | 26,349,000,000.00 | 30,299,000,000.00 | 46,192,000,000.00 | 49,267,000,000.00 | |
| Selling & Marketing Exp... | 376,290,000.00 | 685,310,000.00 | 1,047,520,000.00 | 1,252,740,000.00 | 2,006,200,000.00 | 3,224,860,000.00 | 4,572,770,000.00 | 4,244,780,000.00 | 3,858,160,000.00 | 24,980,790,000.00 | 26,101,100,000.00 | 25,744,520,000.00 | 29,913,840,000.00 | 34,854,640,000.00 | 36,022,100,000.00 | 36,089,750,000.00 | 38,446,000,000.00 | 40,983,000,000.00 | 25,552,000,000.00 | 29,502,000,000.00 | 46,192,000,000.00 | 48,453,000,000.00 | |
| Depreciation and Amortiz... | 2,684,750,000.00 | 2,958,680,000.00 | 4,421,790,000.00 | 5,519,770,000.00 | 6,718,160,000.00 | 8,768,110,000.00 | 14,027,930,000.00 | 20,149,100,000.00 | 23,973,410,000.00 | 29,813,350,000.00 | 34,777,650,000.00 | 45,194,000,000.00 | 53,036,220,000.00 | 66,507,780,000.00 | 78,272,040,000.00 | 84,090,960,000.00 | 145,349,000,000.00 | 243,552,000,000.00 | 236,378,000,000.00 | 235,843,000,000.00 | 230,497,000,000.00 | 226,335,000,000.00 | |
| Other Expenses | 3,563,670,000.00 | 3,942,500,000.00 | 5,712,800,000.00 | 7,032,350,000.00 | 9,119,500,000.00 | 12,057,120,000.00 | 19,041,990,000.00 | 25,588,420,000.00 | 31,380,740,000.00 | 40,750,160,000.00 | 47,857,760,000.00 | 58,954,060,000.00 | 70,028,520,000.00 | 85,310,550,000.00 | 101,181,880,000.00 | 107,100,840,000.00 | 40,000,000.00 | 135,000,000.00 | 106,000,000.00 | 237,000,000.00 | 3,113,000,000.00 | 0.00 | |
| Total Operating Expenses | 5,072,540,000.00 | 5,440,650,000.00 | 8,060,930,000.00 | 9,742,330,000.00 | 12,683,540,000.00 | 18,195,560,000.00 | 27,798,020,000.00 | 34,920,340,000.00 | 41,540,740,000.00 | 67,712,190,000.00 | 76,176,720,000.00 | 87,458,950,000.00 | 103,079,940,000.00 | 124,047,470,000.00 | 141,232,920,000.00 | 144,526,430,000.00 | 228,399,000,000.00 | 379,481,000,000.00 | 298,007,000,000.00 | 290,126,000,000.00 | 303,880,000,000.00 | 249,564,000,000.00 | |
| Cost and Exponses | 9,904,390,000.00 | 12,363,120,000.00 | 18,603,170,000.00 | 24,232,220,000.00 | 35,522,230,000.00 | 53,275,400,000.00 | 86,976,330,000.00 | 109,537,040,000.00 | 140,450,850,000.00 | 173,764,880,000.00 | 198,753,450,000.00 | 225,229,840,000.00 | 259,153,170,000.00 | 293,987,210,000.00 | 331,434,020,000.00 | 305,957,670,000.00 | 479,732,000,000.00 | 597,984,000,000.00 | 488,176,000,000.00 | 459,521,000,000.00 | 483,753,000,000.00 | 482,077,000,000.00 | |
| Operating Income | |||||||||||||||||||||||
| Operating Income |
-501,070,000.00
+0% |
602,810,000.00
-220% |
3,953,960,000.00
+556% |
5,422,640,000.00
+37% |
8,141,770,000.00
+50% |
13,924,500,000.00
+71% |
14,336,520,000.00
+3% |
14,441,790,000.00
+1% |
13,933,130,000.00
-4% |
21,121,970,000.00
+52% |
25,321,000,000.00
+20% |
39,089,840,000.00
+54% |
56,115,570,000.00
+44% |
65,365,670,000.00
+16% |
24,092,530,000.00
-63% |
-23,486,500,000.00
-197% |
-104,872,000,000.00
+347% |
-94,642,000,000.00
-10% |
-66,969,000,000.00
-29% |
-76,231,000,000.00
+14% |
-62,278,000,000.00
-18% |
-53,442,000,000.00
-14% |
|
| Operating Income Ratio | (-0.05%) | (0.05%) | (0.18%) | (0.18%) | (0.19%) | (0.21%) | (0.14%) | (0.12%) | (0.09%) | (0.11%) | (0.11%) | (0.15%) | (0.18%) | (0.18%) | (0.07%) | (-0.08%) | (-0.28%) | (-0.21%) | (-0.16%) | (-0.20%) | (-0.15%) | (-0.13%) | |
| Other Income and Exp... | |||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 42,540,000.00 | 171,030,000.00 | 849,620,000.00 | 2,251,500,000.00 | 1,599,310,000.00 | 645,140,000.00 | 134,520,000.00 | 193,890,000.00 | 987,680,000.00 | 1,114,910,000.00 | 318,770,000.00 | 674,640,000.00 | 2,077,670,000.00 | 218,000,000.00 | 7,375,000,000.00 | 1,232,000,000.00 | 877,000,000.00 | 2,471,000,000.00 | 433,000,000.00 | |
| Interest Expenses | 2,525,190,000.00 | 2,960,880,000.00 | 3,188,540,000.00 | 3,224,500,000.00 | 3,220,980,000.00 | 4,381,350,000.00 | 8,813,890,000.00 | 6,681,900,000.00 | 4,902,640,000.00 | 9,939,170,000.00 | 9,574,190,000.00 | 9,059,740,000.00 | 9,960,480,000.00 | 18,414,820,000.00 | 38,926,320,000.00 | 48,187,800,000.00 | 91,017,000,000.00 | 143,740,000,000.00 | 175,394,000,000.00 | 202,843,000,000.00 | 233,543,000,000.00 | 257,655,000,000.00 | |
| Total Other Income/Exp... | -2,525,190,000.00 | -2,960,880,000.00 | -3,188,540,000.00 | -3,166,320,000.00 | -3,049,260,000.00 | -2,776,200,000.00 | -4,945,220,000.00 | -4,005,220,000.00 | -4,214,300,000.00 | -10,569,240,000.00 | -9,547,770,000.00 | -8,647,190,000.00 | -6,790,250,000.00 | -22,864,390,000.00 | -33,029,180,000.00 | -41,505,280,000.00 | -76,882,000,000.00 | -523,328,000,000.00 | 71,906,000,000.00 | -282,341,000,000.00 | -292,976,000,000.00 | -250,656,000,000.00 | |
| EBITDA | |||||||||||||||||||||||
| EBITDA | 2,542,870,000.00 | 3,918,940,000.00 | 8,380,840,000.00 | 10,942,410,000.00 | 14,972,290,000.00 | 24,223,630,000.00 | 32,130,880,000.00 | 37,717,080,000.00 | 38,844,640,000.00 | 50,807,030,000.00 | 60,323,870,000.00 | 85,604,830,000.00 | 112,963,670,000.00 | 119,298,440,000.00 | 104,746,790,000.00 | 64,527,920,000.00 | 53,099,000,000.00 | -230,848,000,000.00 | -27,805,000,000.00 | 156,250,000,000.00 | 160,690,000,000.00 | 170,284,000,000.00 | |
| EBITDA ratio | (0.27%) | (0.30%) | (0.37%) | (0.37%) | (0.34%) | (0.36%) | (0.32%) | (0.29%) | (0.25%) | (0.26%) | (0.27%) | (0.32%) | (0.35%) | (0.37%) | (0.30%) | (0.23%) | (0.11%) | (0.34%) | (0.41%) | (0.41%) | (0.41%) | (0.40%) | |
| Income Before Tax | |||||||||||||||||||||||
| Income Before Tax | -3,026,260,000.00 | -2,358,070,000.00 | 765,420,000.00 | 2,198,140,000.00 | 5,092,510,000.00 | 11,148,300,000.00 | 9,391,300,000.00 | 10,753,510,000.00 | 9,968,590,000.00 | 10,552,730,000.00 | 15,773,230,000.00 | 30,442,650,000.00 | 49,325,320,000.00 | 47,246,560,000.00 | -8,632,350,000.00 | -64,992,280,000.00 | -181,754,000,000.00 | -617,970,000,000.00 | -442,534,000,000.00 | -282,341,000,000.00 | -292,976,000,000.00 | -304,098,000,000.00 | |
| Income Before Tax Ratio | (-0.32%) | (-0.18%) | (0.03%) | (0.07%) | (0.12%) | (0.17%) | (0.09%) | (0.09%) | (0.06%) | (0.05%) | (0.07%) | (0.12%) | (0.16%) | (0.13%) | (-0.02%) | (-0.23%) | (-0.49%) | (-1.38%) | (-1.06%) | (-0.73%) | (-0.70%) | (-0.71%) | |
| Income Tax Expense | |||||||||||||||||||||||
| Income Tax Expense | 1,350,000.00 | 700,000.00 | 5,090,000.00 | 80,480,000.00 | 70,330,000.00 | 725,200,000.00 | 575,510,000.00 | 1,214,120,000.00 | 981,520,000.00 | 3,322,850,000.00 | 5,663,960,000.00 | 10,764,450,000.00 | 17,396,260,000.00 | 16,447,270,000.00 | -4,635,390,000.00 | -23,310,680,000.00 | -35,715,000,000.00 | 120,811,000,000.00 | -203,000,000.00 | 113,000,000.00 | 35,000,000.00 | 8,286,000,000.00 | |
| Net Income | |||||||||||||||||||||||
| Net Income | -3,027,610,000.00
+0% |
-2,358,770,000.00
-22% |
765,420,000.00
-132% |
2,117,660,000.00
+177% |
5,022,180,000.00
+137% |
10,423,100,000.00
+108% |
8,815,790,000.00
-15% |
9,539,390,000.00
+8% |
8,987,070,000.00
-6% |
7,229,880,000.00
-20% |
10,109,270,000.00
+40% |
19,678,200,000.00
+95% |
31,929,060,000.00
+62% |
30,799,290,000.00
-4% |
-3,996,960,000.00
-113% |
-41,681,600,000.00
+943% |
-146,039,000,000.00
+250% |
-738,781,000,000.00
+406% |
-442,331,000,000.00
-40% |
-282,454,000,000.00
-36% |
-293,011,000,000.00
+4% |
-312,384,000,000.00
+7% |
|
| Net Income Ratio | (-0.32%) | (-0.18%) | (0.03%) | (0.07%) | (0.12%) | (0.16%) | (0.09%) | (0.08%) | (0.06%) | (0.04%) | (0.05%) | (0.07%) | (0.10%) | (0.09%) | (-0.01%) | (-0.15%) | (-0.39%) | (-1.64%) | (-1.05%) | (-0.73%) | (-0.70%) | (-0.73%) | |
| Earning Per Share | |||||||||||||||||||||||
| Basic EPS | -0.11 | -0.08 | 0.20 | 0.45 | 1.32 | 2.39 | 1.82 | 1.85 | 1.64 | 1.32 | 1.84 | 3.58 | 5.45 | 4.48 | -0.14 | -1.45 | -5.08 | -25.69 | -15.38 | -9.82 | -8.43 | -6.42 | |
| Diluted EPS | -0.11 | -0.08 | 0.20 | 0.45 | 1.30 | 2.39 | 1.82 | 1.85 | 1.64 | 1.32 | 1.84 | 3.58 | 5.43 | 4.47 | -0.14 | -1.45 | -5.08 | -25.69 | -15.38 | -9.82 | -8.43 | -6.41 | |
| Share Outstanding | |||||||||||||||||||||||
| Basic Share Outstanding | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 34,754,390,090.00 | 48,679,689,205.00 | |
| Diluted Share Outstanding | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 28,757,768,924.00 | 34,754,390,090.00 | 48,715,121,620.00 | |