IDEA14.84

Vodafone Idea Ltd.

· Telecom & Media
₹ CrorePeersBHARTIARTLRELIANCETATACOMMINDUSTOWERBHARTIHEXAITIHFCLRAILTELMcap ₹1.61L Cr
Comp Set
In ₹ Crore except Per Share
Latest Annual
IDEA
FY26
BHARTIARTL
FY26
RELIANCE
FY26
TATACOMM
FY26
Peer
Median
Valuation — at last close
P/E4.62×39.95×21.25×50.31×39.95× -88%
P/B5.71×1.58×13.80×5.71×
EV/EBITDA16.21×10.14×10.33×12.45×10.33× +57%
Market Cap₹1.61L Cr₹11.19L Cr₹17.17L Cr₹50,388 Cr₹11.19L Cr -86%
Growth
Revenue CAGR 3Y2.09%14.88%6.47%11.61%11.61% -82%
Revenue CAGR 5Y1.36%15.96%17.21%7.72%15.96% -91%
Net Income CAGR 3Y40.15%8.93%-17.89%8.93%
Revenue YoY (latest Q)6.05%18.35%25.41%10.45%18.35% -67%
Net Income YoY (latest Q)43.19%34.89%-24.65%-31.78%-24.65% +275%
Profitability
EBITDA Margin42.35%56.73%16.64%19.44%19.44% +118%
Net Income Margin77.00%16.03%8.90%4.02%8.90% +765%
Return on Common Equity-96.63%13.62%7.44%27.43%13.62% -809%
Return on Capital Employed-2.04%17.73%7.41%13.87%13.87% -115%
Return on Assets18.03%6.13%4.40%3.51%4.40% +310%
Credit & Quality
Total Debt/Equity-4.18×0.62×0.34×2.90×0.62× -774%
Interest Coverage-0.14×3.11×4.48×2.62×3.11× -105%
Scale — latest FY
Revenue / Total Income₹44,873 Cr₹2.11L Cr₹10.76L Cr₹24,803 Cr₹2.11L Cr -79%
Net Income₹34,552 Cr₹33,823 Cr₹95,754 Cr₹997 Cr₹33,823 Cr +2%
Total Assets₹1.92L Cr₹5.52L Cr₹21.78L Cr₹28,404 Cr₹5.52L Cr -65%
EPS₹3.21₹45.96₹59.69₹35.14₹45.96 -93%
Book Value per Share₹-3.3₹321.59₹802.44₹128.11₹321.59 -101%
◆ best value in the comp set per metric · Δ = subject vs median of the other companies.
« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave
Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreementXBRL cross-verified ✓ 95%.