Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
IDEA.NS
HoldHot AirVodafone Idea Limited · Communication Services · India · $17.6B · Avg Vol: $68M/d
62
StockRankGet insider-trade alerts
Q
49
V
39
M
69
P/E (TTM)
4.4x
ROE
—
D/E
—
Dividend %
—
COMPANY DESCRIPTION
Vodafone Idea Limited, together with its subsidiaries, provides telecommunication services to individuals, communities, and businesses in India.
FINANCIAL SUMMARY (INR)
| Year | 2023 | 2024 | 2025 | 2026 | CAGR | TTM | 2027E | 2028E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421.4B | 425.7B | 434.6B | 447.9B | 2.1% | 454.6B | 490.6B | 559.1B | 11.7% |
| EPS (INR) | -3.79 | -2.97 | -4.01 | 3.21 | — | 3.49 | 3.90 | 4.54 | 18.9% |
| Shares | 108.3B | 108.3B | 71.4B | 108.3B | 0.0% | 108.3B | — | — | — |
| Debt | 2.4T | 2.4T | 2.3T | 1.9T | -6.8% | 1.9T | — | — | — |
| Equity | -743.6B | -1.0T | -703.2B | -357.6B | — | — | — | — | — |
| Op CF | 188.7B | 208.3B | 84.4B | 184.7B | -0.7% | 184.7B | — | — | — |
| Inv CF | -54.1B | -19.1B | -152.8B | -19.5B | — | — | — | — | — |
| Fin CF | -146.8B | -189.8B | 69.1B | -146.9B | — | — | — | — | — |
Loading 1Y...
PRICE (1Y)+20.6%
SMA 50SMA 200
Close
$0.1632
RSI (14)
67.0
52W High
$0.166
From 52W High
1.0%
SCORE BREAKDOWN
Quality
49
ROIC
38.3%96.3
ROE
neg eq95.0
GP/Assets
10.7%17.9
Op. Margin
-3.8%18.3
FCF/Assets
3.9%45.6
Piotroski
654.4
Int. Cover
2.8x35.7
D/E Ratio
neg eq35.7
Current Ratio
0.55x8.2
Value
39
P/E (TTM)
4.4x96.3
EV/EBITDA
29.0x16.1
P/FCF
22.2x32.9
P/B
-4.7x25.0
P/S
3.7x23.9
Div Yield
—N/A
Momentum
69
52W High %
98%97.7
RS 6M
64%95.6
SMA 50/200
1.16x88.3
EPS Rev 4W
—N/A
EPS Rev 12W
—N/A
EPS Improve
-142%2.2
Q Growth
—N/A
FUNDAMENTALS
Market Cap
$17.6B
P/E (Forward)
-10.6x
Gross Margin
45.2%
SECTOR PEERS
Closest peers in Communication Services, ranked by industry match, size, and score similarity. Cross-listings of IDEA.NS are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| IDEA.NS | Vodafone Idea Limited(you) | $17.6B | 62 | Hold |
| BHARTIHEXA.NS | Bharti Hexacom Limited | $8.2B | 57 | Hold |
| INDUSTOWER.NS | Indus Towers Limited | $10.4B | 75 | Buy |
| TATACOMM.NS | Tata Communications Limited | $5.3B | 49 | Hold |
| BHARTIARTL.NS | Bharti Airtel Limited | $121.4B | 67 | Buy |
| RAILTEL.NS | RailTel Corporation of India Limited | $902M | 37 | Hold |
| TTML.NS | Tata Teleservices (Maharashtra) Limited | $752M | 30 | Sell |
| SIFY | Sify Technologies Limited | $1.0B | 14 | Strong Sell |
| SUYOG.NS | Suyog Telematics Limited | $88M | 62 | Hold |
| ROUTE.NS | Route Mobile Limited | $334M | 91 | Strong Buy |
Peer medians: ROE 7.8% · P/E 24.3x · Gross margin 47.0%