SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vodafone India Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Telecommunication - Service Provider | Small Cap | Vodafone India Share Price

BSE Share Price
Not Listed

Vodafone India Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Telecommunication - Service Provider | Small Cap | Vodafone India Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹3,964 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
26.5
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
-1.82%
Return on Capital Employed (ROCE)
-0.25%
Return on Assets (ROA)
-1.46%
Operating Profit Margin
6.1%
Net Profit Margin
-27.36%
Gross Profit Margin
16.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-10.75%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-74.51%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹56,368 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Vodafone India stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 4.3%6.6%-3%3.6%4.6%4.5%7%1.4%1.9%-0.3%-

Growth Parameters

Sales 2,5472,4882,6832,9883,2233,6844,2124,3934,4413,9643,964
Sales YoY Gr.--2.3%7.9%11.3%7.9%14.3%14.3%4.3%1.1%-10.8%-
Adj EPS 3.46.1-6.9-10.7-2.7-2.817.7-28-1.4-2.90
YoY Gr.-79.6%-213.7%NANANANA-257.7%NANA-
BVPS (₹) 227233.3205194.3186183.2313.5283.5214.1210.40
Adj Net
Profit
140251-286-441-113-115805-1,268-396-8140
Cash Flow from Ops. 71.45622111,0237066237541,190806-71.3-
Debt/CF from Ops. 64.7851.412.217.831.728.214.911.8-159.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 5%4.2%-2%-10.8%
Adj EPS -198.3%NA-154.6%NA
BVPS-0.8%2.5%-12.5%-1.8%
Share Price - - - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
1.52.6-3.2-5.3-1.4-1.57.4-9.4-1.1-1.40
Op. Profit
Mgn %
20.711.23.52.41.53.71221.721.46.1NAN
Net Profit
Mgn %
5.510.1-10.7-14.8-3.5-3.119.1-28.9-8.9-20.50
Debt to
Equity
0.50.51.31.61.62.61.51.40.20.2-
Working Cap
Days
8371,0131,0791,1491,1379408747995876620
Cash Conv.
Cycle
-196-201-88-63-68-65-56-61-103-1090

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales2,547.162,487.652,683.462,987.503,222.703,6844,212.104,392.904,4413,963.60
Operating Expenses + 2,020.652,211.722,589.742,920.403,180.103,548.503,893.203,570.703,488.903,720.90
Manufacturing Costs237.82251.3524.82191.70178.200.10315.80401.201,236.901,340.30
Material Costs7.905.931,569.731,842.802,120.302,424.902,552.802,149.9063.80
Employee Cost 264.12310.14379.40428.10445.70564.90114.60152.909684.20
Other Costs 1,510.811,644.30615.79457.80435.90558.60910866.702,1502,292.60
Operating Profit 526.51275.9393.7267.1042.60135.50318.90822.20952.10242.70
Operating Profit Margin (%) 20.7%11.1%3.5%2.2%1.3%3.7%7.6%18.7%21.4%6.1%
Other Income + 236.74831.95829.661,082.201,722.201,517.102,905.60840.301,290.101,307.20
Exceptional Items 00-1,244.710-321.800-196.5000-431.80
Interest 426.02494.496061,188.601,279.301,193.601,551.901,819.501,310.70912.40
Depreciation 198.25182.32182.41430506.60573.90848.101,201.801,304.201,296.90
Profit Before Tax 138.98431.07-1,109.74-469.30-342.90-114.90628-1,358.80-372.70-1,091.20
Tax -7.76180.7547.62-25.2000001.80-6.60
Profit After Tax 146.74250.32-1,157.36-444.10-342.90-114.90628-1,358.80-374.50-1,084.60
PAT Margin (%) 5.8%10.1%-43.1%-14.9%-10.6%-3.1%14.9%-30.9%-8.4%-27.4%
Adjusted EPS (₹)3.56.1-28.0-10.7-8.3-2.813.9-30.0-1.3-3.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Vodafone India - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund + 9,400.479,659.898,488.018,043.897,701.097,586.1914,214.2312,855.4360,23259,181.50
Share Capital 414.09414.09414.09414.09414.09414.09453.43453.432,813.302,813.30
Reserves 8,986.389,245.808,073.927,629.807,2877,172.1013,760.8012,40257,418.7056,368.20
Debt +4,621.884,488.7310,814.4312,407.1012,454.9019,433.2018,915.4014,707.709,039.8011,311.70
Long Term Debt4,621.884,488.736,438.727,0097,065.6013,621.2014,403.709,797.507,784.607,875
Short Term Debt004,375.715,398.105,389.305,8124,511.704,910.201,255.203,436.70
Minority Interest0000000000
Trade Payables601.17789.70722.42727.40963.30793.81783.70960.201,062.401,268.40
Others Liabilities 227.33237.79691.87948.701,141.702,235.705,339.377,175.473,554.602,936.20
Total Liabilities 14,850.8515,176.1120,716.7322,127.0922,260.9930,048.9039,252.7035,698.8073,888.8074,697.80

Fixed Assets

Net Fixed Assets +873.11866.084,434.734,5794,549.205,078.3014,220.9013,935.3013,30112,685.80
Gross Block1,649.141,795.125,406.915,969.106,4077,498.2017,476.1018,213.2015,795.2016,456.40
Accumulated Depreciation776.03929.04972.181,390.101,857.802,419.903,255.204,277.902,494.203,770.60
CWIP 159.58110.64236.02221.09193.898,798.70199.90240.403,187.103,283
Investments 6,972.466,972.566,972.567,122.607,122.407,122.4013,372.4013,372.4048,474.3049,833.20
Inventories0000000000
Trade Receivables296.35249.06169.22184.90194.20170.40162.80205.70264.70443.90
Cash Equivalents 63.17198.62235.33230.20294.20185.40151.60216.402,583.40860.40
Others Assets 6,486.186,779.158,668.879,789.309,907.108,693.7011,145.107,728.606,078.307,591.50
Total Assets 14,850.8515,176.1120,716.7322,127.0922,260.9930,048.9039,252.7035,698.8073,888.8074,697.80

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity + 71.41561.91210.551,023.10706.20622.80753.501,190.40805.80-71.30
PBT 138.98431.07-1,109.74-469.30-342.90-114.90628-1,358.80-1,187.30-1,998.70
Adjustment 459.11221.201,609.59972948.30865.2093.702,616.602,123.801,761.80
Changes in Working Capital -471.5263.24-158.3554.9177.583.6-101.1117.8-50.7-155.9
Tax Paid -55.16-153.60-131-34.50-76.70-211.10132.90-185.20-125.50-119.30
Cash Flow From Investing Activity + -1,437.68181.07-5,929.44-1,568.90532-671.50-6,692.703,469.30-34,417-2,150.60
Capex -361.82-261.32-3,877.06-537.10-447.10-3,078.10-1,228.40-792-2,165.90-564.30
Net Investments 0-0.10000000-762.20-9,327.60
Others -1,075.86442.49-2,052.38-1,031.80979.102,406.60-5,464.304,261.30-31,488.907,741.30
Cash Flow From Financing Activity + 1,191.88-607.535,755.60540.67-1,174.20-60.105,903.90-4,593.4035,978.30498.10
Net Proceeds from Shares 0000006,000047,651.200
Net Proceeds from Borrowing 1,591.72-133.1500000000
Interest Paid -399.84-474.38-472.32-1,059.10-1,211.60-1,115.40-1,402.20-1,017.10-1,987.100
Dividend Paid 0000000000
Others 0-06,227.921,599.7737.401,055.301,306.10-3,576.30-9,685.80498.10
Net Cash Flow -174.39135.4536.71-5.1364-108.80-35.3066.302,367.10-1,723.80

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)1.572.63-12.75-5.37-4.36-1.55.76-10.04-1.02-1.82
ROCE (%)4.36.57-3.013.614.594.546.951.41.87-0.25
Asset Turnover Ratio0.180.170.150.140.150.140.120.120.080.05
PAT to CFO Conversion(x)0.492.24N/AN/AN/AN/A1.2N/AN/AN/A
Working Capital Days
Receivable Days31.604028.5021.6021.5018.1014.4015.3019.3032.60
Inventory Days0000000000
Payable Days00175.80143.60145.50132.20112.8014800

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Vodafone India Ltd FAQs

The current trading price of Vodafone India on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Vodafone India stood at ₹0.00 Cr

The latest P/E ratio of Vodafone India as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Vodafone India as of 31-Dec-1969 is 0.00.

The 52-week high of Vodafone India is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vodafone India is ₹3,964 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Vodafone India Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: