Vodafone Idea Peer Comparison

NSE: IDEA | BSE: 532822

₹14.26

₹0.14 (0.99%)

As on 25-Sep-2026IST

Market cap

₹1,54,389 Cr

Revenue (TTM)

₹45,539 Cr

P/E Ratio

4.1

P/B Ratio

-3.9

Div. Yield

0 %

Edit

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Market cap (₹ Cr)	1,54,389	11,15,232	74,108	47,564	8,354
Revenue (₹ Cr)	45,539	2,20,049	9,601	25,426	4,427
Net Profit (₹ Cr)	37,405.80	36,022.70	1,824.00	905.82	346.00
Net Margin (%)	81.08	16.13	18.52	3.52	7.72
RoE (%)	--	23.68	27.59	34.23	16.98
Price to Earnings	4.13	38.57	40.63	50.29	24.14
Price-To-Book	-3.91	5.97	9.69	13.61	3.59

Income Statement (₹ Cr)

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Operating Revenue	45,538.70	2,20,049.30	9,600.70	25,425.69	4,426.94
Total Income	46,132.60	2,23,264.40	9,849.10	25,723.26	4,479.07
Total Expenditure	26,113.60	94,910.70	4,548.80	20,509.90	3,774.76
EBITDA	19,425.10	1,25,138.60	5,051.90	4,915.79	652.18
Depreciation	22,102.50	54,480.70	2,278.40	2,900.49	195.55
EBIT	-2,677.40	70,657.90	2,773.50	2,015.30	456.63
Interest	20,722.40	22,050.90	595.90	770.97	4.23
Other Income	593.90	3,215.10	248.40	297.57	52.13
Exceptional Items	60,217.60	-3,770.90	-33.70	-183.88	-34.82
Profit before Tax	37,411.70	48,051.20	2,392.30	1,358.02	469.71
Provision for Tax	5.90	12,028.50	568.30	452.20	123.71
Profit after Tax	37,405.80	36,022.70	1,824.00	905.82	346.00

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Shareholder's Funds	-35,758.00	1,49,056.60	7,165.20	3,447.04	2,261.61
Minority Interest	0.00	-7,497.90	0.00	9.39	0.00
Non-Current Liabilities	1,87,707.00	1,81,682.50	5,965.80	10,734.83	296.97
Current Liabilities	39,689.00	1,74,505.70	5,919.60	14,018.01	3,271.42
Total Liabilities	1,91,630.00	5,45,372.70	19,050.60	28,287.22	5,830.00

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Non-Current Assets	1,58,377.00	3,76,292.30	12,654.50	17,628.53	1,212.39
Current Assets	21,876.00	90,215.40	2,225.00	6,862.91	4,318.94
Total Assets	1,91,630.00	5,45,372.70	19,050.60	28,287.22	5,830.00
Total Debt*	1,49,455.00	1,21,671.40	2,694.30	10,581.68	0.00
Net Current Assets	-17,813.00	-84,290.30	-3,694.60	-7,155.10	1,047.52
Contingent Liabilities	12,842.00	19,184.20	161.10	17,040.88	1,935.09

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Cash From Operating Activities	19,411.00	1,22,229.60	4,464.00	4,479.10	316.45
Cash Flow from Investing Activities	-6,104.00	-58,534.50	-2,010.20	-1,459.93	-76.95
Cash from Financing Activities	-11,458.00	-52,292.60	-2,437.90	-2,936.58	-150.08
Net Cash Inflow / Outflow	1,849.00	11,402.50	15.90	82.59	89.42

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
ROCE (%)	46.77	25.05	29.30	15.75	23.03
ROE (%)	0.00	23.68	27.59	34.23	16.98
ROA (%)	19.21	6.76	9.52	3.29	6.30
EBIT Margin (%)	-5.88	32.11	28.89	7.93	10.31
Net Margin (%)	81.08	16.13	18.52	3.52	7.72
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Revenue Growth (%)	3.29	19.63	7.87	8.30	20.85
EBIT Growth (%)	24.44	31.35	17.72	3.57	27.06
Net Profit Growth (%)	235.72	-3.45	32.75	-37.75	9.07
EPS Growth (%)	41.39	8.88	27.86	28.65	16.76
Book Value Growth (%)	66.67	31.22	20.79	12.75	13.10

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Price / Earnings	-6.77	34.69	40.06	44.13	22.49
Price / Book Value	-3.91	5.97	9.69	13.61	3.59
Dividend Yield (%)	0.00	1.34	1.21	1.05	1.25
EV/EBITDA	15.34	9.53	15.07	11.63	11.81
Market Cap (₹ Cr)	92,415.94	10,87,290.52	75,189.59	38,414.45	7,891.95

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Debt to Equity	-4.08	0.67	0.34	1.79	0.00
Short term debt to equity ratio	--	0.05	--	0.63	--
Current Ratio	0.55	0.52	0.38	0.49	1.32
Quick Ratio	0.55	0.51	0.38	0.48	1.32
Interest Coverage	2.81	3.18	5.01	2.76	112.04

	Vodafone Idea	Bharti Airtel	Bharti Hexacom	Tata Comm	Railtel
Debtors to sales (%)	4.32	3.63	1.13	16.41	46.37
Asset Turnover	0.23	0.41	0.50	0.92	0.81
Receivable days	16.14	13.35	4.23	60.17	155.06
Inventory Days	0.09	0.91	0.00	1.90	0.00
Payable days	0.00	4,350.59	8,908.18	--	--
Cash Conversion Cycle	16.23	-4,336.33	-8,903.95	--	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.