Subscribe

Vodafone Idea Limited (IDEA.NS)

INR14.04 +0.11 (+0.79%)
IN NSE Communication Services Telecommunications Services
Address Birla Centurion 400030
Mumbai, IN
CEO Abhijit Kishore
IPO 2007-03-09
ISIN INE669E01016

Explore sections of this company profile

Also trades on Bombay Stock Exchange · IDEA.BO (INR) National Stock Exchange of India · IDEA.NS (INR)
Description

Vodafone Idea Limited, an Indian telecommunications firm, delivers a wide array of mobile connectivity solutions across the nation. Its offerings span voice and data services, supported by 2G, 3G, and 4G technologies, along with broadband access. Beyond core mobile services, the company extends its portfolio to include content, digital, and Internet of Things (IoT) services, as well as various value-added services such as entertainment, voice/SMS-based utilities, and other functionalities. The enterprise also furnishes long-distance communication and Internet Service Provider (ISP) capabilities, passive and fiber infrastructure provisions, workforce solutions, and specialized business and corporate services. Additionally, it engages in the sale of mobile phones, data cards, and related accessories. As of June 30, 2022, Vodafone Idea served a substantial customer base, with approximately 226.1 million mobile subscribers. Originally incorporated in 1995 as Idea Cellular Limited, the company adopted its current name, Vodafone Idea Limited, in August 2018. Its corporate headquarters are situated in Mumbai, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR14.04 +0.11 (+0.79%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
551M
Beta
0.45
Float Shares
42.98B
Free Float %
39.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.69% +5.58% +33.82% +11.25% +19.74% +19.52% +91.37% +83.71% +50.41% -80.73% -75.15%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
14.04
DCF (Unlevered) 3.02 -78.5%
Ratings Trend (MoM) 29% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 2 0
Hold 6 0
Sell 5 0
Strong Sell 4 0
Quality scores
Altman Z-Score
0.46
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth
    +2.1% Q1'26: +3.5% (vs Q1'25)
  • EPS growth
    +37.4% Q1'26: +575.2% (vs Q1'25)
  • FCF margin
    -74.2% Q1'26: +32.0% (vs Q1'25)
  • EBIT margin
    -9.3% Q1'26: -5.6% (vs Q1'25)
  • ROIC
    -2.1% Q1'26: -1.7% (vs Q1'25)
  • Share dilution
    +40.3% Q1'26: +52.6% (vs Q1'25)
  • Debt / EBITDA
    20.11× Q1'26: 9.84× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.28) × ERP
WACC = 42% × Ke + 58% × Kd (11.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8.70 Current price: 14.04
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2011
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
19 Rev. Ana.
16 EPS Ana.
Mar 2027
18 Rev. Ana.
16 EPS Ana.
Mar 2028
18 Rev. Ana.
16 EPS Ana.
Mar 2029
4 Rev. Ana.
2 EPS Ana.
Mar 2030
3 Rev. Ana.
Revenue
154.38B
est: 155.69B (-0.8%)
194.89B
est: 197.42B (-1.3%)
224.07B
est: 226.18B (-0.9%)
264.32B
est: 268.12B (-1.4%)
315.27B
est: 315.40B (0.0%)
359.16B
est: 358.47B (+0.2%)
355.53B
est: 358.56B (-0.8%)
282.47B
est: 286.52B (-1.4%)
370.06B
est: 390.30B (-5.2%)
449.17B
est: 449.86B (-0.2%)
419.38B
est: 429.64B (-2.4%)
384.98B
est: 386.85B (-0.5%)
421.43B
est: 424.08B (-0.6%)
425.73B
est: 424.26B (+0.3%)
434.56B
est: 438.90B (-1.0%)
450.51B
445.95B – 468.16B
+2.6% YoY
498.81B
451.60B – 564.01B
+10.7% YoY
564.12B
563.41B – 564.82B
+13.1% YoY
662.09B
648.81B – 675.37B
+17.4% YoY
723.00B
654.57B – 817.51B
+9.2% YoY
EBITDA
38.84B
est: 31.13B (+24.8%)
50.81B
est: 38.01B (+33.7%)
59.02B
est: 34.15B (+72.8%)
76.31B
est: 48.67B (+56.8%)
101.97B
est: 81.37B (+25.3%)
118.81B
est: 110.22B (+7.8%)
101.00B
est: 94.35B (+7.0%)
58.57B
est: 29.60B (+97.9%)
37.59B
est: -31.54B (+219.2%)
80.98B
est: -137.09B (+159.1%)
104.30B
est: -537.86B (+119.4%)
93.12B
est: -596.68B (+115.6%)
102.27B
est: -642.34B (+115.9%)
105.53B
est: 241.26B (-56.3%)
115.99B
est: -279.46B (+141.5%)
256.19B
253.60B – 266.23B
+191.7% YoY
283.65B
256.81B – 320.73B
+10.7% YoY
320.79B
320.39B – 321.19B
+13.1% YoY
376.51B
368.95B – 384.06B
+17.4% YoY
411.15B
372.23B – 464.89B
+9.2% YoY
EBIT
14.87B
est: 15.91B (-6.5%)
20.49B
est: 16.85B (+21.6%)
25.08B
est: 23.58B (+6.3%)
37.29B
est: 29.36B (+27.0%)
54.82B
est: 44.08B (+24.4%)
57.55B
est: 62.68B (-8.2%)
23.84B
est: 54.60B (-56.3%)
-24.11B
est: 18.70B (-228.9%)
-104.87B
est: -33.38B (-214.2%)
-94.64B
est: -109.37B (+13.5%)
-66.97B
est: -489.89B (+86.3%)
-76.23B
est: -543.46B (+86.0%)
-62.28B
est: -585.05B (+89.4%)
-56.30B
est: 29.22B (-292.7%)
-40.35B
est: -351.84B (+88.5%)
31.03B
30.72B – 32.25B
+108.8% YoY
34.36B
31.11B – 38.85B
+10.7% YoY
38.86B
38.81B – 38.90B
+13.1% YoY
45.60B
44.69B – 46.52B
+17.4% YoY
49.80B
45.09B – 56.31B
+9.2% YoY
Net Income
8.99B
est: 11.04B (-18.6%)
7.23B
est: 11.40B (-36.6%)
10.11B
est: 8.28B (+22.0%)
19.68B
est: 11.98B (+64.2%)
31.93B
est: 23.40B (+36.5%)
27.28B
est: 36.34B (-24.9%)
-4.00B
est: 27.45B (-114.6%)
-41.68B
est: -3.15B (-1,221.4%)
-146.04B
est: -58.24B (-150.8%)
-738.78B
est: -165.53B (-346.3%)
-442.33B
est: -757.21B (+41.6%)
-282.45B
est: -840.01B (+66.4%)
-293.01B
est: -904.30B (+67.6%)
-312.38B
est: -655.67B (+52.4%)
-273.83B
est: -275.59B (+0.6%)
-348.47B
-471.78B – -225.17B
-26.4% YoY
-218.91B
-418.13B – -134.88B
+37.2% YoY
-180.48B
-301.83B – -127.70B
+17.6% YoY
-289.01B
-375.71B – -202.31B
-60.1% YoY
— – —
+100.0% YoY
SGA
10.16B
est: 17.90B (-43.3%)
26.96B
est: 22.37B (+20.5%)
12.81B
est: 20.85B (-38.6%)
13.70B
est: 24.93B (-45.0%)
15.82B
est: 27.32B (-42.1%)
14.71B
est: 41.54B (-64.6%)
12.56B
est: 38.45B (-67.3%)
11.68B
est: 37.52B (-68.9%)
14.82B
est: 57.88B (-74.4%)
11.77B
est: 78.53B (-85.0%)
7.88B
est: 79.18B (-90.1%)
9.79B
est: 87.84B (-88.9%)
9.41B
est: 94.56B (-90.0%)
5.65B
est: 8.12B (-30.5%)
5.00B
est: 8.42B (-40.6%)
8.62B
8.53B – 8.96B
+2.4% YoY
9.55B
8.64B – 10.79B
+10.7% YoY
10.80B
10.78B – 10.81B
+13.1% YoY
12.67B
12.42B – 12.93B
+17.4% YoY
13.84B
12.53B – 15.65B
+9.2% YoY
EPS
1.64
est: 1.51 (+8.3%)
1.32
est: 1.35 (-2.0%)
3.05
est: 1.87 (+63.3%)
5.93
est: 3.55 (+67.0%)
9.03
est: 5.13 (+76.0%)
7.42
est: 5.00 (+48.3%)
-1.23
est: -0.60 (-106.2%)
-11.36
est: -7.29 (-55.9%)
-21.16
est: -11.13 (-90.2%)
-27.26
est: -14.46 (-88.5%)
-15.40
est: -9.55 (-61.3%)
-9.83
est: -9.26 (-6.2%)
-8.43
est: -7.76 (-8.7%)
-6.41
est: -5.95 (-7.7%)
-4.01
est: -4.05 (+1.0%)
-2.43
-4.38 – -2.09
+40.1% YoY
-2.05
-3.88 – -1.25
+15.6% YoY
-1.83
-2.80 – -1.19
+10.9% YoY
-2.69
-3.49 – -1.88
-47.1% YoY
— – —
+100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 C+ 2/5 1/5 1/5 5/5 1/5 3/5 1/5
2026-05-15 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-14 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-13 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-12 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-11 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-05 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-15 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-13 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-10 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
55.50B
OE per share TTM
0.81
Owner's Yield
3.99%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
140.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-3.21M
Shares Outstanding
108.34B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Abhijit Kishore Chief Executive Officer male
Avneesh Khosla Chief Marketing Officer male
Gurucharan Singh Gandhi Chief Human Resources Officer male
Jagbir Singh Chief Technology Officer male
Pankaj Kapdeo General Counsel, Company Secretary, President of Legal, Head of BR & Compliance Officer male
Pragnya Ram Group Executive President of Corporate Communications & CSR
Puneet Krishnan Chief Operating Officer of Gujarat male
Rajendra Chourasia Chief Operating Officer of Maharashtra & Goa male
T. G. Ramakrishna Chief Operating Officer of Andhra Pradesh male
Tejas Mehta Chief Financial Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits