| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,716 | 10,673 | 10,607 | 10,508 | 10,932 | 11,117 | 11,015 | 11,023 | 11,195 | 11,323 | 11,332 | 11,689 | |
Growth YoY Revenue Growth YoY% | 1.0 | 0.5 | 0.7 | -1.4 | 2.0 | 4.2 | 3.9 | 4.9 | 2.4 | 1.9 | 2.9 | 6.0 |
| 6,434 | 6,323 | 6,271 | 6,304 | 6,382 | 6,405 | 6,356 | 6,410 | 6,511 | 6,506 | 6,443 | 6,655 | |
| 4,283 | 4,350 | 4,336 | 4,205 | 4,550 | 4,712 | 4,659 | 4,612 | 4,684 | 4,817 | 4,889 | 5,034 | |
OPM OPM% | 40.0 | 40.8 | 40.9 | 40.0 | 41.6 | 42.4 | 42.3 | 41.8 | 41.8 | 42.5 | 43.1 | 43.1 |
| 33 | 779 | 30 | 256 | 300 | 250 | 216 | 142 | 140 | 1,271 | 57,595 | 1,806 | |
Interest Expense Interest ExpenseCr | 6,569 | 6,518 | 6,280 | 5,519 | 6,614 | 5,940 | 6,471 | 5,893 | 4,784 | 5,828 | 4,990 | 5,120 |
Depreciation DepreciationCr | 5,667 | 5,598 | 5,751 | 5,369 | 5,404 | 5,629 | 5,571 | 5,472 | 5,567 | 5,550 | 5,518 | 5,467 |
PBT PBTCr | -7,920 | -6,987 | -7,666 | -6,427 | -7,168 | -6,607 | -7,167 | -6,611 | -5,527 | -5,290 | 51,976 | -3,747 |
| 818 | -1 | 9 | 6 | 8 | 2 | 0 | -3 | -3 | -4 | 6 | 7 | |
| -8,738 | -6,986 | -7,675 | -6,432 | -7,176 | -6,609 | -7,167 | -6,608 | -5,524 | -5,286 | 51,970 | -3,754 | |
Growth YoY PAT Growth YoY% | -15.0 | 12.6 | -19.6 | 18.0 | 17.9 | 5.4 | 6.6 | -2.7 | 23.0 | 20.0 | 825.1 | 43.2 |
NPM NPM% | -81.5 | -65.5 | -72.4 | -61.2 | -65.6 | -59.5 | -65.1 | -60.0 | -49.3 | -46.7 | 458.6 | -32.1 |
| -1.8 | -1.4 | -1.6 | -1.0 | -1.0 | -0.9 | -1.0 | -0.6 | -0.5 | -0.5 | 4.8 | -0.3 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,716 | 10,673 | 10,607 | 10,508 | 10,932 | 11,117 | 11,015 | 11,023 | 11,195 | 11,323 | 11,332 | 11,689 | |
Growth YoY Revenue Growth YoY% | 1.0 | 0.5 | 0.7 | -1.4 | 2.0 | 4.2 | 3.9 | 4.9 | 2.4 | 1.9 | 2.9 | 6.0 |
| 6,434 | 6,323 | 6,271 | 6,304 | 6,382 | 6,405 | 6,356 | 6,410 | 6,511 | 6,506 | 6,443 | 6,655 | |
| 4,283 | 4,350 | 4,336 | 4,205 | 4,550 | 4,712 | 4,659 | 4,612 | 4,684 | 4,817 | 4,889 | 5,034 | |
OPM OPM% | 40.0 | 40.8 | 40.9 | 40.0 | 41.6 | 42.4 | 42.3 | 41.8 | 41.8 | 42.5 | 43.1 | 43.1 |
| 33 | 779 | 30 | 256 | 300 | 250 | 216 | 142 | 140 | 1,271 | 57,595 | 1,806 | |
Interest Expense Interest ExpenseCr | 6,569 | 6,518 | 6,280 | 5,519 | 6,614 | 5,940 | 6,471 | 5,893 | 4,784 | 5,828 | 4,990 | 5,120 |
Depreciation DepreciationCr | 5,667 | 5,598 | 5,751 | 5,369 | 5,404 | 5,629 | 5,571 | 5,472 | 5,567 | 5,550 | 5,518 | 5,467 |
PBT PBTCr | -7,920 | -6,987 | -7,666 | -6,427 | -7,168 | -6,607 | -7,167 | -6,611 | -5,527 | -5,290 | 51,976 | -3,747 |
| 818 | -1 | 9 | 6 | 8 | 2 | 0 | -3 | -3 | -4 | 6 | 7 | |
| -8,738 | -6,986 | -7,675 | -6,432 | -7,176 | -6,609 | -7,167 | -6,608 | -5,524 | -5,286 | 51,970 | -3,754 | |
Growth YoY PAT Growth YoY% | -15.0 | 12.6 | -19.6 | 18.0 | 17.9 | 5.4 | 6.6 | -2.7 | 23.0 | 20.0 | 825.1 | 43.2 |
NPM NPM% | -81.5 | -65.5 | -72.4 | -61.2 | -65.6 | -59.5 | -65.1 | -60.0 | -49.3 | -46.7 | 458.6 | -32.1 |
| -1.8 | -1.4 | -1.6 | -1.0 | -1.0 | -0.9 | -1.0 | -0.6 | -0.5 | -0.5 | 4.8 | -0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 35,949 | 35,576 | 28,279 | 37,093 | 44,958 | 41,952 | 38,516 | 42,177 | 42,652 | 43,572 | 44,873 | 45,539 |
Growth Revenue Growth% | 13.9 | -1.0 | -20.5 | 31.2 | 21.2 | -6.7 | -8.2 | 9.5 | 1.1 | 2.2 | 3.0 | 3.3 |
| 24,299 | 25,361 | 22,231 | 32,970 | 30,045 | 25,007 | 22,479 | 25,360 | 25,526 | 25,446 | 25,870 | 26,115 | |
| 11,650 | 10,215 | 6,048 | 4,123 | 14,913 | 16,946 | 16,036 | 16,817 | 17,126 | 18,126 | 19,003 | 19,424 | |
OPM OPM% | 32.4 | 28.7 | 21.4 | 11.1 | 33.2 | 40.4 | 41.6 | 39.9 | 40.1 | 41.6 | 42.4 | 42.6 |
| 635 | 729 | 675 | 1,780 | -36,961 | -19,563 | 295 | 289 | 863 | 1,022 | 59,148 | 60,812 | |
Interest Expense Interest ExpenseCr | 1,779 | 3,979 | 4,813 | 9,543 | 15,392 | 17,998 | 20,981 | 23,354 | 25,766 | 24,543 | 21,495 | 20,722 |
Depreciation DepreciationCr | 6,256 | 7,827 | 8,409 | 14,536 | 24,356 | 23,639 | 23,584 | 23,050 | 22,634 | 21,973 | 22,108 | 22,102 |
PBT PBTCr | 4,250 | -863 | -6,499 | -18,175 | -61,797 | -44,253 | -28,234 | -29,298 | -30,410 | -27,368 | 34,548 | 37,412 |
| 1,522 | -464 | -2,331 | -3,572 | 12,081 | -20 | 11 | 4 | 829 | 16 | -4 | 6 | |
PAT PATCr | 2,728 | -400 | -4,168 | -14,604 | -73,878 | -44,233 | -28,245 | -29,301 | -31,238 | -27,384 | 34,552 | 37,406 |
Growth PAT Growth% | -14.6 | -114.7 | -942.8 | -250.4 | -405.9 | 40.1 | 36.1 | -3.7 | -6.6 | 12.3 | 226.2 | 235.7 |
NPM NPM% | 7.6 | -1.1 | -14.7 | -39.4 | -164.3 | -105.4 | -73.3 | -69.5 | -73.2 | -62.9 | 77.0 | 82.1 |
| 4.5 | -0.7 | -6.9 | -17.2 | -27.3 | -15.4 | -9.8 | -8.4 | -6.4 | -4.0 | 3.2 | 3.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 35,949 | 35,576 | 28,279 | 37,093 | 44,958 | 41,952 | 38,516 | 42,177 | 42,652 | 43,572 | 44,873 | 45,539 |
Growth Revenue Growth% | 13.9 | -1.0 | -20.5 | 31.2 | 21.2 | -6.7 | -8.2 | 9.5 | 1.1 | 2.2 | 3.0 | 3.3 |
| 24,299 | 25,361 | 22,231 | 32,970 | 30,045 | 25,007 | 22,479 | 25,360 | 25,526 | 25,446 | 25,870 | 26,115 | |
| 11,650 | 10,215 | 6,048 | 4,123 | 14,913 | 16,946 | 16,036 | 16,817 | 17,126 | 18,126 | 19,003 | 19,424 | |
OPM OPM% | 32.4 | 28.7 | 21.4 | 11.1 | 33.2 | 40.4 | 41.6 | 39.9 | 40.1 | 41.6 | 42.4 | 42.6 |
| 635 | 729 | 675 | 1,780 | -36,961 | -19,563 | 295 | 289 | 863 | 1,022 | 59,148 | 60,812 | |
Interest Expense Interest ExpenseCr | 1,779 | 3,979 | 4,813 | 9,543 | 15,392 | 17,998 | 20,981 | 23,354 | 25,766 | 24,543 | 21,495 | 20,722 |
Depreciation DepreciationCr | 6,256 | 7,827 | 8,409 | 14,536 | 24,356 | 23,639 | 23,584 | 23,050 | 22,634 | 21,973 | 22,108 | 22,102 |
PBT PBTCr | 4,250 | -863 | -6,499 | -18,175 | -61,797 | -44,253 | -28,234 | -29,298 | -30,410 | -27,368 | 34,548 | 37,412 |
| 1,522 | -464 | -2,331 | -3,572 | 12,081 | -20 | 11 | 4 | 829 | 16 | -4 | 6 | |
PAT PATCr | 2,728 | -400 | -4,168 | -14,604 | -73,878 | -44,233 | -28,245 | -29,301 | -31,238 | -27,384 | 34,552 | 37,406 |
Growth PAT Growth% | -14.6 | -114.7 | -942.8 | -250.4 | -405.9 | 40.1 | 36.1 | -3.7 | -6.6 | 12.3 | 226.2 | 235.7 |
NPM NPM% | 7.6 | -1.1 | -14.7 | -39.4 | -164.3 | -105.4 | -73.3 | -69.5 | -73.2 | -62.9 | 77.0 | 82.1 |
| 4.5 | -0.7 | -6.9 | -17.2 | -27.3 | -15.4 | -9.8 | -8.4 | -6.4 | -4.0 | 3.2 | 3.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3,601 | 3,605 | 4,359 | 8,736 | 28,735 | 28,735 | 32,119 | 48,680 | 50,120 | 71,393 | 1,08,343 |
Reserves ReservesCr | 19,950 | 21,127 | 22,903 | 50,899 | -22,756 | -66,963 | -94,084 | -1,23,039 | -1,54,287 | -1,78,664 | -1,44,101 |
| 15,589 | 17,061 | 10,634 | 54,152 | 95,779 | 66,403 | 61,134 | 60,023 | 54,141 | 55,614 | 39,689 | |
| 40,986 | 54,911 | 60,681 | 1,15,913 | 1,25,161 | 1,75,306 | 1,94,860 | 2,21,579 | 2,35,023 | 2,12,573 | 1,87,707 | |
| 80,126 | 96,705 | 98,577 | 2,29,700 | 2,26,920 | 2,03,481 | 1,94,029 | 2,07,243 | 1,84,998 | 1,97,867 | 1,91,638 | |
| 4,497 | 7,633 | 9,184 | 18,200 | 16,686 | 14,100 | 16,836 | 13,854 | 12,861 | 31,039 | 21,876 | |
| 75,629 | 89,072 | 89,394 | 2,11,500 | 2,10,234 | 1,89,381 | 1,77,194 | 1,93,389 | 1,72,137 | 1,66,828 | 1,69,762 | |
| 80,126 | 96,705 | 98,577 | 2,29,700 | 2,26,920 | 2,03,481 | 1,94,029 | 2,07,243 | 1,84,998 | 1,97,867 | 1,91,638 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3,601 | 3,605 | 4,359 | 8,736 | 28,735 | 28,735 | 32,119 | 48,680 | 50,120 | 71,393 | 1,08,343 |
Reserves ReservesCr | 19,950 | 21,127 | 22,903 | 50,899 | -22,756 | -66,963 | -94,084 | -1,23,039 | -1,54,287 | -1,78,664 | -1,44,101 |
| 15,589 | 17,061 | 10,634 | 54,152 | 95,779 | 66,403 | 61,134 | 60,023 | 54,141 | 55,614 | 39,689 | |
| 40,986 | 54,911 | 60,681 | 1,15,913 | 1,25,161 | 1,75,306 | 1,94,860 | 2,21,579 | 2,35,023 | 2,12,573 | 1,87,707 | |
| 80,126 | 96,705 | 98,577 | 2,29,700 | 2,26,920 | 2,03,481 | 1,94,029 | 2,07,243 | 1,84,998 | 1,97,867 | 1,91,638 | |
| 4,497 | 7,633 | 9,184 | 18,200 | 16,686 | 14,100 | 16,836 | 13,854 | 12,861 | 31,039 | 21,876 | |
| 75,629 | 89,072 | 89,394 | 2,11,500 | 2,10,234 | 1,89,381 | 1,77,194 | 1,93,389 | 1,72,137 | 1,66,828 | 1,69,762 | |
| 80,126 | 96,705 | 98,577 | 2,29,700 | 2,26,920 | 2,03,481 | 1,94,029 | 2,07,243 | 1,84,998 | 1,97,867 | 1,91,638 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,949 | 10,476 | 5,332 | 5,348 | 7,328 | 15,640 | 17,387 | 18,869 | 20,826 | 9,290 | 19,411 | |
| -2,389 | -15,556 | -9,272 | -7,379 | -2,790 | 1,075 | -5,730 | -5,414 | -1,907 | -16,248 | -6,104 | |
| -9,330 | 4,506 | 3,925 | -2,949 | -5,019 | -16,731 | -10,554 | -14,680 | -18,980 | 7,047 | -11,458 | |
Net Cash Flow Net Cash FlowCr | -770 | -574 | -14 | -4,980 | -481 | -17 | 1,103 | -1,224 | -61 | 89 | 1,849 |
Free Cash Flow Free Cash FlowCr | 3,824 | 5,144 | -3,269 | -2,238 | -474 | 11,108 | 11,499 | 15,012 | 19,296 | -599 | 8,597 |
CFO To PAT CFO To PAT% | 401.3 | -2,620.9 | -127.9 | -36.6 | -9.9 | -35.4 | -61.6 | -64.4 | -66.7 | -33.9 | 56.2 |
CFO To EBITDA CFO To EBITDA% | 94.0 | 102.6 | 88.2 | 129.7 | 49.1 | 92.3 | 108.4 | 112.2 | 121.6 | 51.3 | 102.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,949 | 10,476 | 5,332 | 5,348 | 7,328 | 15,640 | 17,387 | 18,869 | 20,826 | 9,290 | 19,411 | |
| -2,389 | -15,556 | -9,272 | -7,379 | -2,790 | 1,075 | -5,730 | -5,414 | -1,907 | -16,248 | -6,104 | |
| -9,330 | 4,506 | 3,925 | -2,949 | -5,019 | -16,731 | -10,554 | -14,680 | -18,980 | 7,047 | -11,458 | |
Net Cash Flow Net Cash FlowCr | -770 | -574 | -14 | -4,980 | -481 | -17 | 1,103 | -1,224 | -61 | 89 | 1,849 |
Free Cash Flow Free Cash FlowCr | 3,824 | 5,144 | -3,269 | -2,238 | -474 | 11,108 | 11,499 | 15,012 | 19,296 | -599 | 8,597 |
CFO To PAT CFO To PAT% | 401.3 | -2,620.9 | -127.9 | -36.6 | -9.9 | -35.4 | -61.6 | -64.4 | -66.7 | -33.9 | 56.2 |
CFO To EBITDA CFO To EBITDA% | 94.0 | 102.6 | 88.2 | 129.7 | 49.1 | 92.3 | 108.4 | 112.2 | 121.6 | 51.3 | 102.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 39,516 | 30,898 | 33,022 | 52,155 | 8,937 | 26,580 | 31,091 | 28,332 | 66,359 | 48,619 | 92,417 | 1,57,314 |
Price To Earnings Price To Earnings | 14.5 | 2.7 | 4.2 | |||||||||
Price To Sales Price To Sales | 1.1 | 0.9 | 1.2 | 1.4 | 0.2 | 0.6 | 0.8 | 0.7 | 1.6 | 1.1 | 2.1 | 3.5 |
Price To Book Price To Book | 1.7 | 1.3 | 1.2 | 0.3 | 1.5 | -0.7 | -0.5 | -0.4 | -0.6 | -0.5 | -2.6 | -4.4 |
EV To EBITDA EV To EBITDA | 6.5 | 8.1 | 14.9 | 38.7 | 6.9 | 13.3 | 15.1 | 15.8 | 18.1 | 15.0 | 14.7 | 17.3 |
GPM GPM% | 41.3 | 39.0 | 32.5 | 23.8 | 44.0 | 49.6 | 50.0 | 47.6 | 47.6 | 49.0 | 50.1 | 50.1 |
OPM OPM% | 32.4 | 28.7 | 21.4 | 11.1 | 33.2 | 40.4 | 41.6 | 39.9 | 40.1 | 41.6 | 42.4 | 42.6 |
NPM NPM% | 7.6 | -1.1 | -14.7 | -39.4 | -164.3 | -105.4 | -73.3 | -69.5 | -73.2 | -62.9 | 77.0 | 82.1 |
ROCE ROCE% | 9.9 | 4.1 | -2.0 | -5.1 | -45.4 | -16.1 | -4.8 | -3.6 | -3.3 | -2.2 | 35.8 | 35.8 |
ROE ROE% | 11.6 | -1.6 | -15.3 | -24.5 | -1,235.4 | 115.7 | 45.6 | 39.4 | 30.0 | 25.5 | -96.6 | -96.6 |
ROA ROA% | 3.4 | -0.4 | -4.2 | -6.4 | -32.6 | -21.7 | -14.6 | -14.1 | -16.9 | -13.8 | 18.0 | 18.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 39,516 | 30,898 | 33,022 | 52,155 | 8,937 | 26,580 | 31,091 | 28,332 | 66,359 | 48,619 | 92,417 | 1,57,314 |
Price To Earnings Price To Earnings | 14.5 | 2.7 | 4.2 | |||||||||
Price To Sales Price To Sales | 1.1 | 0.9 | 1.2 | 1.4 | 0.2 | 0.6 | 0.8 | 0.7 | 1.6 | 1.1 | 2.1 | 3.5 |
Price To Book Price To Book | 1.7 | 1.3 | 1.2 | 0.3 | 1.5 | -0.7 | -0.5 | -0.4 | -0.6 | -0.5 | -2.6 | -4.4 |
EV To EBITDA EV To EBITDA | 6.5 | 8.1 | 14.9 | 38.7 | 6.9 | 13.3 | 15.1 | 15.8 | 18.1 | 15.0 | 14.7 | 17.3 |
GPM GPM% | 41.3 | 39.0 | 32.5 | 23.8 | 44.0 | 49.6 | 50.0 | 47.6 | 47.6 | 49.0 | 50.1 | 50.1 |
OPM OPM% | 32.4 | 28.7 | 21.4 | 11.1 | 33.2 | 40.4 | 41.6 | 39.9 | 40.1 | 41.6 | 42.4 | 42.6 |
NPM NPM% | 7.6 | -1.1 | -14.7 | -39.4 | -164.3 | -105.4 | -73.3 | -69.5 | -73.2 | -62.9 | 77.0 | 82.1 |
ROCE ROCE% | 9.9 | 4.1 | -2.0 | -5.1 | -45.4 | -16.1 | -4.8 | -3.6 | -3.3 | -2.2 | 35.8 | 35.8 |
ROE ROE% | 11.6 | -1.6 | -15.3 | -24.5 | -1,235.4 | 115.7 | 45.6 | 39.4 | 30.0 | 25.5 | -96.6 | -96.6 |
ROA ROA% | 3.4 | -0.4 | -4.2 | -6.4 | -32.6 | -21.7 | -14.6 | -14.1 | -16.9 | -13.8 | 18.0 | 18.0 |
Documents — Vodafone Idea Ltd
Concall Transcript Summaries — Vodafone Idea Ltd