VODAFONE IDEA
|
VODAFONE IDEA Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹71,393 Cr | ₹50,120 Cr | ₹48,680 Cr | ₹32,119 Cr | ₹28,735 Cr |
| Equity - Authorised | ₹131,950 Cr | ₹70,000 Cr | ₹70,000 Cr | ₹70,000 Cr | ₹48,500 Cr |
| Equity - Issued | ₹71,393 Cr | ₹50,120 Cr | ₹48,680 Cr | ₹32,119 Cr | ₹28,735 Cr |
| Equity Paid Up | ₹71,393 Cr | ₹50,120 Cr | ₹48,680 Cr | ₹32,119 Cr | ₹28,735 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹36,951 Cr | ₹2.00 Cr | ₹3.80 Cr | ₹5.00 Cr | ₹36 Cr |
| Total Reserves | ₹-178,664 Cr | ₹-154,289 Cr | ₹-123,043 Cr | ₹-94,089 Cr | ₹-67,000 Cr |
| Securities Premium | ₹112,617 Cr | ₹109,592 Cr | ₹109,590 Cr | ₹109,586 Cr | ₹108,470 Cr |
| Capital Reserves | ₹-8,846 Cr | ₹-8,846 Cr | ₹-8,846 Cr | ₹-8,846 Cr | ₹-8,846 Cr |
| Profit & Loss Account Balance | ₹-261,966 Cr | ₹-234,566 Cr | ₹-203,318 Cr | ₹-174,360 Cr | ₹-146,155 Cr |
| General Reserves | ₹597 Cr | ₹597 Cr | ₹156 Cr | ₹156 Cr | ₹156 Cr |
| Other Reserves | ₹-21,066 Cr | ₹-21,066 Cr | ₹-20,625 Cr | ₹-20,625 Cr | ₹-20,625 Cr |
| Reserve excluding Revaluation Reserve | ₹-178,664 Cr | ₹-154,289 Cr | ₹-123,043 Cr | ₹-94,089 Cr | ₹-67,000 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹-70,320 Cr | ₹-104,167 Cr | ₹-74,359 Cr | ₹-61,965 Cr | ₹-38,228 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | ₹135 Cr | ₹1,310 Cr | ₹4,933 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹2,326 Cr | ₹4,036 Cr | ₹135 Cr | ₹1,310 Cr | ₹8,701 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-2,326 Cr | ₹-4,036 Cr | - | - | ₹-3,768 Cr |
| Unsecured Loans | ₹182,768 Cr | ₹202,896 Cr | ₹189,155 Cr | ₹174,641 Cr | ₹152,483 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | ₹1,731 Cr |
| Loans - Banks | - | - | - | - | ₹5,087 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | ₹31 Cr | ₹59 Cr |
| Other Unsecured Loan | ₹182,768 Cr | ₹202,896 Cr | ₹189,155 Cr | ₹174,610 Cr | ₹145,606 Cr |
| Deferred Tax Assets / Liabilities | ₹5.10 Cr | ₹-13 Cr | ₹-14 Cr | ₹-6.00 Cr | ₹-0.10 Cr |
| Deferred Tax Assets | ₹16,143 Cr | ₹15,888 Cr | ₹22,811 Cr | ₹16,579 Cr | ₹19,179 Cr |
| Deferred Tax Liability | ₹16,148 Cr | ₹15,874 Cr | ₹22,797 Cr | ₹16,573 Cr | ₹19,179 Cr |
| Other Long Term Liabilities | ₹29,783 Cr | ₹32,067 Cr | ₹32,160 Cr | ₹18,786 Cr | ₹17,720 Cr |
| Long Term Trade Payables | ₹0.40 Cr | ₹39 Cr | ₹106 Cr | ₹85 Cr | ₹127 Cr |
| Long Term Provisions | ₹5.00 Cr | ₹21 Cr | ₹24 Cr | ₹38 Cr | ₹42 Cr |
| Total Non-Current Liabilities | ₹212,561 Cr | ₹235,009 Cr | ₹221,566 Cr | ₹194,854 Cr | ₹175,304 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹10,748 Cr | ₹13,436 Cr | ₹13,536 Cr | ₹13,170 Cr | ₹13,276 Cr |
| Sundry Creditors | ₹10,748 Cr | ₹13,436 Cr | ₹13,536 Cr | ₹13,170 Cr | ₹13,276 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹44,534 Cr | ₹40,141 Cr | ₹44,997 Cr | ₹45,690 Cr | ₹53,081 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | - | - | - |
| Interest Accrued But Not Due | ₹929 Cr | ₹768 Cr | ₹1,048 Cr | ₹265 Cr | ₹1,396 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹43,605 Cr | ₹39,373 Cr | ₹43,949 Cr | ₹45,425 Cr | ₹51,685 Cr |
| Short Term Borrowings | - | - | ₹1,475 Cr | ₹2,250 Cr | - |
| Secured ST Loans repayable on Demands | - | - | ₹1,475 Cr | ₹2,250 Cr | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹332 Cr | ₹565 Cr | ₹15 Cr | ₹27 Cr | ₹46 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹259 Cr | ₹528 Cr | ₹0.10 Cr | ₹4.70 Cr | ₹0.10 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹73 Cr | ₹37 Cr | ₹15 Cr | ₹22 Cr | ₹46 Cr |
| Total Current Liabilities | ₹55,614 Cr | ₹54,141 Cr | ₹60,023 Cr | ₹61,137 Cr | ₹66,403 Cr |
| Total Liabilities | ₹197,855 Cr | ₹184,984 Cr | ₹207,229 Cr | ₹194,026 Cr | ₹203,478 Cr |
| ASSETS | |||||
| Gross Block | ₹324,806 Cr | ₹302,626 Cr | ₹302,868 Cr | ₹281,345 Cr | ₹284,799 Cr |
| Less: Accumulated Depreciation | ₹183,486 Cr | ₹162,501 Cr | ₹146,612 Cr | ₹124,527 Cr | ₹117,308 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹141,320 Cr | ₹140,125 Cr | ₹156,255 Cr | ₹156,819 Cr | ₹167,490 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹2,472 Cr | ₹639 Cr | ₹300 Cr | ₹324 Cr | ₹600 Cr |
| Non Current Investments | - | ₹0.30 Cr | ₹5.80 Cr | ₹5.30 Cr | ₹4.10 Cr |
| Long Term Investment | - | ₹0.30 Cr | ₹5.80 Cr | ₹5.30 Cr | ₹4.10 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | ₹160 Cr | ₹165 Cr | ₹165 Cr | ₹164 Cr |
| Long Term Loans & Advances | ₹6,537 Cr | ₹6,592 Cr | ₹10,050 Cr | ₹10,695 Cr | ₹13,691 Cr |
| Other Non Current Assets | ₹747 Cr | ₹7,168 Cr | ₹9,139 Cr | ₹9,305 Cr | ₹7,588 Cr |
| Total Non-Current Assets | ₹166,816 Cr | ₹172,074 Cr | ₹193,326 Cr | ₹177,188 Cr | ₹189,379 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | ₹0.20 Cr | - | - | - |
| Quoted | - | ₹0.20 Cr | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1.10 Cr | ₹1.20 Cr | ₹16 Cr | ₹2.30 Cr | ₹0.60 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹1.10 Cr | ₹1.20 Cr | ₹16 Cr | ₹2.30 Cr | ₹0.60 Cr |
| Sundry Debtors | ₹2,000 Cr | ₹2,195 Cr | ₹2,164 Cr | ₹2,444 Cr | ₹2,507 Cr |
| Debtors more than Six months | ₹1,103 Cr | ₹1,279 Cr | ₹1,306 Cr | ₹1,373 Cr | ₹1,675 Cr |
| Debtors Others | ₹1,885 Cr | ₹1,949 Cr | ₹1,933 Cr | ₹2,168 Cr | ₹2,004 Cr |
| Cash and Bank | ₹10,569 Cr | ₹536 Cr | ₹855 Cr | ₹3,497 Cr | ₹2,217 Cr |
| Cash in hand | ₹1.90 Cr | ₹1.60 Cr | ₹1.60 Cr | ₹3.20 Cr | ₹3.00 Cr |
| Balances at Bank | ₹10,547 Cr | ₹514 Cr | ₹838 Cr | ₹3,487 Cr | ₹2,195 Cr |
| Other cash and bank balances | ₹20 Cr | ₹20 Cr | ₹16 Cr | ₹6.80 Cr | ₹18 Cr |
| Other Current Assets | ₹7,118 Cr | ₹244 Cr | ₹136 Cr | ₹229 Cr | ₹9,157 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | ₹0.20 Cr | ₹0.20 Cr | ₹2.30 Cr | - |
| Interest accrued and or due on loans | ₹504 Cr | ₹9.90 Cr | ₹10.00 Cr | ₹44 Cr | ₹34 Cr |
| Prepaid Expenses | ₹177 Cr | ₹161 Cr | ₹130 Cr | ₹180 Cr | ₹327 Cr |
| Other current_assets | ₹6,437 Cr | ₹73 Cr | ₹-3.50 Cr | ₹2.70 Cr | ₹8,796 Cr |
| Short Term Loans and Advances | ₹11,352 Cr | ₹9,884 Cr | ₹10,682 Cr | ₹10,667 Cr | ₹153 Cr |
| Advances recoverable in cash or in kind | ₹2,017 Cr | ₹2,032 Cr | ₹2,040 Cr | ₹1,151 Cr | - |
| Advance income tax and TDS | - | ₹5.90 Cr | - | ₹606 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | ₹0.10 Cr | ₹0.30 Cr | ₹0.70 Cr | ₹1.00 Cr |
| Other Loans & Advances | ₹9,335 Cr | ₹7,846 Cr | ₹8,641 Cr | ₹8,909 Cr | ₹152 Cr |
| Total Current Assets | ₹31,040 Cr | ₹12,861 Cr | ₹13,854 Cr | ₹16,839 Cr | ₹14,034 Cr |
| Net Current Assets (Including Current Investments) | ₹-24,574 Cr | ₹-41,281 Cr | ₹-46,169 Cr | ₹-44,298 Cr | ₹-52,368 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹197,855 Cr | ₹184,984 Cr | ₹207,229 Cr | ₹194,026 Cr | ₹203,478 Cr |
| Contingent Liabilities | ₹19,276 Cr | ₹18,928 Cr | ₹21,390 Cr | ₹19,960 Cr | ₹17,147 Cr |
| Total Debt | ₹196,296 Cr | ₹207,630 Cr | ₹201,586 Cr | ₹190,918 Cr | ₹180,310 Cr |
| Book Value | - | -20.78 | -15.28 | -19.29 | -13.32 |
| Adjusted Book Value | -15.03 | -20.78 | -15.28 | -19.29 | -13.32 |
Compare Balance Sheet of peers of VODAFONE IDEA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VODAFONE IDEA | ₹117,010.4 Cr | 8.7% | 16.5% | 30.1% | Stock Analytics | |
| BHARTI AIRTEL | ₹1,284,520.0 Cr | 0.9% | 0.6% | 29.9% | Stock Analytics | |
| INDUS TOWERS | ₹109,668.0 Cr | 4.9% | 4.4% | 13.7% | Stock Analytics | |
| BHARTI HEXACOM | ₹87,837.5 Cr | 0.4% | -3.2% | 27.2% | Stock Analytics | |
| TATA COMMUNICATIONS | ₹52,227.7 Cr | -0.3% | -0.5% | 2.2% | Stock Analytics | |
| TATA TELESERVICES (MAHARASHTRA) | ₹9,610.4 Cr | -6.1% | -9.9% | -37.5% | Stock Analytics | |
VODAFONE IDEA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VODAFONE IDEA | 8.7% |
16.5% |
30.1% |
| SENSEX | 0% |
2.7% |
6.8% |
You may also like the below Video Courses