VODAFONE IDEA
|
VODAFONE IDEA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹42,652 Cr | ₹42,177 Cr | ₹38,516 Cr | ₹41,952 Cr | ₹44,958 Cr |
| Sales | ₹18 Cr | ₹8.70 Cr | ₹8.90 Cr | ₹5.10 Cr | ₹4.40 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Telecommunication Services | ₹42,555 Cr | ₹42,134 Cr | ₹38,490 Cr | ₹41,933 Cr | ₹44,912 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹79 Cr | ₹35 Cr | ₹17 Cr | ₹14 Cr | ₹41 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹42,652 Cr | ₹42,177 Cr | ₹38,516 Cr | ₹41,952 Cr | ₹44,958 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | ₹16 Cr | ₹7.80 Cr | ₹7.00 Cr | ₹3.00 Cr | ₹3.90 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹16 Cr | ₹7.80 Cr | ₹7.00 Cr | ₹3.00 Cr | ₹3.90 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5,656 Cr | ₹5,826 Cr | ₹5,721 Cr | ₹5,604 Cr | ₹6,189 Cr |
| Electricity & Power | ₹5,656 Cr | ₹5,826 Cr | ₹5,721 Cr | ₹5,604 Cr | ₹6,189 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹2,122 Cr | ₹1,866 Cr | ₹1,735 Cr | ₹2,030 Cr | ₹2,164 Cr |
| Salaries, Wages & Bonus | ₹1,899 Cr | ₹1,656 Cr | ₹1,551 Cr | ₹1,799 Cr | ₹1,885 Cr |
| Contributions to EPF & Pension Funds | ₹122 Cr | ₹112 Cr | ₹108 Cr | ₹142 Cr | ₹158 Cr |
| Workmen and Staff Welfare Expenses | ₹95 Cr | ₹89 Cr | ₹75 Cr | ₹84 Cr | ₹115 Cr |
| Other Employees Cost | ₹7.00 Cr | ₹9.30 Cr | ₹0.90 Cr | ₹4.10 Cr | ₹6.80 Cr |
| Network Operating expenses | ₹12,450 Cr | ₹12,711 Cr | ₹11,548 Cr | ₹13,751 Cr | ₹16,035 Cr |
| Access / Installtion and Processing Charges | ₹4,118 Cr | ₹3,899 Cr | ₹2,916 Cr | ₹5,291 Cr | ₹5,998 Cr |
| License, Royalty and Spectrum Charges | ₹3,673 Cr | ₹4,002 Cr | ₹4,199 Cr | ₹4,130 Cr | ₹4,848 Cr |
| Passive Infrastructure & Maintenance charges | - | - | - | - | - |
| Internet / Band width and Port Charges | - | - | - | - | - |
| Leased Line and Gateway Charges | ₹458 Cr | ₹450 Cr | ₹465 Cr | ₹494 Cr | ₹576 Cr |
| Other Mfg Exp | ₹4,201 Cr | ₹4,360 Cr | ₹3,969 Cr | ₹3,836 Cr | ₹4,613 Cr |
| General and Administration Expenses | ₹448 Cr | ₹441 Cr | ₹295 Cr | ₹597 Cr | ₹1,029 Cr |
| Rent , Rates & Taxes | ₹15 Cr | ₹12 Cr | ₹15 Cr | ₹25 Cr | ₹29 Cr |
| Insurance | ₹52 Cr | ₹68 Cr | ₹65 Cr | ₹64 Cr | ₹55 Cr |
| Printing and stationery | ₹3.80 Cr | ₹4.50 Cr | ₹4.50 Cr | ₹3.60 Cr | ₹9.30 Cr |
| Professional and legal fees | ₹70 Cr | ₹63 Cr | ₹61 Cr | ₹61 Cr | ₹173 Cr |
| Traveling and conveyance | ₹108 Cr | ₹96 Cr | ₹46 Cr | ₹38 Cr | ₹124 Cr |
| Other Administration | ₹200 Cr | ₹198 Cr | ₹104 Cr | ₹406 Cr | ₹638 Cr |
| Selling and Distribution Expenses | ₹4,560 Cr | ₹4,263 Cr | ₹2,844 Cr | ₹2,485 Cr | ₹4,026 Cr |
| Advertisement & Sales Promotion | ₹228 Cr | ₹284 Cr | ₹356 Cr | ₹199 Cr | ₹426 Cr |
| Sales Commissions & Incentives | ₹3,567 Cr | ₹2,837 Cr | ₹1,340 Cr | ₹1,127 Cr | ₹2,077 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹765 Cr | ₹1,142 Cr | ₹1,148 Cr | ₹1,159 Cr | ₹1,523 Cr |
| Miscellaneous Expenses | ₹371 Cr | ₹309 Cr | ₹349 Cr | ₹580 Cr | ₹793 Cr |
| Bad debts /advances written off | ₹212 Cr | ₹117 Cr | ₹176 Cr | ₹387 Cr | ₹533 Cr |
| Provision for doubtful debts | - | ₹8.60 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.50 Cr | ₹2.60 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹159 Cr | ₹183 Cr | ₹174 Cr | ₹192 Cr | ₹257 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹25,622 Cr | ₹25,424 Cr | ₹22,499 Cr | ₹25,050 Cr | ₹30,240 Cr |
| Operating Profit (Excl OI) | ₹17,030 Cr | ₹16,753 Cr | ₹16,016 Cr | ₹16,902 Cr | ₹14,717 Cr |
| Other Income | ₹211 Cr | ₹385 Cr | ₹183 Cr | ₹413 Cr | ₹1,369 Cr |
| Interest Received | ₹43 Cr | ₹247 Cr | ₹88 Cr | ₹123 Cr | ₹738 Cr |
| Dividend Received | - | - | - | ₹40 Cr | ₹288 Cr |
| Profit on sale of Fixed Assets | ₹49 Cr | ₹64 Cr | ₹68 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹48 Cr | - | ₹-48 Cr | - | - |
| Foreign Exchange Gains | - | - | - | ₹195 Cr | - |
| Others | ₹71 Cr | ₹73 Cr | ₹76 Cr | ₹54 Cr | ₹343 Cr |
| Operating Profit | ₹17,240 Cr | ₹17,137 Cr | ₹16,199 Cr | ₹17,315 Cr | ₹16,086 Cr |
| Interest | ₹25,767 Cr | ₹23,363 Cr | ₹21,015 Cr | ₹18,193 Cr | ₹15,527 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹950 Cr | ₹1,512 Cr | ₹2,066 Cr | ₹2,314 Cr | ₹2,620 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹152 Cr | ₹208 Cr | ₹559 Cr | ₹527 Cr | ₹338 Cr |
| Other Interest | ₹24,664 Cr | ₹21,643 Cr | ₹18,390 Cr | ₹15,352 Cr | ₹12,568 Cr |
| PBDT | ₹-8,526 Cr | ₹-6,226 Cr | ₹-4,815 Cr | ₹-878 Cr | ₹560 Cr |
| Depreciation | ₹22,634 Cr | ₹23,050 Cr | ₹23,584 Cr | ₹23,639 Cr | ₹24,356 Cr |
| Profit Before Taxation & Exceptional Items | ₹-31,160 Cr | ₹-29,276 Cr | ₹-28,400 Cr | ₹-24,517 Cr | ₹-23,797 Cr |
| Exceptional Income / Expenses | ₹756 Cr | ₹-22 Cr | ₹164 Cr | ₹-19,968 Cr | ₹-38,356 Cr |
| Profit Before Tax | ₹-30,410 Cr | ₹-29,298 Cr | ₹-28,234 Cr | ₹-44,253 Cr | ₹-61,797 Cr |
| Provision for Tax | ₹829 Cr | ₹3.50 Cr | ₹11 Cr | ₹-20 Cr | ₹12,081 Cr |
| Current Income Tax | ₹5.20 Cr | ₹12 Cr | ₹17 Cr | ₹-18 Cr | ₹0.40 Cr |
| Deferred Tax | ₹0.10 Cr | ₹-8.00 Cr | ₹-6.00 Cr | ₹-2.30 Cr | ₹12,081 Cr |
| Other taxes | ₹823 Cr | - | ₹0.40 Cr | - | - |
| Profit After Tax | ₹-31,238 Cr | ₹-29,301 Cr | ₹-28,245 Cr | ₹-44,233 Cr | ₹-73,878 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-31,238 Cr | ₹-29,301 Cr | ₹-28,245 Cr | ₹-44,233 Cr | ₹-73,878 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-203,318 Cr | ₹-174,360 Cr | ₹-146,155 Cr | ₹-101,976 Cr | ₹-23,423 Cr |
| Appropriations | ₹-234,557 Cr | ₹-203,661 Cr | ₹-174,400 Cr | ₹-146,209 Cr | ₹-97,302 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹9.00 Cr | ₹-343 Cr | ₹-40 Cr | ₹-55 Cr | ₹4,675 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-6.23 | ₹-6.02 | ₹-8.79 | ₹-15.39 | ₹-25.71 |
| Adjusted EPS | ₹-6.23 | ₹-6.02 | ₹-8.79 | ₹-15.39 | ₹-25.71 |
Compare Income Statement of peers of VODAFONE IDEA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VODAFONE IDEA | ₹104,226.0 Cr | 10.6% | 10.2% | 11.9% | Stock Analytics | |
| BHARTI AIRTEL | ₹1,236,610.0 Cr | 0.9% | 4.6% | 18.6% | Stock Analytics | |
| INDUS TOWERS | ₹95,356.4 Cr | 5.4% | 0.7% | -4.3% | Stock Analytics | |
| BHARTI HEXACOM | ₹89,402.5 Cr | -1.5% | 4.5% | 18% | Stock Analytics | |
| TATA COMMUNICATIONS | ₹54,131.5 Cr | -1.5% | 14.8% | 0.1% | Stock Analytics | |
| TATA TELESERVICES (MAHARASHTRA) | ₹10,707.1 Cr | -1.3% | -3.7% | -29.1% | Stock Analytics | |
VODAFONE IDEA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VODAFONE IDEA | 10.6% |
10.2% |
11.9% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses