What is Vodafone Idea Ltd's market cap?

Vodafone Idea Ltd (IDEA) has a market capitalization of ₹1.02 Lakh Cr.

What sector is IDEA in?

Vodafone Idea Ltd operates in the Telecom & Digital Infrastructure sector.

What is IDEA's return on equity?

Vodafone Idea Ltd has a return on equity (ROE) of 29.8%.

Loading company...

Analyzing...

Vodafone Idea Ltd (IDEA) — Analysis, Financials, Intelligence | The Stock Filter

The Organism · Company Intelligence

Vodafone Idea Ltd

IDEA|BSE: 532822

Telecom & Digital InfrastructureTelecom & Mediawww.vodafoneidea.com

₹10.56

+₹0.38 (+3.73%)|MCap ₹1.02 Lakh Cr

As of 4 May 2026 (End of Day)

Promoter: 19.0%

52W Low ₹6.1252W High ₹12.52

Vodafone Idea Ltd. engages in the provision of telecommunication services. The company is headquartered in Mumbai, Maharashtra and currently employs 9,226 full-time employees. The company went IPO on

Secular Currents

Theme Connections

Digital Infra 5G Rollout

Intelligence Profile

TSF Score

29/100

Concall Signalconfident3d ago

5 forward guidance items shared

5G rollout4G tower count4G population coverage5G launch circles

The Vitals · Company Health

Health Indicators

Shenanigan Score

67Clean

Trust Score

X-Ray

Concerns

🟠Profit decliningBusiness

Watch

Nothing flagged for monitoring

Strengths

🟢Strong return on equity (29.8%)Business
🟢Consistent dividend payerOpportunity

The Numbers · Key Metrics

ROE

29.8%

Revenue Growth 3yr

4.9%

Debt/Equity

-2.36x

₹1.02 Lakh Cr

The Narrator · StoryTel Intelligence

FY2025Telecom & Digital InfrastructureProduct Sales ModelModel:Revenue = Subscriber Base × ARPU + Enterprise Revenue + Tower Rental Income

Key Insight

“Operates in Telecom & Digital Infrastructure.”

The Revenue Story

₹43,571 Cr revenue.

Total Income₹44,592 Cr

Revenue₹43,571 Cr(97.7% of Total Income)

Other Income₹1,021 Cr(2.3% of Total Income)

The Cost Story

COGS 0.0%, employees 5.1%.

Finance Costs₹24,543 Cr(26.9%)

Other Expenses₹23,212 Cr(25.5%)

Depreciation₹21,973 Cr(24.1%)

EBITDA₹19,147 Cr(21.0%)

Employee₹2,231 Cr(2.4%)

Cogs₹2 Cr(0.0%)

0.5%EBITDA Margin

Finance Costs

26.9%

Other Expenses

25.5%

Depreciation

24.1%

EBITDA

21.0%

Employee

2.4%

Cogs

0.0%

Key Metrics

ROE

29.8%

vs median 7.6%

ROCE

-1.2%

vs median 6.8%

Net Margin

-54.4%

vs median 4.1%

EBITDA Margin

45.4%

vs median 11.7%

Rev Growth 3yr

4.9%

vs median 7.9%

EPS Growth 3yr

-24.1%

vs median 8.0%

Forward View · Management Guidance

GUIDANCEQ3FY26— 2High Impact

“double digit revenue, we would do.”

GUIDANCEQ3FY26— 15High Impact

“So again, coming back to the EBITDA question, so like as you look to triple the EBITDA over the next three years, what's the tariff hike which you think is required to really get there?”

GUIDANCEQ3FY26— 2High Impact

“three key deliverables that we are looking at over the next three years, sustained customer addition, double digit revenue growth, and three times the EBITDA in the next three years.”

The Context · Where does it sit?

Sector Context

The Canopy · Sector KPIs

Sector KPIs

Telecom & Digital Infrastructure

KPI	Company	Sector Median
ROE	29.8%▲	7.6%
ROCE	-1.2%▼	6.8%
Net Margin	-54.4%▼	4.1%
EBITDA Margin	45.4%▲	11.7%
Rev Growth 3yr	4.9%▼	7.9%
EPS Growth 3yr	-24.1%▼	8.0%

The Market · What is the market saying?

Market Signals

The Antenna · Media Intelligence

Media Signal

Low Impact

7d+0.26↓30d+0.35

Quiet

government dues concernequity raising hopestariff hike impact

Based on 19 articles (12 in last 7 days)

The Numbers · Show me the data

Financials

No valuation data

Historical valuation data not available.

Financials

Revenue445537000000.00x

PBT(₹24,597 Cr)

EPS(₹2.61)

(₹ Cr)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Other Income	₹651 Cr -36.2%	₹1,021 Cr +386.0%	₹210 Cr -32.5%	₹311 Cr +140.6%	₹129 Cr -25.7%	₹174 Cr -83.2%	₹1,039 Cr +42.2%	₹731 Cr
Total Income	₹45,205 Cr +1.4%	₹44,592 Cr +4.3%	₹42,765 Cr +0.7%	₹42,489 Cr +9.9%	₹38,645 Cr -8.3%	₹42,126 Cr -8.4%	₹45,997 Cr +21.6%	₹37,824 Cr
COGS	₹4 Cr +111.8%	₹2 Cr -89.1%	₹16 Cr +100.0%	₹8 Cr +11.4%	₹7 Cr +133.3%	₹3 Cr -76.7%	₹13 Cr -50.4%	₹26 Cr
	₹70,917 Cr -1.5%	₹71,961 Cr -2.7%	₹73,925 Cr +3.0%	₹71,764 Cr +7.0%	₹67,045 Cr +0.6%	₹66,643 Cr -4.5%	₹69,793 Cr +22.3%	₹57,048 Cr
Profit Before Tax	(₹24,597 Cr) +10.1%	(₹27,369 Cr) +10.0%	(₹30,404 Cr) -3.8%	(₹29,298 Cr) -3.8%	(₹28,235 Cr) +36.5%	(₹44,485 Cr) +28.4%	(₹62,152 Cr) -238.3%	(₹18,372 Cr)
Exceptional Items	₹1,116 Cr	₹0.00 Cr -100.0%	₹756 Cr ↑ Recovery	(₹22 Cr) ↓ Decline	₹164 Cr ↑ Recovery	(₹19,968 Cr) +47.9%	(₹38,356 Cr) ↓ Decline	₹852 Cr
	(₹10 Cr) ↓ Decline	₹16 Cr -98.1%	₹829 Cr	₹4 Cr -69.0%	₹11 Cr ↑ Recovery	(₹20 Cr) ↓ Decline	₹12,081 Cr ↑ Recovery	(₹3,572 Cr)
Net Profit	(₹24,584 Cr) +10.2%	(₹27,383 Cr) +12.3%	(₹31,238 Cr) -6.6%	(₹29,301 Cr) -3.7%	(₹28,245 Cr) +36.1%	(₹44,233 Cr) +40.1%	(₹73,878 Cr) -405.9%	(₹14,604 Cr)
Profit (Owners)	(₹24,584 Cr) +10.2%	(₹27,383 Cr) +12.3%	(₹31,238 Cr) -6.6%	(₹29,301 Cr) -3.7%	(₹28,245 Cr) +36.1%	(₹44,233 Cr) +40.1%	(₹73,878 Cr) -405.9%	(₹14,604 Cr)
Other Comprehensive Income	(₹5 Cr) +72.1%	(₹17 Cr) -83.0%	(₹9 Cr) ↓ Decline	₹11 Cr +24.7%	₹9 Cr -75.8%	₹37 Cr ↑ Recovery	(₹9 Cr) ↓ Decline	₹33 Cr
EPS	(₹2.61)	(₹3.84)	(₹6.23)	(₹6.02)	(₹8.79)	(₹15.39)	(₹25.71)	(₹5.08)
Diluted Shares	₹10,834 Cr	₹7,139 Cr	₹5,012 Cr	₹4,868 Cr	₹3,212 Cr	₹2,874 Cr	₹2,874 Cr	₹2,874 Cr
Profit Or Loss Of Associates	₹2 Cr +11.1%	₹2 Cr ↑ Recovery	(₹6 Cr) ↓ Decline	₹0.50 Cr -58.3%	₹1 Cr -99.5%	₹231 Cr -34.9%	₹355 Cr +80.5%	₹197 Cr