You Are On:
EQUITY
Equity Analysis
  Price
    Gainers & Losers
    Out & Under Performers
    Only Buyers & Sellers
     Advances & Declines
     New Highs & Lows
     Weightage
     5 Day's Up & Down
  Volume
  Analysis
News Analysis
Corporate Info
Corporate Action
Other Market
Profit & Loss    
Vodafone Idea Ltd.
 
BSE Code 532822
ISIN Demat INE669E01016
Book Value -10.56
NSE Code IDEA
Dividend Yield(%) 0.00
Market Cap(Million) 274135.61
P/E(X) 0.00
EPS(Rs.) -17.82
Face Value(Rs.) 10  
Type
(Rs. in Million)
Particulars Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016
INCOME :          
Gross Sales449575.00  370925.00  282789.00  355757.00  359494.00  
     Sales44.00  191.00  51.00  228.00  330.00  
     Job Work/ Contract Receipts          
     Processing Charges / Service Income449123.00  369865.00  282420.00  355298.00  358834.00  
     Revenue from property development          
     Other Operational Income408.00  869.00  318.00  231.00  330.00  
Less: Excise Duty          
Net Sales449575.00  370925.00  282789.00  355757.00  359494.00  
EXPENDITURE :          
Increase/Decrease in Stock        -87.00  
Raw Material Consumed129.00  260.00  73.00  279.00  376.00  
     Opening Raw Materials          
     Purchases Raw Materials          
     Closing Raw Materials          
     Other Direct Purchases / Brought in cost129.00  260.00  73.00  279.00  376.00  
     Other raw material cost0.00  0.00  0.00  0.00  0.00  
Power & Fuel Cost61890.00  58058.00  31140.00  31187.00  25777.00  
     Electricity & Power61890.00  58058.00  31140.00  31187.00  25777.00  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  0.00  
Employee Cost21643.00  22944.00  15430.00  17976.00  16119.00  
     Salaries, Wages & Bonus18846.00  19942.00  13811.00  15576.00  13715.00  
     Contributions to EPF & Pension Funds1575.00  1501.00  1144.00  1119.00  926.00  
     Workmen and Staff Welfare Expenses1154.00  1056.00  605.00  676.00  646.00  
     Other Employees Cost68.00  445.00  -130.00  606.00  832.00  
Other Manufacturing Expenses160344.00  196679.00  131925.00  157244.00  158096.00  
     Sub-contracted / Out sourced services11343.00  8785.00  5179.00  5859.00  4703.00  
     Processing Charges59976.00  41690.00  35358.00  42754.00  46653.00  
     Repairs and Maintenance31382.00  23656.00  11524.00  12989.00  11212.00  
     Packing Material Consumed          
     Other Mfg Exp57643.00  122548.00  79864.00  95642.00  95527.00  
General and Administration Expenses10289.00  9960.00  5357.00  4692.00  3981.00  
     Rent , Rates & Taxes287.00  3194.00  1723.00  2055.00  1340.00  
     Insurance554.00  313.00  196.00  212.00  31.00  
     Printing and stationery93.00  87.00  77.00  85.00  92.00  
     Professional and legal fees1732.00  1058.00  1123.00  980.00  950.00  
     Traveling and conveyance1242.00  1179.00  950.00  1163.00  1236.00  
     Other Administration7623.00  5308.00  2238.00  1360.00  1567.00  
Selling and Distribution Expenses40178.00  37111.00  34733.00  37677.00  31757.00  
     Advertisement & Sales Promotion4179.00  4969.00  4024.00  4577.00  4864.00  
     Sales Commissions & Incentives20766.00  18851.00  18428.00  18478.00  17683.00  
     Freight and Forwarding          
     Handling and Clearing Charges0.00  0.00  0.00  0.00  0.00  
     Other Selling Expenses15233.00  13291.00  12281.00  14623.00  9210.00  
Miscellaneous Expenses7930.00  4750.00  3586.00  4426.00  6794.00  
     Bad debts /advances written off5332.00  28.00  59.00  104.00  1328.00  
     Provision for doubtful debts  2301.00  1630.00  1869.00  283.00  
     Losson disposal of fixed assets(net)26.00          
     Losson foreign exchange fluctuations        388.00  
     Losson sale of non-trade current investments      290.00  3174.00  
     Other Miscellaneous Expenses2572.00  2421.00  1897.00  2163.00  1621.00  
Less: Expenses Capitalised          
Total Expenditure302403.00  329762.00  222244.00  253483.00  242812.00  
Operating Profit (Excl OI)147172.00  41163.00  60545.00  102275.00  116682.00  
Other Income13692.00  7402.00  4861.00  3690.00  2195.00  
     Interest Received7375.00  218.00  2078.00  675.00  277.00  
     Dividend Received2883.00  7053.00        
     Profit on sale of Fixed Assets  91.00  274.00  176.00  64.00  
     Profits on sale of Investments    1016.00    1855.00  
     Provision Written Back1960.00          
     Foreign Exchange Gains      445.00    
     Others1474.00  40.00  1493.00  2395.00  0.00  
Operating Profit160864.00  48565.00  65406.00  105965.00  118877.00  
Interest155266.00  95452.00  49531.00  40543.00  18032.00  
     InterestonDebenture / Bonds          
     Interest on Term Loan26200.00  23209.00  11770.00  3547.00  4636.00  
     Intereston Fixed deposits          
     Bank Charges etc3383.00  1194.00  465.00  399.00  673.00  
     Other Interest125683.00  71049.00  37296.00  36598.00  12723.00  
PBDT5598.00  -46887.00  15875.00  65421.00  100845.00  
Depreciation243564.00  145356.00  84091.00  78272.00  62561.00  
Profit Before Taxation & Exceptional Items-237966.00  -192243.00  -68216.00  -12851.00  38284.00  
Exceptional Income / Expenses-383557.00  8521.00        
Profit Before Tax-621523.00  -183722.00  -68216.00  -12851.00  38284.00  
Provision for Tax120811.00  -35715.00  -23310.00  -4635.00  15220.00  
     Current Income Tax4.00  182.00  1234.00  990.00  8922.00  
     Deferred Tax120807.00  -35897.00  -24544.00  -5625.00  6298.00  
     Other taxes241614.00  -71794.00  -49088.00  -11251.00  12597.00  
Profit After Tax-742334.00  -148007.00  -44906.00  -8215.00  23065.00  
Extra items          
Minority Interest          
Share of Associate3553.00  1968.00  3224.00  4218.00  4217.00  
Other Consolidated Items          
Consolidated Net Profit-738781.00  -146039.00  -41682.00  -3997.00  27281.00  
Adjustments to PAT          
Profit Balance B/F-234234.00  30299.00  75073.00  93658.00  69827.00  
Appropriations-973015.00  -115740.00  33391.00  89661.00  97108.00  
     General Reserves          
     Proposed Equity Dividend        2160.00  
     Corporate dividend tax        440.00  
     Other Appropriation46747.00  118494.00  3092.00  14588.00  851.00  
Equity Dividend %        6.00  
Earnings Per Share-26.00  -17.00  -10.00  -1.00  8.00  
Adjusted EPS-26.00  -17.00  -6.00  -1.00  5.00