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 29.06
NSE Code IDEA
Dividend Yield(%) 0.00
Market Cap(Million) 349134.98
P/E(X) 0.00
EPS(Rs.) -4.89
Face Value(Rs.) 10  
Type
(Rs. in Million)
Particulars Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014
INCOME :          
Gross Sales282789.00  355757.00  359494.00  315709.00  265189.00  
     Sales51.00  228.00  330.00  1717.00  2248.00  
     Job Work/ Contract Receipts          
     Processing Charges / Service Income282420.00  355298.00  358834.00  313552.00  262071.00  
     Revenue from property development          
     Other Operational Income318.00  231.00  330.00  440.00  869.00  
Less: Excise Duty          
Net Sales282789.00  355757.00  359494.00  315709.00  265189.00  
EXPENDITURE :          
Increase/Decrease in Stock    -87.00  68.00  -14.00  
Raw Material Consumed73.00  279.00  376.00  1383.00  1941.00  
     Opening Raw Materials          
     Purchases Raw Materials          
     Closing Raw Materials          
     Other Direct Purchases / Brought in cost73.00  279.00  376.00  1383.00  1941.00  
     Other raw material cost145.00  558.00  751.00  2767.00  3883.00  
Power & Fuel Cost31140.00  31187.00  25777.00  24590.00  23174.00  
     Electricity & Power31140.00  31187.00  25777.00  24590.00  23174.00  
     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 Cost15430.00  17976.00  16119.00  15299.00  13121.00  
     Salaries, Wages & Bonus13811.00  15576.00  13715.00  13537.00  11802.00  
     Contributions to EPF & Pension Funds1144.00  1119.00  926.00  1007.00  627.00  
     Workmen and Staff Welfare Expenses605.00  676.00  646.00  584.00  509.00  
     Other Employees Cost-130.00  606.00  832.00  172.00  184.00  
Other Manufacturing Expenses133035.00  157244.00  158096.00  132538.00  115121.00  
     Sub-contracted / Out sourced services5178.00  5859.00  4703.00  3655.00  3378.00  
     Processing Charges35358.00  42754.00  46653.00  47313.00  41616.00  
     Repairs and Maintenance11524.00  12989.00  11212.00  11054.00  10410.00  
     Packing Material Consumed          
     Other Mfg Exp80975.00  95642.00  95527.00  70516.00  59718.00  
General and Administration Expenses4248.00  4692.00  3981.00  3825.00  3375.00  
     Rent , Rates & Taxes1723.00  2055.00  1340.00  1209.00  1043.00  
     Insurance196.00  212.00  31.00  38.00  42.00  
     Printing and stationery77.00  85.00  92.00  92.00  83.00  
     Professional and legal fees1123.00  980.00  965.00  929.00  946.00  
     Traveling and conveyance950.00  1163.00  1236.00  1131.00  1071.00  
     Other Administration1130.00  1360.00  1553.00  1558.00  1261.00  
Selling and Distribution Expenses34732.00  37677.00  31757.00  27293.00  23197.00  
     Advertisement & Sales Promotion4024.00  4577.00  4864.00  5031.00  4867.00  
     Sales Commissions & Incentives18428.00  18478.00  17683.00  13950.00  10464.00  
     Freight and Forwarding          
     Handling and Clearing Charges0.00  0.00  0.00  0.00  0.00  
     Other Selling Expenses12280.00  14623.00  9210.00  8312.00  7866.00  
Miscellaneous Expenses3586.00  4426.00  6794.00  2716.00  2569.00  
     Bad debts /advances written off59.00  104.00  1328.00  1043.00  1152.00  
     Provision for doubtful debts1630.00  1869.00  283.00  43.00    
     Losson disposal of fixed assets(net)          
     Losson foreign exchange fluctuations    388.00  262.00  416.00  
     Losson sale of non-trade current investments  290.00  3174.00      
     Other Miscellaneous Expenses1897.00  2163.00  1621.00  1368.00  1000.00  
Less: Expenses Capitalised          
Total Expenditure222244.00  253483.00  242812.00  207712.00  182485.00  
Operating Profit (Excl OI)60545.00  102275.00  116682.00  107997.00  82704.00  
Other Income4861.00  3690.00  2195.00  4967.00  2588.00  
     Interest Received2078.00  675.00  277.00  1115.00  988.00  
     Dividend Received          
     Profit on sale of Fixed Assets274.00  176.00  64.00      
     Profits on sale of Investments1016.00    1855.00  3582.00  1280.00  
     Provision Written Back      270.00  205.00  
     Foreign Exchange Gains  445.00        
     Others1493.00  2395.00  0.00  0.00  115.00  
Operating Profit65406.00  105965.00  118877.00  112964.00  85293.00  
Interest49531.00  40543.00  18032.00  10602.00  9656.00  
     InterestonDebenture / Bonds          
     Interest on Term Loan11770.00  3547.00  4636.00  6032.00  7322.00  
     Intereston Fixed deposits          
     Bank Charges etc465.00  399.00  673.00  642.00  596.00  
     Other Interest37295.00  36598.00  12723.00  3929.00  1737.00  
PBDT15875.00  65421.00  100845.00  102362.00  75637.00  
Depreciation84091.00  78272.00  62561.00  53036.00  45194.00  
Profit Before Taxation & Exceptional Items-68216.00  -12851.00  38284.00  49325.00  30443.00  
Exceptional Income / Expenses          
Profit Before Tax-68216.00  -12851.00  38284.00  49325.00  30443.00  
Provision for Tax-23311.00  -4635.00  15220.00  17396.00  10764.00  
     Current Income Tax1234.00  990.00  8922.00  16554.00  6688.00  
     Deferred Tax-24545.00  -5625.00  6298.00  882.00  5454.00  
     Other taxes-49089.00  -11251.00  12597.00  1724.00  9531.00  
Profit After Tax-44905.00  -8215.00  23065.00  31929.00  19678.00  
Extra items          
Minority Interest          
Share of Associate3224.00  4218.00  4217.00      
Other Consolidated Items          
Consolidated Net Profit-41682.00  -3997.00  27281.00  31929.00  19678.00  
Adjustments to PAT          
Profit Balance B/F75073.00  93658.00  69827.00  37305.00  19469.00  
Appropriations33391.00  89661.00  97108.00  69234.00  39147.00  
     General Reserves          
     Proposed Equity Dividend    2160.00  2269.00  1329.00  
     Corporate dividend tax    440.00  1569.00  368.00  
     Other Appropriation3092.00  14588.00  851.00  103.00  145.00  
Equity Dividend %    6.00  6.00  4.00  
Earnings Per Share-10.00  -1.00  8.00  9.00  6.00  
Adjusted EPS-6.00  -1.00  5.00  5.00  4.00