VODAFONE IDEA LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 14 INR | +0,72% |
|
+8,53% | -12,50% |
| 24/04 | Bharti Airtel in gesprek om 21% belang in Indus Towers te verwerven van het Britse Vodafone | MT |
| 24/04 | Indiase Airtel in gesprek om belang Vodafone UK in Indus Towers te kopen, ET meldt | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 159.424 | 89.080 | 265.802 | 309.947 | 282.342 | 930.768 | - | - |
| Bedrijfswaarde 1 | 1.166.984 | 997.995 | 2.044.623 | 2.183.402 | 2.289.254 | 3.265.377 | 3.299.023 | 3.337.055 |
| K/w-verhouding | -0,86 x | -0,11 x | -0,6 x | -0,98 x | -0,69 x | -1,91 x | -2,41 x | -2,66 x |
| Dividendrendement | - | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 0,43 x | 0,2 x | 0,63 x | 0,8 x | 0,67 x | 2,17 x | 1,98 x | 1,79 x |
| Bedrijfswaarde/omzet | 3,15 x | 2,22 x | 4,87 x | 5,67 x | 5,43 x | 7,63 x | 7,02 x | 6,41 x |
| Bedrijfswaarde/EBITDA | 28,9 x | 6,69 x | 12,1 x | 13,6 x | 13,4 x | 19,1 x | 16,6 x | 14,7 x |
| Bedrijfswaarde/FCF | -49 x | -156 x | 18,7 x | 16,9 x | 15,3 x | 13,5 x | 17,3 x | 18,7 x |
| FCF Yield | -2,04% | -0,64% | 5,35% | 5,91% | 6,52% | 7,38% | 5,78% | 5,35% |
| Price to Book | 0,27 x | 1,49 x | -0,7 x | -0,5 x | -0,38 x | -0,57 x | -0,5 x | -0,45 x |
| Aantal aandelen (in duizenden) | 8.735.558 | 28.735.389 | 28.735.389 | 32.118.848 | 48.679.689 | 66.483.457 | - | - |
| Referentieprijs 2 | 18,25 | 3,100 | 9,250 | 9,650 | 5,800 | 14,00 | 14,00 | 14,00 |
| Datum van publicatie | 13/05/19 | 30/06/20 | 30/06/21 | 10/05/22 | 25/05/23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 370.925 | 449.575 | 419.500 | 385.155 | 421.772 | 428.206 | 470.158 | 520.609 |
| EBITDA 1 | 40.430 | 149.125 | 169.500 | 160.361 | 171.288 | 171.123 | 198.252 | 227.439 |
| Bedrijfsresultaat (EBIT) 1 | -104.926 | -94.439 | -66.928 | -75.482 | -59.209 | -55.646 | -21.449 | 8.704 |
| Operationele Marge | -28,29% | -21,01% | -15,95% | -19,6% | -14,04% | -13% | -4,56% | 1,67% |
| Resultaat voor belastingen (EBT) 1 | -181.754 | -617.970 | -442.534 | -282.341 | -292.976 | -305.842 | -266.611 | -238.018 |
| Nettowinst (verlies) 1 | -146.039 | -738.781 | -442.331 | -282.454 | -293.011 | -311.123 | -267.957 | -234.101 |
| Nettomarge | -39,37% | -164,33% | -105,44% | -73,34% | -69,47% | -72,66% | -56,99% | -44,97% |
| WPA 2 | -21,16 | -27,26 | -15,40 | -9,830 | -8,430 | -7,319 | -5,819 | -5,260 |
| Free Cash Flow 1 | -23.838 | -6.387 | 109.300 | 128.970 | 149.265 | 241.126 | 190.716 | 178.477 |
| FCF-marge | -6,43% | -1,42% | 26,05% | 33,49% | 35,39% | 56,31% | 40,56% | 34,28% |
| Kasstroomconversie (ebitda) | - | - | 64,48% | 80,42% | 87,14% | 140,91% | 96,2% | 78,47% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - |
| Datum van publicatie | 13/05/19 | 30/06/20 | 30/06/21 | 10/05/22 | 25/05/23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 94.064 | 97.173 | 102.395 | 104.101 | 106.146 | 106.206 | 105.319 | 106.555 | 107.163 | 106.731 | 107.576 | - | - | - | - | - |
| EBITDA 1 | 38.629 | 38.165 | 46.490 | 43.284 | 40.975 | 41.808 | 43.041 | 41.570 | 42.828 | 43.504 | 43.333 | 43.506 | 43.881 | 45.802 | 47.504 | 104.000 |
| Bedrijfsresultaat (EBIT) 1 | -20.598 | -19.223 | -12.640 | -14.759 | -15.582 | -17.052 | -13.996 | -14.595 | -13.845 | -12.480 | -13.161 | - | - | - | - | - |
| Operationele Marge | -21,9% | -19,78% | -12,34% | -14,18% | -14,68% | -16,06% | -13,29% | -13,7% | -12,92% | -11,69% | -12,23% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | -71.283 | -72.259 | -65.613 | -72.929 | -75.914 | -79.897 | -64.236 | -78.370 | -79.202 | -69.867 | -76.074 | - | - | - | - | - |
| Nettowinst (verlies) 1 | -71.323 | -72.309 | -65.631 | -72.967 | -75.955 | -79.900 | -64.189 | -78.400 | -87.379 | -69.859 | -76.324 | - | - | - | - | - |
| Nettomarge | -75,82% | -74,41% | -64,1% | -70,09% | -71,56% | -75,23% | -60,95% | -73,58% | -81,54% | -65,45% | -70,95% | - | - | - | - | - |
| WPA 2 | -2,480 | -2,520 | -2,280 | -2,270 | -2,340 | -2,488 | -1,530 | -1,610 | -1,790 | -1,435 | -1,931 | - | - | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 12/11/21 | 21/01/22 | 10/05/22 | 3/08/22 | 3/11/22 | 14/02/23 | 25/05/23 | 14/08/23 | 26/10/23 | 29/01/24 | - | - | - | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.007.560 | 908.915 | 1.778.821 | 1.873.455 | 2.006.912 | 2.334.608 | 2.368.255 | 2.406.287 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 24,92 x | 6,095 x | 10,49 x | 11,68 x | 11,72 x | 13,64 x | 11,95 x | 10,58 x |
| Free Cash Flow 1 | -23.838 | -6.387 | 109.300 | 128.970 | 149.265 | 241.126 | 190.716 | 178.477 |
| ROE (netto-inkomsten/eigen vermogen) | -33,6% | -225% | 150% | 56,7% | - | -35,5% | -26,5% | -21,6% |
| ROA (netto-inkomsten/totale activa) | -8,9% | -32,4% | -20,6% | -14,2% | -14,6% | -11,1% | -12,2% | -10,8% |
| Totale activa 1 | 1.641.386 | 2.283.099 | 2.152.043 | 1.987.545 | 2.006.361 | 2.805.024 | 2.204.961 | 2.169.762 |
| Nettoactief per aandeel 2 | 68,30 | 2,080 | -13,30 | -19,30 | -15,30 | -24,70 | -28,20 | -31,40 |
| Cashflow per aandeel 2 | 7,620 | 2,700 | 5,440 | 5,410 | 5,430 | 3,390 | 3,870 | 2,960 |
| Capex 1 | 76.519 | 79.662 | 41.500 | 44.900 | 39.422 | 29.394 | 88.012 | 72.680 |
| Capex/omzet | 20,63% | 17,72% | 9,89% | 11,66% | 9,35% | 6,86% | 18,72% | 13,96% |
| Datum van publicatie | 13/05/19 | 30/06/20 | 30/06/21 | 10/05/22 | 25/05/23 | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C
Verkoop
Koop
Gemiddeld advies
Onderwogen
Aantal analisten
16
Laatste slotkoers
14
INR
Gemiddelde koersdoel
7,313
INR
Spread / Gemiddelde doel
-47,76%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -12,50% | 11,16 mld. | |
| +28,33% | 94,52 mld. | |
| +6,76% | 56,67 mld. | |
| -11,97% | 23,64 mld. | |
| -16,38% | 20,55 mld. | |
| +5,61% | 10,64 mld. | |
| +2,45% | 10,28 mld. | |
| +0,88% | 8,9 mld. | |
| -25,24% | 8,29 mld. | |
| +20,93% | 6,61 mld. |
- Beurs
- Aandelen
- Koers IDEA
- Financiën Vodafone Idea Limited
