Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Bharti Airtel Ltd.

Telecommunication - Service Provider

Rating :
N/A

BSE: 532454 | NSE: BHARTIARTL

NSE BSE
1619.75
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1665.90
  •  1667.30
  •  1613.25
  •  1660.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5229162
  •  85245.33
  •  1779.00
  •  1099.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,98,505.35
  • 40.58
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,32,606.75
  • 0.49%
  • 9.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.11%
  • 0.71%
  • 1.96%
  • FII
  • DII
  • Others
  • 24.27%
  • 17.95%
  • 2.00%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.55
  • 11.27
  • 8.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.76
  • 16.53
  • 6.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.90
  • -
  • 20.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 79.33
  • 75.75
  • 80.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 6.76
  • 7.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.65
  • 10.14
  • 10.45

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
13.09
35.11
49.57
63.62
P/E Ratio
73.64
44.93
31.83
24.8
Revenue
149982
167930
191367
215841
EBITDA
78292
88822
104011
119578
Net Income
7467
20385
28935
38370
ROA
1.7
6
6.7
9.9
P/Bk Ratio
11.02
9.29
7.57
6.17
ROE
9.36
21.68
25.84
28.6
FCFF
27354.7
38393.2
48295.7
57227
FCFF Yield
2.32
3.25
4.09
4.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
45,129.30
37,899.50
19.08%
41,473.30
37,043.80
11.96%
38,506.40
37,440.00
2.85%
37,599.10
36,009.00
4.42%
Expenses
20,532.70
18,084.70
13.54%
19,627.10
17,530.10
11.96%
18,798.80
17,841.50
5.37%
18,234.30
17,311.90
5.33%
EBITDA
24,596.60
19,814.80
24.13%
21,846.20
19,513.70
11.95%
19,707.60
19,598.50
0.56%
19,364.80
18,697.10
3.57%
EBIDTM
54.50%
52.28%
52.68%
52.68%
51.18%
52.35%
51.50%
51.92%
Other Income
469.70
439.80
6.80%
254.70
330.40
-22.91%
363.50
348.30
4.36%
316.90
284.90
11.23%
Interest
5,675.50
6,644.90
-14.59%
5,423.70
5,185.80
4.59%
5,152.40
5,613.70
-8.22%
5,203.30
5,163.10
0.78%
Depreciation
11,704.20
10,074.30
16.18%
11,000.00
9,734.30
13.00%
10,540.10
9,653.80
9.18%
10,075.20
9,405.90
7.12%
PBT
15,232.20
3,405.20
347.32%
4,823.50
3,353.70
43.83%
5,113.60
1,263.00
304.88%
1,947.70
4,413.00
-55.86%
Tax
757.30
1,232.00
-38.53%
1,744.00
1,846.50
-5.55%
1,307.80
332.70
293.09%
709.80
788.00
-9.92%
PAT
14,474.90
2,173.20
566.06%
3,079.50
1,507.20
104.32%
3,805.80
930.30
309.09%
1,237.90
3,625.00
-65.85%
PATM
32.07%
5.73%
7.43%
4.07%
9.88%
2.48%
3.29%
10.07%
EPS
25.51
4.27
497.42%
6.20
2.35
163.83%
7.19
2.84
153.17%
3.60
5.30
-32.08%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,62,708.10
1,49,982.40
1,39,144.80
1,16,546.90
1,00,615.80
87,938.00
80,780.20
82,638.80
95,468.30
96,532.10
96,100.70
Net Sales Growth
9.65%
7.79%
19.39%
15.83%
14.42%
8.86%
-2.25%
-13.44%
-1.10%
0.45%
 
Cost Of Goods Sold
0.00
3,979.00
3,356.90
2,559.70
1,817.50
1,295.80
1,085.50
999.40
907.30
605.30
279.60
Gross Profit
1,62,708.10
1,46,003.40
1,35,787.90
1,13,987.20
98,798.30
86,642.20
79,694.70
81,639.40
94,561.00
95,926.80
95,821.10
GP Margin
100.00%
97.35%
97.59%
97.80%
98.19%
98.53%
98.66%
98.79%
99.05%
99.37%
99.71%
Total Expenditure
77,192.90
72,141.20
67,871.30
59,013.00
55,244.10
51,715.80
56,625.80
52,602.00
60,270.40
62,650.30
62,498.70
Power & Fuel Cost
-
12,636.90
13,088.20
10,489.80
9,224.00
8,209.40
8,043.60
6,908.20
7,294.60
6,904.90
8,439.80
% Of Sales
-
8.43%
9.41%
9.00%
9.17%
9.34%
9.96%
8.36%
7.64%
7.15%
8.78%
Employee Cost
-
5,323.10
4,830.80
4,433.30
4,114.60
3,513.70
3,797.50
3,977.10
4,303.20
4,910.80
4,857.00
% Of Sales
-
3.55%
3.47%
3.80%
4.09%
4.00%
4.70%
4.81%
4.51%
5.09%
5.05%
Manufacturing Exp.
-
37,636.10
35,485.40
32,891.20
32,747.70
30,114.20
31,519.00
30,221.30
34,176.60
34,421.80
29,519.40
% Of Sales
-
25.09%
25.50%
28.22%
32.55%
34.24%
39.02%
36.57%
35.80%
35.66%
30.72%
General & Admin Exp.
-
3,501.60
3,249.90
2,966.70
3,113.00
4,629.70
5,269.50
4,850.70
4,237.50
4,864.30
8,401.80
% Of Sales
-
2.33%
2.34%
2.55%
3.09%
5.26%
6.52%
5.87%
4.44%
5.04%
8.74%
Selling & Distn. Exp.
-
8,132.60
7,245.40
5,303.50
3,800.90
3,423.60
4,156.80
4,527.50
6,673.20
8,241.00
8,686.80
% Of Sales
-
5.42%
5.21%
4.55%
3.78%
3.89%
5.15%
5.48%
6.99%
8.54%
9.04%
Miscellaneous Exp.
-
931.90
614.70
368.80
426.40
529.40
2,753.90
1,117.80
2,678.00
2,702.20
8,686.80
% Of Sales
-
0.62%
0.44%
0.32%
0.42%
0.60%
3.41%
1.35%
2.81%
2.80%
2.41%
EBITDA
85,515.20
77,841.20
71,273.50
57,533.90
45,371.70
36,222.20
24,154.40
30,036.80
35,197.90
33,881.80
33,602.00
EBITDA Margin
52.56%
51.90%
51.22%
49.37%
45.09%
41.19%
29.90%
36.35%
36.87%
35.10%
34.97%
Other Income
1,404.80
1,886.00
936.60
534.30
642.80
1,535.70
2,799.10
1,531.00
1,969.80
1,719.70
2,095.80
Interest
21,454.90
22,647.70
19,299.90
16,616.20
15,091.00
14,073.20
10,622.20
9,325.50
9,546.60
8,546.10
4,446.50
Depreciation
43,319.50
39,537.60
36,431.80
33,090.70
29,404.40
27,094.40
21,347.50
19,243.10
19,773.00
17,449.80
19,858.30
PBT
27,117.00
17,541.90
16,478.40
8,361.30
1,519.10
-3,409.70
-5,016.20
2,999.20
7,848.10
9,605.60
11,393.00
Tax
4,518.90
4,121.00
4,273.30
4,177.90
8,932.50
-12,182.30
-3,419.30
1,083.50
3,481.90
5,953.30
5,486.70
Tax Rate
16.66%
41.34%
27.03%
41.53%
-62.05%
28.01%
163.81%
49.11%
52.14%
50.54%
52.06%
PAT
22,598.10
7,467.00
8,345.90
4,254.90
-26,047.40
-32,835.60
53.90
38.10
2,754.90
5,010.10
4,626.10
PAT before Minority Interest
20,130.30
8,558.00
12,287.40
8,305.20
-23,327.90
-31,316.60
1,331.90
1,122.60
3,196.50
5,826.40
5,053.10
Minority Interest
-2,467.80
-1,091.00
-3,941.50
-4,050.30
-2,719.50
-1,519.00
-1,278.00
-1,084.50
-441.60
-816.30
-427.00
PAT Margin
13.89%
4.98%
6.00%
3.65%
-25.89%
-37.34%
0.07%
0.05%
2.89%
5.19%
4.81%
PAT Growth
174.39%
-10.53%
96.15%
-
-
-
41.47%
-98.62%
-45.01%
8.30%
 
EPS
37.12
12.26
13.71
6.99
-42.78
-53.93
0.09
0.06
4.53
8.23
7.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
82,018.80
77,562.90
66,554.30
58,952.70
77,144.80
71,422.20
69,534.40
67,456.30
66,769.30
39,777.00
Share Capital
2,876.60
2,836.60
2,795.00
2,746.00
2,727.80
1,998.70
1,998.70
1,998.70
1,998.70
1,998.70
Total Reserves
78,933.30
74,551.50
63,658.70
56,119.00
74,349.70
69,349.10
67,457.50
65,051.10
64,253.70
37,644.00
Non-Current Liabilities
1,81,056.50
1,99,273.20
1,37,770.00
1,33,078.90
1,00,145.90
88,256.70
91,060.40
92,854.70
90,121.60
69,369.00
Secured Loans
1,037.70
288.80
0.00
0.00
0.00
0.30
225.60
705.30
1,875.60
9,356.90
Unsecured Loans
1,29,924.90
1,51,279.80
1,13,535.00
1,10,560.30
91,079.20
82,489.80
84,716.40
88,932.00
87,393.00
51,759.20
Long Term Provisions
544.30
474.40
463.90
502.00
754.80
682.30
721.20
747.10
735.00
1,797.00
Current Liabilities
1,38,667.80
1,21,963.80
1,14,026.00
1,11,635.90
1,31,487.60
93,013.40
78,240.00
63,459.70
58,931.60
84,530.70
Trade Payables
35,132.50
32,894.60
29,274.10
27,872.10
24,366.80
26,313.80
26,853.60
26,853.70
25,580.60
16,077.40
Other Current Liabilities
64,119.60
56,201.40
41,040.20
50,645.60
43,956.20
34,197.00
37,085.20
22,316.40
26,193.20
38,975.20
Short Term Borrowings
7,784.40
5,341.40
17,294.30
8,082.30
16,703.40
31,009.70
12,956.90
12,944.20
5,723.80
8,813.80
Short Term Provisions
31,631.30
27,526.40
26,417.40
25,035.90
46,461.20
1,492.90
1,344.30
1,345.40
1,434.00
20,664.30
Total Liabilities
4,25,288.20
4,27,681.30
3,43,731.00
3,25,941.40
3,33,763.00
2,66,218.10
2,47,648.70
2,30,645.70
2,21,320.60
2,00,567.30
Net Block
3,03,303.10
2,77,393.80
2,44,083.30
2,23,479.60
2,29,255.50
2,00,831.50
1,87,200.40
1,78,235.10
1,72,292.80
1,24,278.60
Gross Block
5,35,606.90
4,86,636.40
4,21,512.60
3,82,368.00
3,75,334.90
3,28,441.10
2,94,267.60
2,71,518.20
2,59,636.80
2,08,310.30
Accumulated Depreciation
2,32,303.80
2,09,242.60
1,77,429.30
1,58,888.40
1,46,079.40
1,27,609.60
1,07,067.20
93,283.10
87,344.00
84,031.70
Non Current Assets
3,67,012.10
3,70,180.00
2,91,703.10
2,71,188.50
2,57,119.80
2,33,353.90
2,14,149.60
2,12,441.90
1,98,194.20
1,59,596.00
Capital Work in Progress
16,904.10
49,425.40
5,954.70
5,726.50
4,282.30
9,634.20
9,751.20
10,838.50
5,702.00
17,414.80
Non Current Investment
31,332.80
28,249.40
28,487.70
23,472.30
11,708.60
11,087.80
9,260.80
12,646.40
8,961.20
2,743.40
Long Term Loans & Adv.
6,770.70
6,770.40
6,233.50
11,134.10
5,376.00
6,928.70
6,862.20
8,337.90
8,003.40
13,762.10
Other Non Current Assets
8,701.40
8,341.00
6,943.90
7,376.00
6,497.40
4,871.70
1,075.00
2,384.00
3,234.80
1,397.10
Current Assets
58,276.10
57,501.30
52,027.90
54,752.90
76,643.20
32,864.20
33,499.10
18,203.80
23,126.40
40,542.60
Current Investments
269.50
4,704.50
861.40
4,078.10
13,767.90
4,623.20
6,897.80
1,692.30
1,615.90
8,008.60
Inventories
363.90
257.60
375.00
266.00
156.90
88.40
69.30
48.80
440.40
375.40
Sundry Debtors
4,727.70
3,981.50
4,056.20
3,637.70
4,605.80
4,300.60
5,883.00
4,740.20
5,503.90
5,207.20
Cash & Bank
16,339.90
13,418.60
13,494.30
13,466.10
15,892.70
8,064.00
6,670.60
5,098.30
5,098.70
2,083.10
Other Current Assets
36,575.10
24,969.50
23,042.10
30,241.20
42,219.90
15,788.00
13,978.40
6,624.20
10,467.50
24,868.30
Short Term Loans & Adv.
9,248.60
10,169.60
10,198.90
3,063.80
7,594.60
3,750.80
1,764.20
3,057.80
2,746.50
22,840.20
Net Current Assets
-80,391.70
-64,462.50
-61,998.10
-56,883.00
-54,844.40
-60,149.20
-44,740.90
-45,255.90
-35,805.20
-43,988.10
Total Assets
4,25,288.20
4,27,681.30
3,43,731.00
3,25,941.40
3,33,763.00
2,66,218.10
2,47,648.70
2,30,645.70
2,21,320.60
2,00,567.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
78,898.20
65,324.60
55,016.60
48,205.00
18,128.70
20,070.20
29,853.80
28,279.90
27,942.30
28,059.00
PBT
12,679.00
16,560.70
12,483.10
-3,118.40
-42,846.50
-1,731.80
3,267.00
7,723.30
12,846.30
10,539.80
Adjustment
66,686.20
55,667.40
46,156.10
50,513.00
79,865.30
28,510.00
27,368.50
27,222.70
20,175.10
22,632.40
Changes in Working Capital
2,413.60
-3,112.00
-1,447.20
3,043.20
-16,596.40
-5,537.40
590.60
-3,507.40
-395.50
-203.50
Cash after chg. in Working capital
81,778.80
69,116.10
57,192.00
50,437.80
20,422.40
21,240.80
31,226.10
31,438.60
32,625.90
32,968.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,880.60
-3,791.50
-2,175.40
-2,232.80
-2,293.70
-1,170.60
-1,372.30
-3,158.70
-4,683.60
-4,909.70
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-50,203.90
-39,080.20
-41,869.60
-26,888.40
-30,491.90
-28,500.90
-27,967.60
-30,604.40
-14,225.70
-22,305.40
Net Fixed Assets
-25,786.50
-84,730.00
-29,087.20
-13,435.60
-33,011.10
-25,236.80
-18,309.30
-36,562.50
-40,345.10
-28,335.40
Net Investments
-10,949.20
34.60
5,547.00
-13,546.20
-1,147.00
10,548.40
-2,169.20
23,938.30
-26,780.40
-8,593.00
Others
-13,468.20
45,615.20
-18,329.40
93.40
3,666.20
-13,812.50
-7,489.10
-17,980.20
52,899.80
14,623.00
Cash from Financing Activity
-27,778.50
-24,469.50
-15,203.20
-24,910.30
19,144.40
9,463.80
1,920.50
-351.40
-11,946.10
-9,672.40
Net Cash Inflow / Outflow
915.80
1,774.90
-2,056.20
-3,593.70
6,781.20
1,033.10
3,806.70
-2,675.90
1,770.50
-3,918.80
Opening Cash & Equivalents
9,021.40
7,398.70
9,063.00
13,053.90
5,379.30
4,130.90
-988.00
1,763.50
-141.30
5,112.00
Closing Cash & Equivalent
9,052.10
9,021.40
7,398.70
9,063.00
13,053.90
5,379.30
2,846.80
-988.00
1,763.50
1,197.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
142.20
136.41
118.88
105.16
138.62
163.85
159.51
153.98
152.15
90.05
ROA
2.01%
3.19%
2.48%
-7.07%
-10.44%
0.52%
0.47%
1.41%
2.76%
2.68%
ROE
10.75%
17.08%
13.25%
-34.32%
-42.20%
1.89%
1.64%
4.80%
11.05%
10.21%
ROCE
14.81%
16.21%
14.99%
0.36%
-15.21%
4.58%
6.49%
9.49%
14.02%
11.34%
Fixed Asset Turnover
0.29
0.31
0.29
0.27
0.25
0.26
0.29
0.36
0.41
0.46
Receivable days
10.60
10.54
12.05
14.95
18.48
23.01
23.46
19.58
20.25
21.75
Inventory Days
0.76
0.83
1.00
0.77
0.51
0.36
0.26
0.94
1.54
0.98
Payable days
3120.12
3379.84
4074.38
5245.45
125.46
138.68
148.74
131.56
104.72
112.45
Cash Conversion Cycle
-3108.76
-3368.47
-4061.32
-5229.73
-106.47
-115.31
-125.02
-111.04
-82.93
-89.72
Total Debt/Equity
1.86
2.14
2.00
2.20
1.53
1.69
1.60
1.60
1.52
2.13
Interest Cover
1.56
1.86
1.75
0.05
-2.09
0.80
1.24
1.70
2.38
3.37

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Bharti Airtel gets nod to increase shareholding in Airtel Africa plc
    22nd Feb 2025, 13:15 PM

    The said acquisition is expected to be completed by March 31, 2025

    Read More
  • Bharti Airtel lands new SEA-ME-WE 6 cable in Chennai
    17th Feb 2025, 12:12 PM

    With this, Airtel has further enhanced its network presence with diversified capacity in the submarine cable system globally

    Read More
  • Bharti Airtel awards contract to Nokia, Qualcomm
    12th Feb 2025, 14:30 PM

    As part of the arrangement, Nokia will supply Airtel with its 5G Fixed Wireless Access outdoor gateway receiver and Wi-Fi 6 Access Point, utilizing Qualcomm Modem-RF and Wi-Fi 6 chipsets

    Read More
  • Bharti Airtel reports many-fold jump in Q3 consolidated net profit
    7th Feb 2025, 10:00 AM

    Total consolidated income of the company increased by 18.94% at Rs 45599 crore for Q3FY25

    Read More
  • Bharti Airtel - Quarterly Results
    6th Feb 2025, 16:32 PM

    Read More
  • Bharti Airtel partners with Bajaj Finance
    20th Jan 2025, 14:06 PM

    Airtel will initially offer Bajaj Finance’s retail financial products on its Airtel Thanks App

    Read More
  • Bharti Airtel enters into Share Purchase Agreement with iBus Network and Infrastructure
    7th Jan 2025, 10:50 AM

    Consideration received from such sale/ disposal is Rs 4.5 crore

    Read More
  • Bharti Airtel enhances network coverage in Prayagraj ahead of Maha Kumbh
    6th Jan 2025, 15:44 PM

    Within the Kumbh mela premise, that spans several kilometers, the company has deployed 78 active COW

    Read More
  • Bharti Airtel inks pact to acquire 26% stake in AMP Energy Green Three
    3rd Jan 2025, 10:50 AM

    The cost of acquisition is Rs 37.89 crore

    Read More
  • Bharti Airtel adds 19.28 lakh subscribers in October
    23rd Dec 2024, 17:27 PM

    The company’s total customer base has increased to 38.54 crore in October 31, 2024

    Read More
  • Bharti Airtel enters into partnership with Zee5
    20th Dec 2024, 10:42 AM

    All customers on plans starting at Rs 699 or higher will have Zee5 included as part of their Airtel WiFi plan at no additional cost

    Read More
  • Bharti Airtel prepays Rs 3,626 crore to clear all liabilities for spectrum acquired in 2016
    19th Dec 2024, 16:42 PM

    Airtel has prepaid a total of Rs 28,320 crore of spectrum liabilities in this calendar year

    Read More
  • Bharti Airtel partners with Indian Army to bring connectivity in North Kashmir
    18th Dec 2024, 14:06 PM

    Airtel has collaborated with the Indian Army to improve network services and enhance connectivity in remote areas of military bases

    Read More
  • Ericsson wins extension deal from Bharti Airtel for 4G, 5G RAN products and solutions
    4th Dec 2024, 14:58 PM

    Ericsson has been a trusted connectivity partner for Airtel for over 25 years, supporting every generation of mobile communications

    Read More
  • Bharti Airtel awards contract to Nokia to deploy 4G, 5G equipment in India
    21st Nov 2024, 14:46 PM

    Airtel will also be leveraging Nokia's MantaRay Network Management for intelligent network monitoring and management

    Read More
  • Bharti Airtel loses 14.34 lakh subscribers in September
    21st Nov 2024, 14:27 PM

    The company’s total customer base has decreased to 38.34 crore with market share of 33.24%

    Read More
  • Bharti Airtel’s parent organization’s arm completes acquisition of 24.5% stake of BT Group
    19th Nov 2024, 11:43 AM

    Bharti has long recognised the enormous potential of the business

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.