Bharti Airtel Limited Website

Bharti Airtel Limited

BSE-532454

Basic

  • Market Cap

    ₹8,532.82B

  • EV

    ₹10.76T

  • Shares Out

    6,080.24M

  • Revenue

    ₹1,499.82B

  • Employees

    23,628

Margins

  • Gross

    63.4%

  • EBITDA

    52.2%

  • Operating

    25.84%

  • Pre-Tax

    8.45%

  • Net

    4.98%

  • FCF

    27.14%

Returns (5Yr Avg)

  • ROA

    -2.51%

  • ROTA

    9.22%

  • ROE

    -7.06%

  • ROCE

    8.06%

  • ROIC

    6.06%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹1,426.03

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ₹166.09B

  • Net Debt

    ₹1,989.83B

  • Debt/Equity

    2.04

  • EBIT/Interest

    2.04

Growth (CAGR)

  • Rev 3Yr

    13.99%

  • Rev 5Yr

    13.08%

  • Rev 10Yr

    5.75%

  • Dil EPS 3Yr

    -22.52%

  • Dil EPS 5Yr

    65.71%

  • Dil EPS 10Yr

    6.21%

  • Rev Fwd 2Yr

    13.16%

  • EBITDA Fwd 2Yr

    15.84%

  • EPS Fwd 2Yr

    52.14%

  • EPS LT Growth Est

    50.03%

Dividends

  • Yield

  • Payout

    61.12%

  • DPS

    ₹8

  • DPS Growth 3Yr

  • DPS Growth 5Yr

    26.19%

  • DPS Growth 10Yr

    16.09%

  • DPS Growth Fwd 2Yr

    56.16%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Operating Revenues

846,765

1,006,158

1,165,469

1,391,448

1,499,824

Other Revenues, Total

15,357

6,428

Total Revenues

862,122

1,012,586

1,165,469

1,391,448

1,499,824

Total Revenues % Chg.

6.3%

17.5%

15.1%

19.4%

7.8%

Cost of Goods Sold, Total

412,663

455,570

472,785

527,465

548,962

Gross Profit

449,459

557,016

692,684

863,983

950,862

Selling General & Admin Expenses, Total

34,236

38,009

53,035

72,454

81,326

Provision for Bad Debts

623

1,740

1,179

1,402

Depreciation & Amortization

270,944

294,044

330,907

364,318

395,376

Other Operating Expenses

56,699

57,023

61,047

75,203

86,618

Other Operating Expenses, Total

362,502

390,816

446,168

513,377

563,320

Operating Income

86,957

166,200

246,516

350,606

387,542

Interest Expense, Total

-108,855

-124,274

-132,501

-142,955

-189,531

Interest And Investment Income

2,206

3,080

Net Interest Expenses

-108,855

-124,274

-130,295

-139,875

-189,531

Income (Loss) On Equity Invest.

-6,627

-928

24,232

7,521

27,094

Currency Exchange Gains (Loss)

-14,824

-3,193

-8,160

-21,475

Other Non Operating Income (Expenses)

-17,053

-23,443

-24,374

-24,450

-31,730

EBT, Excl. Unusual Items

-60,402

14,362

107,919

172,327

193,375

Restructuring Charges

-447

Merger & Related Restructuring Charges

Gain (Loss) On Sale Of Investments

9,138

Gain (Loss) On Sale Of Assets

-10

-99

-74

-22

Asset Writedown

-13,757

-8,920

-3,810

Legal Settlements

-56,420

Other Unusual Items

-330,715

-149,778

20,796

-6,698

-75,723

EBT, Incl. Unusual Items

-461,304

-144,882

124,831

165,607

126,790

Income Tax Expense

-125,124

89,325

41,779

42,733

41,210

Earnings From Continuing Operations

-336,180

-234,207

83,052

122,874

85,580

Earnings Of Discontinued Operations

29,538

110,567

Minority Interest

-15,190

-27,195

-40,503

-39,415

-10,910

Net Income

-321,832

-150,835

42,549

83,459

74,670

Net Income to Common Incl Extra Items

-321,832

-150,835

42,549

83,459

74,670

Net Income to Common Excl. Extra Items

-351,370

-261,402

42,549

83,459

74,670

Total Shares Outstanding

5,453.3

5,488.7

5,881.2

5,964.5

6,044.5

Weighted Avg. Shares Outstanding

5,075.6

5,480.9

5,546.3

5,640.7

5,704.4

Weighted Avg. Shares Outstanding Dil

5,075.6

5,480.9

5,579.5

5,728.5

5,833.6

EPS

-63.4

-27.5

7.7

14.8

13.1

EPS Diluted

-63.4

-27.5

7.6

14.6

12.8

EBITDA

357,901

460,246

508,921

631,781

782,918

Effective Tax Rate

27.1%

-61.7%

33.5%

25.8%

32.5%