Bharti Airtel Limited (532454)

Basic

  • Market Cap

    ₹6,658.4B

  • EV

    ₹8,857.67B

  • Shares Out

    6,038.77M

  • Revenue

    ₹1,483.92B

  • Employees

    21,575

Margins

  • Gross

    63.37%

  • EBITDA

    46.85%

  • Operating

    26.26%

  • Pre-Tax

    10.05%

  • Net

    5.66%

  • FCF

    27.56%

Returns (5Yr Avg)

  • ROA

    3.11%

  • ROTA

    -90.05%

  • ROE

    -7.42%

  • ROCE

    7.29%

  • ROIC

    3.55%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹1,199.45

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ₹230.2B

  • Net Debt

    ₹1,954.65B

  • Debt/Equity

    2.11

  • EBIT/Interest

    2.44

Growth (CAGR)

  • Rev 3Yr

    14.34%

  • Rev 5Yr

    13.4%

  • Rev 10Yr

    5.97%

  • Dil EPS 3Yr

    -37.61%

  • Dil EPS 5Yr

    73.56%

  • Dil EPS 10Yr

    9.33%

  • Rev Fwd 2Yr

    10.73%

  • EBITDA Fwd 2Yr

    12.52%

  • EPS Fwd 2Yr

    50.58%

  • EPS LT Growth Est

    44.77%

Dividends

  • Yield

  • Payout

    27.06%

  • DPS

    ₹4

  • DPS Growth 3Yr

    25.99%

  • DPS Growth 5Yr

    -4.36%

  • DPS Growth 10Yr

    14.87%

  • DPS Growth Fwd 2Yr

    57.67%

Select a metric from the list below to chart it

Mar '14

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

LTM

Revenues

807,802

846,765

1,006,158

1,165,469

1,391,448

1,483,923

Other Revenues, Total

3,288

15,357

6,428

Total Revenues

811,090

862,122

1,012,586

1,165,469

1,391,448

1,483,923

Total Revenues % Chg.

-2.1%

6.3%

17.5%

15.1%

19.4%

10.2%

Cost of Goods Sold, Total

425,891

412,663

455,570

472,785

527,465

543,507

Gross Profit

385,199

449,459

557,016

692,684

863,983

940,416

Selling General & Admin Expenses, Total

41,568

34,236

38,009

53,035

72,454

80,503

Provision for Bad Debts

24,353

623

1,740

1,179

1,402

1,402

Depreciation & Amortization

213,475

270,944

294,044

330,907

364,318

388,683

Other Operating Expenses

58,352

56,699

57,023

61,047

75,203

80,081

Other Operating Expenses, Total

337,748

362,502

390,816

446,168

513,377

550,669

Operating Income

47,451

86,957

166,200

246,516

350,606

389,747

Interest Expense, Total

-90,566

-108,855

-124,274

-132,501

-142,955

-160,057

Interest And Investment Income

5,256

2,206

3,080

3,080

Net Interest Expenses

-85,310

-108,855

-124,274

-130,295

-139,875

-156,977

Income (Loss) On Equity Invest.

3,556

-6,627

-928

24,232

7,521

24,801

Currency Exchange Gains (Loss)

-5,973

-14,824

-3,193

-8,160

-21,475

-21,475

Other Non Operating Income (Expenses)

-9,899

-17,053

-23,443

-24,374

-24,450

-39,378

EBT, Excl. Unusual Items

-50,175

-60,402

14,362

107,919

172,327

196,718

Restructuring Charges

-447

Merger & Related Restructuring Charges

-1,368

Gain (Loss) On Sale Of Investments

3,394

3,622

Gain (Loss) On Sale Of Assets

175

-10

-99

-74

-22

-22

Asset Writedown

-13,757

-8,920

-3,810

Legal Settlements

-56,420

Other Unusual Items

30,656

-330,715

-149,778

20,796

-6,698

-51,168

EBT, Incl. Unusual Items

-17,318

-461,304

-144,882

124,831

165,607

149,150

Income Tax Expense

-34,193

-125,124

89,325

41,779

42,733

41,992

Earnings From Continuing Operations

16,875

-336,180

-234,207

83,052

122,874

107,158

Earnings Of Discontinued Operations

29,538

110,567

Minority Interest

-12,780

-15,190

-27,195

-40,503

-39,415

-23,148

Net Income

4,095

-321,832

-150,835

42,549

83,459

84,010

Net Income to Common Incl Extra Items

4,095

-321,832

-150,835

42,549

83,459

84,010

Net Income to Common Excl. Extra Items

4,095

-351,370

-261,402

42,549

83,459

84,010

Total Shares Outstanding

3,995.9

5,453.3

5,488.7

5,881.2

5,964.5

5,719.4

Weighted Avg. Shares Outstanding

3,995.8

5,075.6

5,480.9

5,546.3

5,640.7

5,684.3

Weighted Avg. Shares Outstanding Dil

3,997.8

5,075.6

5,480.9

5,579.5

5,728.5

5,800.7

EPS

1

-63.4

-27.5

7.7

14.8

14.8

EPS Diluted

1

-63.4

-27.5

7.6

14.6

14.5

EBITDA

258,401

357,901

460,246

508,921

631,781

695,287