Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  MUMBAI STOCK EXCHANGE  >  Bharti Airtel Ltd    532454   INE397D01024

BHARTI AIRTEL LTD

(532454)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M INR Estimates in M INR
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 954 683 836 879 807 802 863 441 972 621 1 081 156
EBITDA 354 504 303 279 261 101 355 405 440 811 500 323
Operating profit (EBIT) 156 774 110 848 47 626 82 163 151 087 213 648
Pre-Tax Profit (EBT) 77 233 32 670 -17 318 -342 840 33 422 108 711
Net income 37 998 10 990 4 095 -257 969 14 026 56 826
P/E ratio - - - -9,17x 202x 45,5x
EPS ( INR ) 9,51 2,75 1,02 -57,2 2,60 11,5
Dividend per Share ( INR ) 1,00 2,50 - 2,74 2,71 2,98
Yield - - - 0,52% 0,52% 0,57%
Reference price ( INR ) - - - 524,050 524,050 524,050
Announcement Date 05/09/2017
02:40pm
04/24/2018
12:15pm
05/06/2019
01:43pm
- - -
Finances - Leverage
Actuals in M INR Estimates in M INR
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 913 999 1 019 167 1 152 885 1 074 293 1 074 903 977 711
Finance - - - - - -
Operating income (EBITDA) 354 504 303 279 261 101 355 405 440 811 500 323
Leverage
(Debt/EBITDA)
2,58x 3,36x 4,42x 3,02x 2,44x 1,95x
Capital Expenditure 223 030 268 176 287 427 218 582 233 010 227 851
Free Cash Flow (FCF) 69 278 53 279 -89 547 -295 778 169 499 194 866
Book Value Per Share (BVPS) ( INR ) 169 174 178 152 152 159
Cash Flow per Share ( INR ) 85,5 74,7 49,3 35,9 70,1 83,7
Announcement Date 05/09/2017
02:40pm
04/24/2018
12:15pm
05/06/2019
01:43pm
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 2 858 911 M INR -
Entreprise Value (EV) 3 933 205 M INR 3 933 814 M INR
Valuation 2020e 2021e
P/E ratio (Price / EPS) -9,17x 202x
Capitalization / Revenue 3,31x 2,94x
EV / Revenue 4,56x 4,04x
EV / EBITDA 11,1x 8,92x
Yield (DPS / Price) 0,52% 0,52%
Price to book (Price / BVPS) 3,45x 3,45x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 9,52% 15,5%
Operating Leverage (Delta EBIT / Delta Sales) 10,5x 6,63x
Net Margin (Net Profit / Revenue) -29,9% 1,44%
ROA (Net Profit / Asset) -1,57% 1,73%
ROE (Net Profit / Equities) -3,96% 2,69%
Rate of Dividend -4,78% 104%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   25,3% 24,0%
Cash Flow / Sales 22,7% 39,3%
Capital Intensity (Assets / Sales) 19,1x 0,83x
Financial Leverage (Net Debt / EBITDA) 3,02x 2,44x
EPS & Dividend