|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,950.05 INR | +0.08% |
|
+0.78% | -7.39% |
| Jul. 15 | Bharti Airtel Adds Banks to London IPO Syndicate for Mobile Money Unit | MT |
| Jul. 14 | Bharti Airtel Limited Strengthens Network Readiness Across Odisha Ahead of Puri Rath Yatra | CI |
Company Valuation: Bharti Airtel Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,300,863 | 4,317,350 | 7,268,942 | 10,372,537 | 10,866,265 | 11,876,801 | - | - |
| Change | - | 0.38% | 68.37% | 42.7% | 4.76% | 9.3% | - | - |
| Enterprise Value (EV) 1 | 5,854,085 | 5,651,805 | 9,258,771 | 12,410,921 | 12,514,153 | 13,182,433 | 12,784,818 | 12,392,510 |
| Change | - | -3.46% | 63.82% | 34.05% | 0.83% | 5.34% | -3.02% | -3.07% |
| P/E | 99x | 51.4x | 96x | 30.9x | 40.2x | 30.5x | 23.9x | 20.3x |
| PBR | 6.34x | 5.48x | 8.74x | 8.83x | 7.29x | 6.71x | 5.8x | 4.95x |
| PEG | - | 0.6x | -7.9x | 0x | -1.9x | 0.7x | 0.9x | 1.2x |
| Capitalization / Revenue | 3.69x | 3.1x | 4.85x | 6x | 5.15x | 4.98x | 4.47x | 4.11x |
| EV / Revenue | 5.02x | 4.06x | 6.17x | 7.17x | 5.93x | 5.53x | 4.82x | 4.29x |
| EV / EBITDA | 10.1x | 7.83x | 11.8x | 13.3x | 10.5x | 9.65x | 8.31x | 7.32x |
| EV / EBIT | 23.4x | 15.8x | 23.9x | 26.1x | 18.7x | 16.3x | 13.4x | 11.5x |
| EV / FCF | 19.5x | 14.4x | 22.7x | 20.4x | 16x | 21.2x | 17x | 14.2x |
| FCF Yield | 5.12% | 6.96% | 4.41% | 4.9% | 6.25% | 4.71% | 5.89% | 7.03% |
| Dividend per Share 2 | 3 | 4 | 8 | 16 | - | 33.16 | 42.49 | 55.7 |
| Rate of return | 0.4% | 0.53% | 0.65% | 0.92% | - | 1.7% | 2.18% | 2.86% |
| EPS 2 | 7.63 | 14.57 | 12.8 | 56.04 | 44.37 | 64.03 | 81.66 | 96.01 |
| Distribution rate | 39.3% | 27.5% | 62.5% | 28.6% | - | 51.8% | 52% | 58% |
| Net sales 1 | 1,165,469 | 1,391,448 | 1,499,824 | 1,729,852 | 2,109,728 | 2,384,778 | 2,655,046 | 2,887,281 |
| EBITDA 1 | 580,682 | 722,101 | 782,918 | 931,592 | 1,196,745 | 1,366,563 | 1,537,781 | 1,692,301 |
| EBIT 1 | 249,775 | 357,783 | 387,542 | 475,889 | 669,637 | 808,964 | 951,106 | 1,072,997 |
| Net income 1 | 42,549 | 83,459 | 74,670 | 335,561 | 266,952 | 387,085 | 489,198 | 579,112 |
| Net Debt 1 | 1,553,222 | 1,334,455 | 1,989,829 | 2,038,384 | 1,647,888 | 1,305,632 | 908,016 | 515,709 |
| Reference price 2 | 755.40 | 749.00 | 1,229.05 | 1,730.95 | 1,784.30 | 1,950.05 | 1,950.05 | 1,950.05 |
| Nbr of stocks (in thousands) | 5,881,247 | 5,964,355 | 6,044,454 | 6,091,275 | 6,090,056 | 6,090,511 | - | - |
| Announcement Date | 5/17/22 | 5/16/23 | 5/14/24 | 5/13/25 | 5/13/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.43x | 5.52x | 9.64x | 1.7% | 123B | |
| 18.71x | 2.05x | 7.92x | 4.02% | 65.26B | |
| 13.08x | 1.94x | 4.14x | 2.62% | 24.88B | |
| 13.17x | 2.97x | 6.71x | 4.11% | 18.77B | |
| -112.21x | 8.38x | 10.45x | 3.14% | 18.6B | |
| -5.6x | 7.78x | 18.45x | -.--% | 15.18B | |
| 12.58x | 2.54x | 6.6x | 5.13% | 12.76B | |
| 24.44x | 3.45x | 10.15x | 4.09% | 11.36B | |
| 10.61x | 4.52x | 9.78x | 7.09% | 11.35B | |
| 12.44x | 3.23x | 6.04x | 6.75% | 10.86B | |
| Average | 1.76x | 4.24x | 8.99x | 3.87% | 31.22B | |
| Weighted average by Cap. | 13.02x | 4.33x | 8.92x | 3.01% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BHARTIARTL Stock
- Valuation Bharti Airtel Limited
Select your edition
All financial news and data tailored to specific country editions
