| Key Financial Ratios of Bharti Airtel (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
58.00 |
13.09 |
14.80 |
7.67 |
-27.65 |
|
| Diluted EPS (Rs.) |
56.04 |
12.80 |
14.57 |
7.63 |
-27.65 |
|
| Cash EPS (Rs.) |
136.80 |
78.89 |
84.55 |
69.72 |
31.20 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
226.16 |
216.40 |
210.95 |
164.46 |
147.90 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
226.16 |
216.40 |
210.95 |
164.46 |
147.90 |
|
| Revenue from Operations/Share (Rs.) |
298.24 |
260.69 |
245.27 |
208.49 |
183.20 |
|
| PBDIT/Share (Rs.) |
163.33 |
138.58 |
127.28 |
103.88 |
83.78 |
|
| PBIT/Share (Rs.) |
84.76 |
69.86 |
63.07 |
44.68 |
30.24 |
|
| PBT/Share (Rs.) |
59.82 |
17.33 |
27.87 |
18.00 |
-26.21 |
|
| Net Profit/Share (Rs.) |
58.24 |
10.17 |
20.33 |
10.52 |
-22.34 |
|
| NP After MI And SOA / Share (Rs.) |
57.85 |
12.98 |
14.71 |
7.61 |
-27.46 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
54.76 |
53.15 |
51.89 |
49.82 |
45.73 |
|
| PBIT Margin (%) |
28.42 |
26.79 |
25.71 |
21.43 |
16.50 |
|
| PBT Margin (%) |
20.05 |
6.64 |
11.36 |
8.63 |
-14.30 |
|
| Net Profit Margin (%) |
19.52 |
3.89 |
8.29 |
5.04 |
-12.19 |
|
| NP After MI And SOA Margin (%) |
19.39 |
4.97 |
5.99 |
3.65 |
-14.99 |
|
| Return on Networth/Equity (%) |
25.58 |
7.39 |
9.19 |
6.39 |
-25.58 |
|
| Return on Capital Employed (%) |
14.72 |
13.13 |
11.01 |
10.00 |
7.08 |
|
| Return on Assets (%) |
6.52 |
1.67 |
1.86 |
1.17 |
-4.35 |
|
| Total Debt/Equity (X) |
1.13 |
1.50 |
1.82 |
2.00 |
2.20 |
|
| Asset Turnover Ratio (%) |
0.36 |
0.34 |
0.24 |
0.22 |
29.07 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.37 |
0.42 |
0.47 |
0.46 |
0.49 |
|
| Quick Ratio (X) |
0.37 |
0.42 |
0.47 |
0.45 |
0.49 |
|
| Inventory Turnover Ratio (X) |
424.19 |
0.00 |
0.00 |
0.00 |
378.25 |
|
| Dividend Payout Ratio (NP) (%) |
13.79 |
30.47 |
20.34 |
0.00 |
-8.23 |
|
| Dividend Payout Ratio (CP) (%) |
5.85 |
4.84 |
3.79 |
0.00 |
8.67 |
|
| Earnings Retention Ratio (%) |
86.21 |
69.53 |
79.66 |
0.00 |
108.23 |
|
| Cash Earnings Retention Ratio (%) |
94.15 |
95.16 |
96.21 |
0.00 |
91.33 |
|
| Coverage Ratios |
|
|
|
|
|
|
| Interest Coverage Ratios (%) |
4.35 |
3.52 |
3.74 |
3.49 |
1.10 |
|
| Interest Coverage Ratios (Post Tax) (%) |
4.35 |
3.52 |
3.74 |
3.49 |
1.10 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
1,175,373.82 |
866,218.75 |
605,930.28 |
567,069.50 |
422,698.86 |
|
| EV/Net Operating Revenue (X) |
6.79 |
5.78 |
4.35 |
4.87 |
4.20 |
|
| EV/EBITDA (X) |
12.41 |
10.86 |
8.39 |
9.77 |
9.19 |
|
| MarketCap/Net Operating Revenue (X) |
5.80 |
4.71 |
3.05 |
3.62 |
2.82 |
|
| Retention Ratios (%) |
86.20 |
69.52 |
79.65 |
0.00 |
108.23 |
|
| Price/BV (X) |
7.65 |
7.00 |
4.68 |
6.34 |
4.82 |
|
| Price/Net Operating Revenue |
5.80 |
4.71 |
3.05 |
3.62 |
2.82 |
|
| Earnings Yield |
0.03 |
0.01 |
0.02 |
0.01 |
-0.05 |
|
Source : Dion Global Solutions Limited
