Let's break down Vodafone Idea (IDEA) — from its financial performance to how the market is valuing the stock.
Vodafone Idea Revenue Trend
For FY2025, Vodafone Idea recorded revenue of ₹43,571 Cr. That's 2.4% higher than the ₹42,555 Cr it brought in during FY2024.
A 3.3% CAGR over 10 years is underwhelming. In real terms, Vodafone Idea's revenue has barely grown from ₹31,571 Cr to ₹43,571 Cr.
With a top line of ₹43,571 Cr, Vodafone Idea operates at a major scale within the telecommunication - services sector.
The consistency stands out: 3 consecutive years of growth in top-line revenue.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹43,571 Cr | +2.4% |
| FY2024 | ₹42,555 Cr | +0.9% |
| FY2023 | ₹42,177 Cr | +9.5% |
| FY2022 | ₹38,516 Cr | -8.2% |
| FY2021 | ₹41,952 Cr | — |
View Vodafone Idea's full 10-year revenue trend with CAGR analysis →
Vodafone Idea Profitability
At ₹-4.01 per share (diluted), FY2025 earnings were up year-over-year from ₹-6.41.
Is Vodafone Idea Undervalued
Vodafone Idea shares are currently trading at ₹12.86.
Craytheon calculates intrinsic value using the P/E Ratio and EPS Growth models. Both appear in the Valuation Models cards below.
Valuation Models
Vodafone Idea Shareholding Pattern
No change in promoter stake — it has held at 25.6% for the past 4 quarters.
FII holding stands at 6.2%, up from 6.0% in the year-ago quarter.
As of June 2026, DIIs own 6.1% of the company — up from 4.8% a year earlier.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Jun 2026 | 25.6% | 6.2% | 6.1% | 13.1% |
| Mar 2026 | 25.6% | 5.6% | 6.2% | 13.6% |
| Dec 2025 | 25.6% | 6.0% | 5.6% | 13.8% |
| Sep 2025 | 25.6% | 6.0% | 4.8% | 14.7% |
Track quarterly shareholding changes for Vodafone Idea →
Vodafone Idea Balance Sheet
Proportional view as of 3 Aug 2026. Hover blocks for details.
Assets
Liabilities & Equity
Total assets stood at ₹1,978.67B at the end of FY2025, up 7.0% from ₹1,849.98B a year earlier.
Intangibles & Goodwill is the largest block at 51.0%, followed by Property, Plant & Equipment at 29.6% and Other Assets at 13.0%.
Equity makes up 20.8% (deficit) of liabilities and equity, with debt at 68.9% and operating liabilities at 10.3%. Over the year, debt is down 4.3% and equity is up 32.5%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 105.69B |
| Receivables | 20.00B |
| Inventories | 11.00M |
| Property, Plant & Equipment | 586.67B |
| Intangibles & Goodwill | 1,008.65B |
| Other Assets | 257.65B |
| Category | Value |
|---|---|
| Equity | -703.20B |
| Short-term Debt | 212.44B |
| Long-term Debt | 2,119.85B |
| Trade Payables | 107.48B |
| Other Liabilities | 242.10B |
Vodafone Idea Investment Snapshot
Here's the bottom line on Vodafone Idea (IDEA) based on the latest available financials.
Revenue of ₹43,571 Cr in FY2025, up 2.4% year-over-year.
Long-term revenue has been compounding at 3.3% annually over 10 years.
The company reported a net loss of ₹27,383 Cr in FY2025.
Unlock Full Analysis
Craytheon's full analysis of Vodafone Idea goes deeper: three valuation models, growth metrics, and 10 years of financial data.