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 ₹44,592 Cr. That's 4.3% higher than the ₹42,765 Cr it brought in during FY2024.
A 3.5% CAGR over 10 years is underwhelming. In real terms, Vodafone Idea's revenue has barely grown from ₹31,571 Cr to ₹44,592 Cr.
With a top line of ₹44,592 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 | ₹44,592 Cr | +4.3% |
| FY2024 | ₹42,765 Cr | +0.7% |
| FY2023 | ₹42,488 Cr | +9.9% |
| FY2022 | ₹38,645 Cr | -7.9% |
| 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
The P/E Ratio valuation pegs Vodafone Idea's fair value at ****, which is % from the current price.
Vodafone Idea shares are currently trading at ₹14.85.
Craytheon also calculates intrinsic value using the EPS Growth model. The full breakdown with assumptions is available in the detailed analysis.
See all valuation models for Vodafone Idea with detailed assumptions →
Vodafone Idea Shareholding Pattern
No change in promoter stake — it has held at 25.6% for the past 4 quarters.
FII holding stands at 5.6%, down from 6.0% in the year-ago quarter.
As of March 2026, DIIs own 6.2% of the company — up from 4.2% a year earlier.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| 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% |
| Jun 2025 | 25.6% | 6.0% | 4.2% | 15.3% |
Track quarterly shareholding changes for Vodafone Idea →
Vodafone Idea Balance Sheet
Proportional view as of 3 Jun 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 ₹44,592 Cr in FY2025, up 4.3% year-over-year.
Long-term revenue has been compounding at 3.5% 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.