Bharti Airtel Ltd

Bharti Airtel Ltd

₹ 1,847 -1.49%
26 May - close price
About

Bharti Airtel Ltd is one of the world’s leading providers of telecommunication services with presence in 18 countries representing India, Sri
Lanka, 14 countries in Africa. [1]

Key Points

Segments & Presence[1]
Mobile, Broadband, DTH and Bank.
The company has operations in India, Africa, Bangladesh and Sri Lanka.

  • Market Cap 11,25,367 Cr.
  • Current Price 1,847
  • High / Low 2,175 / 1,740
  • Stock P/E 69.9
  • Book Value 263
  • Dividend Yield 0.87 %
  • ROCE 12.7 %
  • ROE 10.7 %
  • Face Value 5.00

Pros

  • Company has delivered good profit growth of 24.8% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 79.4%

Cons

  • Stock is trading at 7.01 times its book value
  • Company has a low return on equity of 9.88% over last 3 years.
  • Promoter holding has decreased over last 3 years: -6.15%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
21,829 22,651 23,258 23,866 24,345 24,917 26,984 28,434 28,608 29,249 30,092 30,855 31,296
10,371 10,515 10,786 10,942 11,360 11,491 12,032 12,395 12,267 12,404 12,617 12,957 13,251
Operating Profit 11,458 12,135 12,471 12,924 12,986 13,426 14,953 16,039 16,341 16,845 17,476 17,898 18,046
OPM % 52% 54% 54% 54% 53% 54% 55% 56% 57% 58% 58% 58% 58%
138 185 -759 89 599 1,172 408 3,046 230 332 1,079 269 -2,349
Interest 3,108 3,452 3,741 3,550 3,662 3,668 3,872 4,031 3,669 3,835 3,854 3,815 4,075
Depreciation 6,706 6,931 7,113 7,458 7,607 7,928 8,137 8,230 8,216 8,279 8,623 8,859 8,810
Profit before tax 1,782 1,937 858 2,006 2,315 3,002 3,352 6,824 4,686 5,063 6,078 5,493 2,812
Tax % 24% 25% 66% 29% 21% 18% 25% -35% -99% 26% 25% 26% 52%
1,354 1,457 293 1,414 1,824 2,469 2,518 9,197 9,318 3,764 4,545 4,091 1,344
EPS in Rs 2.43 2.61 0.52 2.51 3.23 4.34 4.42 16.15 16.34 6.60 7.97 7.17 2.21
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
55,496 60,300 62,276 53,663 49,606 54,317 64,326 70,795 84,720 94,120 108,944 121,493
36,010 37,887 38,351 35,798 37,130 34,058 36,342 36,094 40,921 43,998 56,350 51,228
Operating Profit 19,486 22,413 23,925 17,864 12,476 20,259 27,984 34,700 43,799 50,122 52,593 70,264
OPM % 35% 37% 38% 33% 25% 37% 44% 49% 52% 53% 48% 58%
5,138 962 -14,977 414 5,248 -39,425 -12,635 -1,406 -1,643 508 13,022 -669
Interest 1,409 3,545 5,255 5,911 7,848 11,463 11,817 13,221 14,532 14,405 15,240 15,579
Depreciation 7,560 9,575 12,203 13,049 15,120 20,392 21,998 24,330 26,355 29,108 32,511 34,571
Profit before tax 15,655 10,254 -8,510 -681 -5,244 -51,021 -18,465 -4,256 1,269 7,116 17,864 19,446
Tax % 16% 24% 17% -112% -64% -29% 36% -9% 107% 30% -32% 29%
13,200 7,780 -9,926 79 -1,869 -36,088 -25,198 -3,864 -90 4,988 23,502 13,744
EPS in Rs 24.01 14.15 -18.05 0.14 -3.40 -61.74 -42.82 -6.57 -0.16 8.82 41.22 22.56
Dividend Payout % 12% 7% -4% 2,695% -53% -3% 0% -43% -2,533% 92% 39% 106%
Compounded Sales Growth
10 Years: 7%
5 Years: 14%
3 Years: 13%
TTM: 12%
Compounded Profit Growth
10 Years: 7%
5 Years: 25%
3 Years: 235%
TTM: 17%
Stock Price CAGR
10 Years: 19%
5 Years: 29%
3 Years: 31%
1 Year: 0%
Return on Equity
10 Years: 2%
5 Years: 6%
3 Years: 10%
Last Year: 11%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 1,999 1,999 1,999 1,999 1,999 2,728 2,746 2,795 2,837 2,877 2,900 3,047
Reserves 76,274 109,730 99,209 100,862 96,307 98,701 74,614 72,076 76,157 97,985 137,231 157,488
21,570 45,571 60,095 65,416 83,790 118,800 130,407 129,905 181,696 169,299 161,457 144,138
26,581 27,728 30,336 36,661 40,812 80,143 69,980 66,465 74,888 81,652 90,890 95,313
Total Liabilities 126,424 185,028 191,638 204,937 222,908 300,373 277,747 271,241 335,577 351,813 392,479 399,986
53,444 91,926 111,523 122,609 133,812 161,679 157,388 163,736 187,409 221,717 234,288 228,376
CWIP 9,067 3,830 9,600 5,543 5,636 1,259 1,306 3,386 40,556 12,012 5,258 6,698
Investments 43,117 69,983 45,959 48,128 37,580 38,727 52,273 46,726 46,700 57,641 88,352 102,091
20,796 19,289 24,556 28,657 45,879 98,708 66,779 57,393 60,913 60,444 64,581 62,821
Total Assets 126,424 185,028 191,638 204,937 222,908 300,373 277,747 271,241 335,577 351,813 392,479 399,986

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
17,940 19,450 21,166 15,954 10,812 4,026 34,392 36,754 43,583 53,209 62,336 74,931
-12,801 -21,989 -24,283 -17,211 -20,456 -22,272 -13,223 -33,170 -30,006 -34,877 -41,453 -41,286
-5,196 1,898 3,456 1,637 9,398 21,114 -23,218 -4,289 -12,500 -19,184 -20,755 -27,350
Net Cash Flow -57 -641 338 380 -246 2,869 -2,049 -704 1,076 -852 128 6,295
Free Cash Flow 10,286 8,778 -11,157 -3,530 -9,738 -7,362 19,325 2,990 18,896 26,659 38,182 48,529
CFO/OP 106% 96% 94% 91% 79% 21% 123% 105% 100% 105% 118% 106%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 22 19 19 29 28 26 18 14 9 10 11 9
Inventory Days
Days Payable
Cash Conversion Cycle 22 19 19 29 28 26 18 14 9 10 11 9
Working Capital Days -88 -100 -113 -193 -317 -312 -205 -227 -184 -198 -266 -219
ROCE % 15% 11% 9% 4% -0% 1% 4% 5% 9% 9% 8% 13%

Insights

In beta
Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Mobile Customer Base - India
Million

Log in to view insights

Please log in to see hidden values.

Login
Africa Customer Base
Million
Homes Customer Base - India
Million
Network Towers - India
Number
Mobile Broadband Base Stations - India
Number
Mobile ARPU - India
INR
Data Usage per Mobile Customer - India
GB/Month

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
54.97% 54.75% 54.57% 53.48% 53.17% 53.14% 53.12% 52.42% 51.26% 50.27% 48.87% 48.87%
21.48% 21.87% 22.69% 24.35% 24.62% 25.07% 24.27% 25.41% 26.72% 27.42% 28.75% 27.79%
19.55% 19.69% 19.51% 19.20% 19.13% 18.69% 19.52% 19.23% 19.09% 19.40% 19.54% 20.53%
0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12%
3.82% 3.53% 3.07% 2.80% 2.89% 2.89% 2.91% 2.75% 2.74% 2.72% 2.65% 2.63%
0.05% 0.04% 0.06% 0.05% 0.06% 0.07% 0.07% 0.07% 0.07% 0.05% 0.05% 0.04%
No. of Shareholders 7,09,9526,85,5296,77,6906,94,2977,62,2667,84,9308,36,0958,33,4288,28,7198,48,4728,52,8319,01,086

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls