Vodafone Idea Limited

NSEI:IDEA Stock Report

Market Cap: ₹1.4t

Vodafone Idea Future Growth

Future criteria checks 0/6

Vodafone Idea is forecast to grow earnings and revenue by 13.7% and 10.1% per annum respectively while EPS is expected to grow by 18% per annum.

Key information

13.7%

Earnings growth rate

17.98%

EPS growth rate

Wireless Telecom earnings growth-2.7%
Revenue growth rate10.1%
Future return on equityn/a
Analyst coverage

Good

Last updated06 May 2026

Recent future growth updates

Analysis Article • Nov 13

₹7.98 - That's What Analysts Think Vodafone Idea Limited (NSE:IDEA) Is Worth After These Results

It's been a pretty great week for Vodafone Idea Limited ( NSE:IDEA ) shareholders, with its shares surging 10% to...
Analysis Article • Jun 03

Vodafone Idea Limited (NSE:IDEA) Just Released Its Full-Year Earnings: Here's What Analysts Think

As you might know, Vodafone Idea Limited ( NSE:IDEA ) recently reported its yearly numbers. The results overall were...

Recent updates

Narrative Update • May 03

IDEA: Prolonged Funding Uncertainty Will Eventually Pressure Recent Share Price Optimism

Analysts have made a small adjustment to their Vodafone Idea price target to ₹5.19, reflecting updated views on discount rate, revenue growth, profit margins and future P/E assumptions. What's in the News Singapore based ST Telemedia and India's JSW Group are in discussions with Vodafone Idea for a potential equity stake, alongside other domestic and global investors, according to people cited by ET (Key Developments).
Narrative Update • Apr 18

IDEA: Funding Uncertainty And Investor Talks Will Eventually Erode Recent Optimism

Analysts have trimmed their fair value estimate for Vodafone Idea to ₹5.19 from ₹5.40, reflecting slightly softer assumptions on revenue growth, profit margins and future P/E, partly offset by a marginally lower discount rate. What's in the News Singapore based ST Telemedia and India's JSW Group are in discussions with Vodafone Idea for a potential equity stake, alongside US based Tillman Global Holdings and other unnamed domestic business houses.
Narrative Update • Apr 03

IDEA: Higher Funding Uncertainty Will Eventually Undermine Recently Improved Outlook

Analysts have slightly trimmed their fair value estimate for Vodafone Idea to ₹5.40 from ₹5.43, reflecting updated assumptions around a higher discount rate, expectations of stronger revenue growth, a marginally softer profit margin, and a modestly lower future P/E multiple. What's in the News Singapore based ST Telemedia and India's JSW Group are among several domestic and global investors in talks with Vodafone Idea for a potential stake, alongside US based Tillman Global Holdings and a few large Indian business houses, with discussions described as exploratory and with no certainty of a deal (ET report).
Narrative Update • Mar 20

IDEA: Future Returns Will Benefit From Potential New Equity Investor Interest

Analysts have lifted their fair value estimate for Vodafone Idea from ₹8.88 to ₹9.97, reflecting updated assumptions around revenue growth, profit margins and future P/E levels, along with a modest adjustment to the discount rate. What's in the News Singapore based ST Telemedia and India's JSW Group are in discussions with Vodafone Idea for a potential equity stake, alongside US based Tillman Global Holdings and other unnamed domestic business houses (Key Developments) The interest from multiple investors follows financial relief extended by the Government of India, which now holds nearly 49% of Vodafone Idea and is seeking a new investor to inject capital and run the company (Key Developments) Promoters Aditya Birla Group and Vodafone Group Plc have not yet clarified whether any deal would involve a sale of existing promoter holdings or a fresh equity issuance (Key Developments) Vodafone Idea's management is scheduled to meet institutional investors in Singapore and Hong Kong on 16 and 17 March 2026, with discussions described as exploratory and without certainty of a transaction (Key Developments) The board plans to meet on 27 January 2026 to consider and approve the standalone and consolidated unaudited financial results for the third quarter and nine months ended 31 December 2025 (Key Developments) Valuation Changes Fair Value: Revised from ₹8.88 to ₹9.97, indicating a modest uplift in the analyst fair value estimate.
Narrative Update • Mar 06

IDEA: Future Guarantee And Pledge Obligations Will Undermine Optimistic Margin Outlook

Analysts have lifted their price target on Vodafone Idea from ₹5.10 to ₹5.43, citing refreshed assumptions on fair value, discount rate, revenue growth, profit margin and future P/E as the key drivers of this update. What's in the News A board meeting is scheduled on Jan 27, 2026 to consider and approve standalone and consolidated unaudited financial results for the third quarter and nine months ended Dec 31, 2025 (company filing).
Narrative Update • Feb 19

IDEA: Future Guarantee And Pledge Obligations Will Undermine Optimistic Margin Outlook

Analysts have nudged their price target on Vodafone Idea higher to ₹5.10 from ₹5.00, reflecting updated assumptions around fair value, discount rate, revenue growth, profit margin and future P/E. What's in the News A board meeting is scheduled on Jan 27, 2026 to consider and approve standalone and consolidated unaudited financial results for the third quarter and nine months ended Dec 31, 2025 (company filing).
Narrative Update • Feb 05

IDEA: Future Guarantee And Pledge Risks Will Outweigh Upbeat Profit Assumptions

Analysts have lifted their valuation for Vodafone Idea, citing updated assumptions on fair value, discount rate, revenue growth, profit margin and future P/E that together support a higher implied price target than before. What's in the News A board meeting is scheduled on Jan 27, 2026 to review and approve Vodafone Idea's standalone and consolidated unaudited financial results for the third quarter and nine months ended Dec 31, 2025 (Board Meeting).
Narrative Update • Jan 22

IDEA: Upcoming Funding Talks And Board Actions Will Reshape Future Prospects

Analysts have inched up their price target for Vodafone Idea to ₹15.10 from ₹15.00, citing updated assumptions on discount rate, revenue growth, profit margin and future P/E as the key drivers behind the recalibration. What's in the News A board meeting is scheduled for Jan 27, 2026 to consider and approve standalone and consolidated unaudited financial results for the third quarter and nine months ended Dec 31, 2025 (company filing).
Analysis Article • Jan 15

Vodafone Idea Limited's (NSE:IDEA) Intrinsic Value Is Potentially 97% Above Its Share Price

Key Insights Using the 2 Stage Free Cash Flow to Equity, Vodafone Idea fair value estimate is ₹21.87 Current share...
Narrative Update • Jan 08

IDEA: Upcoming Funding Partnership Will Reshape Balance Sheet And Future Prospects

Analysts have lifted their fair value estimate for Vodafone Idea to ₹15.00 from ₹12.38, citing updated assumptions for revenue growth, profit margins and the discount rate, along with a slightly revised future P/E outlook. What's in the News Upcoming board meeting on Dec 09, 2025 to consider issuing a corporate guarantee in favour of IDBI Trusteeship Services Limited to secure amounts payable by Vodafone Idea Telecommunications Infrastructure Limited (VITIL) for a non convertible debenture issue, along with a related pledge over 100% of VITIL's equity share capital held by Vodafone Idea and its subsidiary (Board Meeting).
Narrative Update • Dec 19

IDEA: Future Returns Will Stay Limited By Government Liability Overhang

Narrative Update on Analyst Price Target Analysts have made a modest upward revision to their price target on Vodafone Idea, citing slightly lower discount rates, marginally improved long term profit margin expectations, and a marginally cheaper projected future P E multiple that together enhance the stock's risk reward profile. This nudges fair value closer to ₹8.90 per share.
Narrative Update • Dec 05

IDEA: Future Outlook Will Remain Constrained By Unresolved Government Liability Risks

Analysts have raised their price target on Vodafone Idea to Rs 8.88 from Rs 8.55, citing slightly lower perceived risk, modestly stronger expected revenue growth, a marginally improved profit margin outlook, and a higher anticipated future price to earnings multiple. What's in the News Kyndryl renewed its three-year partnership with Vodafone Idea to modernize IT operations, deploy a cyber resilience framework and expand AI driven automation across Vi's technology estate (Client Announcements).
Narrative Update • Nov 21

IDEA: Future Outlook Will Remain Challenged by Pending Government Liability Resolution

Analysts have raised their price target for Vodafone Idea from ₹7.33 to ₹8.55. This change reflects improved revenue growth forecasts, a slightly lower discount rate, and stronger expected profit margins.
Analysis Article • Nov 14

Market Participants Recognise Vodafone Idea Limited's (NSE:IDEA) Revenues Pushing Shares 25% Higher

Despite an already strong run, Vodafone Idea Limited ( NSE:IDEA ) shares have been powering on, with a gain of 25% in...
Analysis Article • Nov 13

₹7.98 - That's What Analysts Think Vodafone Idea Limited (NSE:IDEA) Is Worth After These Results

It's been a pretty great week for Vodafone Idea Limited ( NSE:IDEA ) shareholders, with its shares surging 10% to...
Narrative Update • Nov 06

IDEA: Prospective Investment Remains Uncertain Amid Relief Package Dependence

Analysts have raised Vodafone Idea's fair value estimate from ₹7.11 to ₹7.33 per share, citing improved revenue growth projections and a reduced discount rate as key factors behind the revision. What's in the News Tillman Global Holdings is in advanced talks to invest between $4 billion and $6 billion in Vodafone Idea, seeking operational control.
Narrative Update • Sep 04

Expanding 5G Network And Digital Shift Will Unlock Value

Vodafone Idea’s future P/E declined marginally while net profit margin stayed stable, leading analysts to maintain a fair value price target of ₹7.11. What's in the News Mr. Abhijit Kishore appointed as new CEO effective August 19, 2025, succeeding Akshaya Moondra; Kishore is a long-time company executive with extensive industry experience.
Analysis Article • Jul 08

Investors Continue Waiting On Sidelines For Vodafone Idea Limited (NSE:IDEA)

There wouldn't be many who think Vodafone Idea Limited's ( NSE:IDEA ) price-to-sales (or "P/S") ratio of 1.8x is worth...
Analysis Article • Jun 03

Vodafone Idea Limited (NSE:IDEA) Just Released Its Full-Year Earnings: Here's What Analysts Think

As you might know, Vodafone Idea Limited ( NSE:IDEA ) recently reported its yearly numbers. The results overall were...
User avatar
New Narrative • Jan 26

Upcoming Network Expansion Will Strain Finances But May Unlock Future Opportunities In Indian Telecom

Aggressive CapEx investments to expand 4G and prepare 5G may strain financial resources without immediate revenue increase, impacting future earnings negatively.

Earnings and Revenue Growth Forecasts

NSEI:IDEA - Analysts future estimates and past financials data (INR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
3/31/2029631,759-151,733116,161N/A4
3/31/2028564,756-180,449137,936N/A18
3/31/2027500,279-218,753135,421N/A19
3/31/2026450,561-237,359135,188N/A19
12/31/2025444,367-245,844N/AN/AN/A
9/30/2025442,281-259,07721,229133,477N/A
6/30/2025439,767-275,594N/AN/AN/A
3/31/2025434,557-273,834-12,18192,906N/A
12/31/2024430,800-278,919N/AN/AN/A
9/30/2024426,521-282,68596,550175,343N/A
6/30/2024424,255-298,305N/AN/AN/A
3/31/2024425,727-312,384187,639208,261N/A
12/31/2023425,079-299,827176,159200,916N/A
9/30/2023424,483-309,868161,750175,953N/A
6/30/2023423,449-298,444N/AN/AN/A
3/31/2023421,426-293,011149,265188,687N/A
12/31/2022418,677-294,453N/AN/AN/A
9/30/2022409,702-286,862130,686199,467N/A
6/30/2022397,562-282,230N/AN/AN/A
3/31/2022384,984-282,454112,746173,870N/A
12/31/2021378,665-287,051N/AN/AN/A
9/30/2021390,426-260,06370,568140,676N/A
6/30/2021404,285-260,922N/AN/AN/A
3/31/2021419,382-442,447103,553156,397N/A
12/31/2020440,711-488,806N/AN/AN/A
9/30/2020442,557-507,87366,541114,279N/A
6/30/2020443,077-944,642N/AN/AN/A
3/31/2020449,167-739,049-6,38773,275N/A
12/31/2019449,217-671,413N/AN/AN/A
9/30/2019455,971-657,071N/A96,178N/A
6/30/2019424,036-197,343N/AN/AN/A
3/31/2019370,056-146,286N/A53,478N/A
12/31/2018314,447-107,125N/A41,503N/A
9/30/2018261,412-69,924N/AN/AN/A
6/30/2018259,564-31,252N/AN/AN/A
3/31/2018282,471-41,966N/A53,324N/A
12/31/2017301,765-35,760N/A66,096N/A
9/30/2017323,892-26,754N/AN/AN/A
6/30/2017342,262-14,773N/AN/AN/A
3/31/2017355,527-4,420N/A104,757N/A
12/31/2016369,0163,227N/AN/AN/A
9/30/2016372,37413,659N/AN/AN/A
6/30/2016366,10520,367N/AN/AN/A
3/31/2016359,16426,711N/A109,486N/A
12/31/2015348,55632,182N/AN/AN/A
9/30/2015338,68233,259N/AN/AN/A
6/30/2015327,62033,195N/AN/AN/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: IDEA is forecast to remain unprofitable over the next 3 years.

Earnings vs Market: IDEA is forecast to remain unprofitable over the next 3 years.

High Growth Earnings: IDEA is forecast to remain unprofitable over the next 3 years.

Revenue vs Market: IDEA's revenue (10.1% per year) is forecast to grow slower than the Indian market (10.9% per year).

High Growth Revenue: IDEA's revenue (10.1% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: Insufficient data to determine if IDEA's Return on Equity is forecast to be high in 3 years time

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/05/14 11:48
End of Day Share Price 2026/05/14 00:00
Earnings2025/12/31
Annual Earnings2025/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Vodafone Idea Limited is covered by 53 analysts. 19 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Deep Shah360 ONE Capital Market Private Limited
null null360 ONE Capital Market Private Limited
Ashwin MehtaAmbit Capital