First Time Loading...

Bharti Airtel Ltd
NSE:BHARTIARTL

Watchlist Manager
Bharti Airtel Ltd Logo
Bharti Airtel Ltd
NSE:BHARTIARTL
Watchlist
Price: 1 301.15 INR 2.01% Market Closed
Updated: May 11, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.5T
+1%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+51%
5 Years
+88%
7 Years
+51%
10 Years
+78%
387.6B
+2%
Operating Income
Growth Rates:
1 Year
+17%
3 Years
+172%
5 Years
+626%
7 Years
+129%
10 Years
+252%
84B
+11%
Net Income
Growth Rates:
1 Year
+14%
3 Years
-
5 Years
+2 081%
7 Years
+77%
10 Years
+262%

Earnings Waterfall
Bharti Airtel Ltd

Revenue
1.5T INR
Cost of Revenue
-491.3B INR
Gross Profit
992.6B INR
Operating Expenses
-605.1B INR
Operating Income
387.6B INR
Other Expenses
-303.5B INR
Net Income
84B INR

Income Statement
Bharti Airtel Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
831 953
N/A
858 635
+3%
885 695
+3%
900 884
+2%
913 558
+1%
921 351
+1%
928 005
+1%
937 745
+1%
946 123
+1%
965 321
+2%
984 077
+2%
992 235
+1%
984 933
-1%
954 683
-3%
918 799
-4%
890 053
-3%
859 882
-3%
826 388
-4%
804 799
-3%
788 508
-2%
787 632
0%
807 802
+3%
817 189
+1%
811 474
-1%
822 600
+1%
846 765
+3%
878 773
+4%
933 614
+6%
985 356
+6%
1 006 158
+2%
1 041 791
+4%
1 074 451
+3%
1 107 939
+3%
1 165 469
+5%
1 224 979
+5%
1 286 983
+5%
1 346 361
+5%
1 391 448
+3%
1 437 802
+3%
1 462 972
+2%
1 483 923
+1%
Gross Profit
Cost of Revenue
(323 751)
(313 853)
(291 637)
(317 474)
(319 390)
(320 419)
(339 259)
(363 804)
(386 193)
(362 302)
(412 991)
(415 619)
(413 792)
(363 494)
(392 822)
(381 941)
(364 014)
(338 851)
(355 080)
(356 566)
(372 233)
(359 624)
(389 253)
(383 662)
(378 382)
(377 526)
(386 687)
(400 778)
(415 008)
(383 443)
(415 278)
(414 787)
(415 240)
(401 854)
(444 690)
(459 524)
(471 065)
(456 796)
(485 736)
(487 639)
(491 281)
Gross Profit
508 202
N/A
544 782
+7%
594 058
+9%
583 410
-2%
594 168
+2%
600 932
+1%
588 746
-2%
573 941
-3%
559 930
-2%
603 019
+8%
571 086
-5%
576 616
+1%
571 141
-1%
591 189
+4%
525 977
-11%
508 112
-3%
495 868
-2%
487 537
-2%
449 719
-8%
431 942
-4%
415 399
-4%
448 178
+8%
427 936
-5%
427 812
0%
444 218
+4%
469 239
+6%
492 086
+5%
532 836
+8%
570 348
+7%
622 715
+9%
626 513
+1%
659 664
+5%
692 699
+5%
763 615
+10%
780 289
+2%
827 459
+6%
875 296
+6%
934 652
+7%
952 066
+2%
975 333
+2%
992 642
+2%
Operating Income
Operating Expenses
(397 949)
(423 127)
(462 928)
(443 890)
(446 625)
(443 514)
(426 838)
(409 400)
(394 561)
(437 675)
(402 503)
(403 141)
(401 798)
(435 621)
(386 096)
(380 726)
(378 634)
(379 177)
(354 945)
(359 564)
(362 034)
(404 015)
(384 710)
(384 247)
(388 967)
(397 649)
(403 439)
(416 644)
(427 643)
(463 042)
(442 213)
(457 566)
(474 544)
(519 183)
(511 043)
(527 376)
(545 214)
(586 235)
(581 682)
(593 625)
(605 084)
Selling, General & Administrative
(123 214)
(189 098)
(174 851)
(200 829)
(200 948)
(197 853)
(187 448)
(173 445)
(160 033)
(262 889)
(129 833)
(125 087)
(117 856)
(237 721)
(105 877)
(98 840)
(95 081)
(187 028)
(79 430)
(74 803)
(69 466)
(190 703)
(76 564)
(72 596)
(70 338)
(69 373)
(71 213)
(74 509)
(77 400)
(168 998)
(82 109)
(86 895)
(91 872)
(188 276)
(103 314)
(109 543)
(115 253)
(221 917)
(127 026)
(130 497)
(132 729)
Depreciation & Amortization
(192 972)
(156 496)
(158 391)
(157 527)
(156 354)
(155 311)
(155 350)
(159 210)
(164 736)
(174 498)
(184 496)
(191 666)
(196 475)
(197 730)
(195 520)
(192 833)
(192 858)
(192 431)
(195 691)
(201 184)
(207 532)
(213 475)
(229 610)
(243 808)
(257 263)
(270 944)
(275 625)
(281 923)
(288 776)
(294 044)
(300 049)
(309 659)
(320 100)
(330 907)
(341 584)
(348 580)
(356 085)
(364 318)
(373 042)
(380 917)
(388 683)
Other Operating Expenses
(81 763)
(77 533)
(129 686)
(85 534)
(89 323)
(90 350)
(84 040)
(76 745)
(69 792)
(288)
(88 174)
(86 388)
(87 467)
(170)
(84 699)
(89 053)
(90 695)
282
(79 824)
(83 577)
(85 036)
163
(78 536)
(67 843)
(61 366)
(57 332)
(56 601)
(60 212)
(61 467)
0
(60 055)
(61 012)
(62 572)
0
(66 145)
(69 253)
(73 876)
0
(81 614)
(82 211)
(83 672)
Operating Income
110 253
N/A
121 655
+10%
131 130
+8%
139 520
+6%
147 543
+6%
157 418
+7%
161 908
+3%
164 541
+2%
165 369
+1%
165 344
0%
168 583
+2%
173 475
+3%
169 343
-2%
155 568
-8%
139 881
-10%
127 386
-9%
117 234
-8%
108 360
-8%
94 774
-13%
72 378
-24%
53 365
-26%
44 163
-17%
43 226
-2%
43 565
+1%
55 251
+27%
71 590
+30%
88 647
+24%
116 192
+31%
142 705
+23%
159 673
+12%
184 300
+15%
202 098
+10%
218 155
+8%
244 432
+12%
269 246
+10%
300 083
+11%
330 082
+10%
348 417
+6%
370 384
+6%
381 708
+3%
387 558
+2%
Pre-Tax Income
Interest Income Expense
(37 677)
(36 447)
(28 413)
(18 824)
(12 115)
(35 153)
(42 675)
(54 778)
(65 793)
(47 117)
(58 519)
(58 752)
(63 966)
(55 045)
(65 093)
(68 337)
(70 303)
(53 347)
(74 300)
(82 920)
(83 840)
(82 655)
(105 722)
(114 238)
(129 600)
(147 359)
(147 258)
(151 358)
(158 375)
(128 395)
(151 969)
(145 586)
(141 092)
(114 103)
(122 057)
(132 571)
(144 146)
(154 368)
(165 806)
(165 030)
(172 081)
Non-Reccuring Items
2 107
157
(3 534)
(4 465)
(8 060)
(9 047)
14 672
23 183
22 699
21 741
(3 179)
(10 006)
(8 641)
(11 697)
(8 664)
(10 384)
(10 739)
(7 931)
(11 049)
(10 712)
5 820
29 288
18 215
(287 446)
(312 083)
(400 892)
(503 655)
(197 038)
(232 137)
(159 145)
(41 383)
(33 669)
12 328
8 690
16 681
9 460
2 364
(6 698)
(40 861)
(56 564)
(51 168)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9 119
0
0
0
736
0
0
0
Total Other Income
(7 537)
(6 722)
(11 889)
(14 368)
(20 109)
(6 088)
(7 366)
(4 737)
3 797
(11 505)
72
(361)
115
(11 593)
491
1 865
1 768
(14 412)
2 461
1 954
1 371
(8 114)
3 442
4 851
7 807
15 357
17 217
17 101
14 526
(17 015)
3 022
3 883
5 283
(23 307)
(20 877)
(21 615)
(22 465)
(22 480)
(15 502)
(15 155)
(15 159)
Pre-Tax Income
67 146
N/A
78 643
+17%
87 294
+11%
101 863
+17%
107 259
+5%
107 130
0%
126 539
+18%
128 209
+1%
126 072
-2%
128 463
+2%
106 957
-17%
104 356
-2%
96 851
-7%
77 233
-20%
66 615
-14%
50 530
-24%
37 960
-25%
32 670
-14%
11 886
-64%
(19 300)
N/A
(23 284)
-21%
(17 318)
+26%
(40 839)
-136%
(353 268)
-765%
(378 625)
-7%
(461 304)
-22%
(545 049)
-18%
(215 103)
+61%
(233 281)
-8%
(144 882)
+38%
(6 030)
+96%
26 726
N/A
94 674
+254%
124 831
+32%
142 993
+15%
155 357
+9%
165 835
+7%
165 607
0%
148 215
-11%
144 959
-2%
149 150
+3%
Net Income
Tax Provision
(42 142)
(48 449)
(54 091)
(60 222)
(56 798)
(54 047)
(60 548)
(59 177)
(59 555)
(59 533)
(47 795)
(45 537)
(43 855)
(34 819)
(32 866)
(27 071)
(15 609)
(10 835)
8 568
36 385
38 588
34 193
28 996
92 417
102 230
125 124
80 879
(9 153)
(63 857)
(89 325)
(60 648)
(66 821)
(33 662)
(41 779)
(44 667)
(47 223)
(48 071)
(42 733)
(34 827)
(40 428)
(41 992)
Income from Continuing Operations
25 004
30 194
33 203
41 641
50 461
53 083
65 991
69 032
66 517
68 930
59 162
58 819
52 996
42 414
33 749
23 459
22 351
21 835
20 454
17 085
15 304
16 875
(11 843)
(260 851)
(276 395)
(336 180)
(464 170)
(224 256)
(297 138)
(234 207)
(66 678)
(40 095)
61 012
83 052
98 326
108 134
117 764
122 874
113 388
104 531
107 158
Income to Minority Interest
(1 807)
(2 467)
(1 280)
(1 006)
(1 563)
(1 248)
(4 109)
(5 621)
(6 390)
(8 163)
(4 907)
(5 318)
(5 539)
(4 416)
(6 698)
(7 585)
(8 456)
(10 845)
(12 164)
(11 037)
(11 452)
(12 780)
(13 695)
(14 539)
(17 279)
(15 190)
(17 871)
(23 016)
(22 277)
(27 195)
(26 355)
(27 703)
(30 949)
(40 503)
(42 543)
(42 239)
(44 283)
(39 415)
(29 873)
(29 061)
(23 148)
Net Income (Common)
23 197
N/A
27 727
+20%
31 923
+15%
40 635
+27%
48 898
+20%
51 835
+6%
61 882
+19%
63 411
+2%
60 127
-5%
60 767
+1%
54 255
-11%
53 501
-1%
47 457
-11%
37 998
-20%
27 051
-29%
15 874
-41%
13 895
-12%
10 990
-21%
8 290
-25%
6 048
-27%
3 852
-36%
4 095
+6%
(25 538)
N/A
(257 175)
-907%
(268 390)
-4%
(321 832)
-20%
(452 503)
-41%
(229 686)
+49%
(210 797)
+8%
(150 835)
+28%
11 331
N/A
30 303
+167%
30 063
-1%
42 549
+42%
55 783
+31%
65 895
+18%
73 481
+12%
83 459
+14%
83 515
+0%
75 470
-10%
84 010
+11%
EPS (Diluted)
5.32
N/A
6.44
+21%
7.33
+14%
9.33
+27%
11.23
+20%
11.9
+6%
14.21
+19%
14.56
+2%
13.81
-5%
13.96
+1%
12.47
-11%
12.29
-1%
10.9
-11%
8.73
-20%
6.21
-29%
3.65
-41%
3.19
-13%
2.52
-21%
1.95
-23%
1.39
-29%
0.89
-36%
0.96
+8%
-5.5
N/A
-46.67
-749%
-52.36
-12%
-63.41
-21%
-82.98
-31%
-42.13
+49%
-38.77
+8%
-27.14
+30%
2.04
N/A
5.4
+165%
5.38
0%
7.63
+42%
9.85
+29%
11.51
+17%
12.76
+11%
14.57
+14%
14.45
-1%
13
-10%
14.34
+10%

See Also

Summary
BHARTIARTL intrinsic value, competitors valuation, and company profile.
DCF Valuation
BHARTIARTL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BHARTIARTL stock valuation using valuation multiples.
Wall Street Estimates
BHARTIARTL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BHARTIARTL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.