Clear visual breakdown: for every ₹100 earned, see how much flows to salaries, operating costs, government taxes, EPS profit, and your share.
Profit Conversion
₹77.1/ ₹100
High profit margin business
Human Capital & Talent
₹12.0/ ₹100
Workforce salaries, engineers & talent
Earnings Per Share (EPS)
₹3.21/ share
Annual profit generated per stock unit
Shareholder Payout
₹19.3/ ₹100
Direct cash dividends & buybacks
Multi-Stage Money Stream (Sankey Flow)
Hover or drag nodes to inspect connections and money volumeMode: Every ₹100 Company Sales
Revenue
Materials / Production
Human Capital (Talent)
Government Taxes
Net Profit / EPS
Dividends & Reinvestment
Topline Money Inflow100.0%
Gross Commercial Revenue
₹100.00per ₹100 sales
For every ₹100 collected by VODAFONE IDEA LIMITED from customers and clients globally.
Raw Materials, Energy & Inventory39.7%
Direct Production & Materials (COGS)
₹39.69per ₹100 sales
Direct physical costs required to produce the company's products, chip fabrication, server components, or merchandise.
Salaries, Benefits, R&D & Talent12.0%
Human Capital & Engineering Workforce
₹12.00per ₹100 sales
Compensation paid to software engineers, technicians, designers, operators, and staff driving the business forward.
Cloud Servers, Sales, Marketing & Legal63.7%
Operating, Tech & Administrative (SG&A)
₹63.68per ₹100 sales
Essential business operations including data center infrastructure, global marketing, compliance, and office facilities.
Interest to Bank Lenders & Bondholders48.1%
Debt Servicing & Financing Costs
₹48.06per ₹100 sales
Cost of borrowed capital. Lower interest outlays indicate low debt dependency and strong financial solvency.
Direct Corporate Tax Paid to State7.5%
Government Corporate Taxes
₹7.50per ₹100 sales
Statutory income taxes contributed to national infrastructure, roads, defense, and public governance.
Pure Profit Belongs to Shareholders77.1%
Net Bottom-Line Profit (EPS Engine)
₹77.14per ₹100 sales
The ultimate earnings of the company. This forms your Diluted EPS (₹3.21/share) and belongs entirely to equity owners.
Cash Deposited to Investor Bank Accounts19.3%
Direct Cash Dividends
₹19.29per ₹100 sales
Actual liquid profits credited directly into your brokerage or bank account as passive dividend cash flow.
Reduces Share Count to Elevate EPS0.0%
Share Repurchases (Buybacks)
₹0.00per ₹100 sales
The company buys its own shares off the market and retires them, making your remaining shares represent a larger slice of future profits.
Reinvested in New Factories, AI & Tech24.5%
Capital Expenditure (Growth CapEx)
₹24.51per ₹100 sales
Long-term capital assets purchased: next-gen server clusters, robotics, retail stores, or production assembly lines.
Retained Earnings on Balance Sheet57.9%
Treasury Reserves & War Chest
₹57.85per ₹100 sales
Cash reserves stored in bank deposits, treasuries, and safe liquid investments to withstand crises and fund sudden strategic acquisitions.
Shareholder Capital Simulator: Where Does Your Investment Go?
Select or type any investment amount to see how much commercial activity and earnings your money commands in VODAFONE IDEA LIMITED.
Your Investment:₹50,000 (~3918.5 shares at ₹12.76/share)
Annual Revenue
₹16,301
Generated by your capital
Human Capital
₹1,959
Engineers & staff salaries
Taxes Paid
₹1,215
Public infrastructure
Your Net Earnings
₹12,578
Annual profit earned by you (25.2% yield)
Cash Dividend
₹3,135
Direct cash to your bank
Growth CapEx
₹3,997
Reinvested in tech & expansion
How to read this flow diagram as an investor:Revenue represents gross sales (₹100). Before any profit can reach you, the company must first pay suppliers (COGS), its workforce & engineers (Human Capital), rent & technology (SG&A), lenders (Interest), and the government (Taxes). What remains is Net Profit (Diluted EPS). Healthy companies divide this profit between Cash Dividends, Share Buybacks (retiring shares to boost your percentage ownership), and CapEx Reinvestment to build new capacity for future years.
Key Fundamentals & Ratios
Real-Time Screener Matrix
Market Cap
₹1,38,246 Cr
Large Cap
Current Price
₹12.76
-1.01% today
52W High / Low
₹15.79 / ₹8.13
Past 52 weeks historical
Stock P/E
3.7
Forward: -8.8
Book Value
₹-3.30
Price to Book: -3.87x
Dividend Yield
0.00%
Annualised distribution
Return on Equity (ROE)
—
Shareholder returns efficiency
1-Year Return
+34.13%
52W change percent
52W Low: ₹8.13Current price sits at 60% of 52W range52W High: ₹15.79
About VODAFONE IDEA LIMITED
Telecommunication Services
Vodafone Idea Limited, together with its subsidiaries, provides telecommunication services to individuals, communities, and businesses in India. The company offers voice services, such as 4G VoLTE and Voice over WIFI calling; broadband data services on 4G and/or 5G technology; and content and digital products and services, including subscription, digital advertising, gaming, digital marketplace, and utility bill payment app, as well as other value-added services (VAS), caller tunes, missed call alert, and voice and short messaging services; and long distance and internet service provider services. It also engages in renting of passive infrastructure to telecommunication service providers; business of prepaid payment instruments (PPI) and business correspondence; outsourcing backend IT support, data centre operations, and hosting; and provision of high-speed broadband internet access through cable network and high bandwidth internet broadband, and manpower services. In addition, the company trades in mobile handsets, data cards, telecommunication hardware, and related accessories and services; provision of outsourcing services for finance and accounts, human resources, supply chain management, credit and collection support, and customer support; and caters to the information technology (IT) needs for data consolidation. Further, it offers technology, software, hardware, value added services (VAS), application software, and contents and related products and services, which facilitate and develop access to IT enabled VAS products and services on single or multiple platforms or operating systems; mobile wallet and money transfer services; and data centre related services and IT solutions, including E-SIMs activation, as well as prepaid and postpaid plans. The company was formerly known as Idea Cellular Limited and changed its name to Vodafone Idea Limited in August 2018. Vodafone Idea Limited was incorporated in 1995 and is based in Mumbai, India.
TTM Revenue₹45,463 Cr
Net Profit Margin82.3%
Operating Margin-3.8%
EPS (Trailing)₹3.49
Peer Comparison
Comparing VODAFONE IDEA LIMITED with leading competitors in Telecommunication Services (Indian Market)
Data Provenance & Regulatory DisclosureSource: NSE/BSE Statutory Filings
Quotes are delayed by at least 15 minutes. Financial metrics and disclosures are cross-referenced with periodic statutory disclosures from the National Stock Exchange of India (NSE) and BSE India. This content is provided strictly for educational and portfolio analytics purposes, and does not constitute investment advice or Buy/Sell recommendations.
