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]
Price from Yahoo Finance, delayed · Fundamentals as reportedData as published. No model runs on this page.
A next-day technical read — trend, RSI, ATR and volume distilled into a directional read with a calibrated range, scored against tomorrow's close. Sign in to run it.
Automated flags from the reported numbers. Context, not a call.
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 37,440 | 37,044 | 37,900 | 37,599 | 38,506 | 41,473 | 45,129 | 47,876 | 49,463 | 52,145 | 53,982 |
Generated on demand from the fundamentals above plus a live web scan. Takes one to two minutes.
The business narrative, written down and turned into explicit assumptions.
A valuation from those assumptions, under bull, base and bear cases.
Where today's price sits relative to that range.
| 55,383 |
| 58,539 |
| Expenses + | 17,842 | 17,530 | 18,085 | 18,234 | 18,799 | 19,627 | 20,533 | 20,867 | 21,624 | 22,584 | 23,199 | 23,892 | 25,236 |
| Operating Profit | 19,598 | 19,514 | 19,815 | 19,365 | 19,708 | 21,846 | 24,597 | 27,009 | 27,839 | 29,561 | 30,783 | 31,492 | 33,303 |
| OPM % | 52% | 53% | 52% | 52% | 51% | 53% | 54% | 56% | 56% | 57% | 57% | 57% | 57% |
| Other Income + | -2,478 | -654 | 1,013 | -1,308 | 2,010 | 475 | 9,675 | 403 | 592 | 809 | 562 | -2,198 | 661 |
| Interest | 5,614 | 5,186 | 6,645 | 5,203 | 5,152 | 5,424 | 5,676 | 5,502 | 5,461 | 4,866 | 5,623 | 5,606 | 5,956 |
| Depreciation | 9,654 | 9,734 | 10,074 | 10,075 | 10,540 | 11,000 | 11,704 | 12,326 | 12,465 | 13,182 | 13,420 | 13,644 | 14,235 |
| Profit before tax | 1,853 | 3,940 | 4,108 | 2,778 | 6,025 | 5,897 | 16,892 | 9,584 | 10,504 | 12,322 | 12,301 | 10,045 | 13,773 |
| Tax % | 18% | 47% | 30% | 26% | 22% | 30% | 4% | -30% | 29% | 30% | 31% | 8% | 27% |
| Net Profit + | 1,520 | 2,093 | 2,876 | 2,068 | 4,718 | 4,153 | 16,135 | 12,476 | 7,422 | 8,651 | 8,503 | 9,247 | 10,012 |
| EPS in Rs | 2.89 | 2.39 | 4.34 | 3.66 | 7.31 | 6.31 | 25.95 | 19.33 | 10.43 | 11.91 | 11.63 | 12.02 | 13.09 |
| Raw PDF |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 96,101 | 96,532 | 95,468 | 82,639 | 80,780 | 87,539 | 100,616 | 116,547 | 139,145 | 149,982 | 172,985 | 210,973 | 220,049 |
| Expenses + | 62,499 | 62,548 | 60,138 | 52,560 | 55,016 | 50,930 | 55,337 | 59,013 | 67,871 | 72,090 | 87,925 | 94,459 | 94,911 |
| Operating Profit | 33,602 | 33,984 | 35,330 | 30,079 | 25,764 | 36,610 | 45,279 | 57,534 | 71,274 | 77,893 | 85,060 | 116,514 | 125,139 |
| OPM % | 35% | 35% | 37% | 36% | 32% | 42% | 45% | 49% | 51% | 52% | 49% | 55% | 57% |
| Other Income + | 1,243 | 4,858 | 1,713 | 1,756 | 4,474 | -37,775 | -4,215 | 4,656 | 1,019 | -3,028 | 20,662 | 2,925 | -166 |
| Interest | 4,446 | 8,546 | 9,547 | 9,326 | 10,622 | 13,992 | 15,091 | 16,616 | 19,300 | 22,648 | 21,754 | 21,555 | 22,051 |
| Depreciation | 19,858 | 17,450 | 19,773 | 19,243 | 21,348 | 27,690 | 29,404 | 33,091 | 36,432 | 39,538 | 45,570 | 52,711 | 54,481 |
| Profit before tax | 10,540 | 12,846 | 7,723 | 3,267 | -1,732 | -42,846 | -3,432 | 12,483 | 16,561 | 12,679 | 38,398 | 45,173 | 48,441 |
| Tax % | 52% | 46% | 45% | 33% | -197% | -28% | 260% | 33% | 26% | 32% | 2% | 25% | |
| Net Profit + | 5,048 | 6,893 | 4,241 | 2,184 | 1,688 | -30,664 | -12,364 | 8,305 | 12,287 | 8,558 | 37,481 | 33,823 | 36,413 |
| EPS in Rs | 8.41 | 11.05 | 6.91 | 2.00 | 0.74 | -55.06 | -25.63 | 7.23 | 14.97 | 13.20 | 58.85 | 43.81 | 48.65 |
| Dividend Payout % | 33% | 9% | 11% | 194% | 244% | -3% | 0% | 39% | 27% | 62% | 28% | 55% |
| 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 | 37,778 |
| 64,771 |
| 65,458 |
| 67,536 |
| 69,424 |
| 74,417 |
| 56,207 |
| 63,759 |
| 74,726 |
| 79,142 |
| 110,772 |
| 146,010 |
| Borrowings + | 83,415 | 100,646 | 107,288 | 111,334 | 125,428 | 148,228 | 162,785 | 169,678 | 226,020 | 215,592 | 213,642 | 195,412 |
| Other Liabilities + | 58,747 | 57,056 | 57,578 | 68,653 | 77,176 | 133,718 | 122,679 | 124,975 | 140,974 | 144,408 | 177,692 | 200,904 |
| Total Liabilities | 181,939 | 224,472 | 232,322 | 249,521 | 274,026 | 359,091 | 344,417 | 361,207 | 444,557 | 442,019 | 505,006 | 545,373 |
| Fixed Assets + | 124,279 | 172,293 | 178,235 | 187,200 | 200,832 | 229,256 | 223,480 | 244,083 | 277,394 | 303,303 | 388,468 | 406,337 |
| CWIP | 17,415 | 5,702 | 10,838 | 9,751 | 9,634 | 4,282 | 5,726 | 5,955 | 49,425 | 16,904 | 10,999 | 12,938 |
| Investments | 10,752 | 11,977 | 14,339 | 16,159 | 15,711 | 25,476 | 27,550 | 29,349 | 32,954 | 31,602 | 5,838 | 18,901 |
| Other Assets + | 29,494 | 34,500 | 28,910 | 36,411 | 47,850 | 100,077 | 87,661 | 81,820 | 84,784 | 90,210 | 99,700 | 107,197 |
| Total Assets | 181,939 | 224,472 | 232,322 | 249,521 | 274,026 | 359,091 | 344,417 | 361,207 | 444,557 | 442,019 | 505,006 | 545,373 |