Bharti Airtel Limited
BHARTIARTL · Telecom · NSE
₹1,810
Current Market Price
Fair Value (DCF)
₹801
Discount to FV
-55.8%
Updated 3h ago
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
62%
ROE
17.9%
Debt/Equity
1.31
WACC
9.8%
Market Cap
₹11.03 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
34.7%
Return on capital employed
EV / EBITDA
10.6×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
0.52×
Short-term liquidity
Asset Turnover
0.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.9%
3-year revenue growth
Revenue CAGR (5Y)
26.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,810.4
Bear case
Margin of Safety —
Implied upside -182.5%
Base case
Margin of Safety —
Implied upside -126.0%
Bull case
Margin of Safety +26.7%
Implied upside +36.5%
Ratio Trends
BHARTIARTL · last 8 annual periods
ROE
17.9%
ROCE
34.7%
Operating Margin
—
Debt / Equity
1.31×
PE
40.7×
EV / EBITDA
10.6×
Historical Financials
BHARTIARTL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹116.5K Cr | ₹139.1K Cr | ₹150.0K Cr | ₹173.0K Cr | ₹211.0K Cr | +16.0% |
| EBITDA | ₹58.8K Cr | ₹67.3K Cr | ₹68.2K Cr | ₹105.7K Cr | ₹119.4K Cr | +19.4% |
| EBIT | ₹26.7K Cr | ₹35.1K Cr | ₹32.6K Cr | — | — | +5.2% |
| PAT | ₹4255 Cr | ₹8346 Cr | ₹7467 Cr | ₹33.6K Cr | ₹26.7K Cr | +58.3% |
| EPS (diluted) | ₹7.63 | ₹14.57 | ₹12.80 | — | — | +13.8% |
| CFO | ₹55.0K Cr | ₹65.3K Cr | ₹78.9K Cr | ₹98.3K Cr | ₹122.2K Cr | +22.1% |
| CapEx | ₹-27.4K Cr | ₹-26.5K Cr | ₹-40.1K Cr | ₹-60.7K Cr | ₹-46.4K Cr | — |
| FCF | ₹27.6K Cr | ₹38.8K Cr | ₹38.8K Cr | ₹37.6K Cr | ₹75.8K Cr | +28.7% |
| Total Assets | ₹363.7K Cr | ₹446.6K Cr | ₹444.5K Cr | ₹514.4K Cr | ₹552.2K Cr | +11.0% |
| Total Debt | ₹169.7K Cr | ₹226.0K Cr | ₹215.6K Cr | ₹213.6K Cr | ₹195.4K Cr | +3.6% |
| Shareholders' Equity | ₹66.6K Cr | ₹77.6K Cr | ₹82.0K Cr | ₹113.7K Cr | ₹149.1K Cr | +22.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BHARTIARTL vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 IDEA IDEA | — | — | Pending | -96.6% | 2.7× |
 INDUSTOWER INDUSTOWER | — | — | Pending | 18.0% | 15.4× |
 BHARTIHEXA BHARTIHEXA | — | — | Pending | 24.2% | — |
 TATACOMM TATACOMM | — | — | Pending | 60.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹31.00/sh
Last payout
2025-07-18
₹16.00
Peak payout
₹16.00
Trailing yield
0.88%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BHARTIARTL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BHARTIARTL →
Compare
Head-to-head with peers
Compare BHARTIARTL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BHARTIARTLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.