Professional Documents
Culture Documents
Telecom Regulatory Authority of India: Financial Analysis Division
Telecom Regulatory Authority of India: Financial Analysis Division
Page 1
Aircel Ltd.
Aircel Cellular
Ltd.
Dishnet
Wireless
Ltd.(Aircel)
Table No. 2
Name of
Company
(Rs in crore)
Circle
License
AP
Delhi
Gujarat
Karnataka
Maharashtra
Mumbai
Rajasthan
UASL
UASL
UASL
UASL
UASL
UASL
UASL
Tamilnadu
Mobile
Chennai
Gross
Revenue
AIRCEL GROUP
56.89
114.42
27.53
53.61
32.16
56.52
97.89
AGR
License Fee
34.77
68.66
16.04
27.35
12.72
29.20
14.85
3.13
6.18
1.44
2.46
1.14
2.63
1.19
1.16
1.54
0.38
0.92
0.30
0.66
0.35
545.62
458.29
41.25
29.10
Mobile
147.29
107.35
9.66
6.71
Assam
Bihar
Haryana
HP
J&K
North East
MP
Orissa
Punjab
UP-East
UP(W)
Kerala
West Bengal
Kolkata
All India
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
NLD
146.15
86.73
9.14
18.43
108.45
97.60
6.07
56.49
35.71
85.18
48.10
26.03
53.33
43.94
283.10
124.75
54.49
-2.70
11.52
87.73
78.66
-5.01
40.21
1.64
49.90
30.39
18.79
40.44
29.25
132.41
8.73
3.81
0.00
0.81
6.14
5.51
0.00
2.81
0.13
3.99
2.43
1.50
3.24
2.63
9.27
5.55
1.83
0.00
0.27
2.94
2.71
0.00
1.35
0.05
1.67
0.71
0.63
1.40
0.95
All India
ILD
250.44
1.69
0.12
All India
ISP
23.82
1.89
0.13
(Rs in crore)
Circle
License
Gross
Revenue
AGR
License Fee
Spectrum
Charges
All India
All India
NLD
ISP
0.97
3.65
0.97
3.65
0.07
0.26
All India
ILD
157.68
157.68
11.04
Page 2
Spectrum
Charges
Table No. 3
Name of
Company
(Rs in crore)
Circle
AP
Assam
Bihar
TN &
Chennai
Delhi
Gujarat
Haryana
HP
J&K
Karnataka
Kerala
Bharti Airtel
Kolkata
Ltd.
MP
Maharashtra
Mumbai
Orissa
Punjab
UP-East
UP(W)
West Bengal
All India
All India
All India
All India
Bharti
North East
Hexacom Ltd.
Rajasthan
Bharti
Broadband Ltd.
Gross
Revenue
BHARTI GROUP
UASL
1102.09
UASL
210.17
UASL
786.33
License
AGR
License Fee
Spectrum
Charges
880.07
162.16
629.95
79.21
11.35
44.10
56.69
7.21
41.23
UASL
1124.34
806.26
72.56
51.32
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
NLD
ILD
ISP
V-SAT
CMTS
UASL
1134.13
380.89
144.42
110.19
164.82
1250.46
272.71
250.83
410.99
586.83
489.23
285.24
502.46
651.44
312.82
320.88
2333.62
850.48
539.58
14.40
174.52
744.87
713.02
148.45
69.13
77.11
121.68
926.93
150.84
138.73
264.93
287.65
277.37
230.67
353.97
480.53
210.46
230.95
1745.52
108.55
8.11
14.40
124.76
585.38
64.17
13.36
5.53
5.40
8.52
83.42
12.07
12.49
21.19
25.89
24.96
16.15
28.32
38.44
16.84
18.48
122.19
7.60
0.57
1.01
8.73
46.83
36.08
6.62
3.00
3.42
5.41
57.77
6.62
6.87
10.95
16.09
15.00
12.56
18.81
26.41
9.47
10.27
0.00
0.58
5.43
31.99
All India
ISP
0.02
0.01
0.00
0.00
All India
V-SAT
0.16
0.16
0.01
0.01
Page 3
Table No. 4
Name of
Company
(Rs in crore)
Circle
AP
Assam
Bihar
Kolkata
Chennai
Gujarat
Haryana
HP
J&K
Karnataka
Kerala
BSNL
MP
Maharashtra
North East
Orissa
Punjab
Rajasthan
Tamilnadu
UP-East
UP(W)
West Bengal
All India
All India
All India
All India
License
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
Basic
Mobile
NLD
ILD
ISP
V-SAT
Gross
Revenue
BSNL
129.87
272.74
33.33
52.35
54.26
91.10
67.18
32.95
63.00
48.56
95.08
98.89
38.38
94.71
12.54
41.31
12.74
39.77
120.84
153.87
154.31
234.24
49.26
116.04
176.63
194.94
12.46
44.83
46.50
107.55
56.67
102.78
117.85
121.17
100.13
194.90
41.44
184.97
54.17
104.69
21.74
72.25
1121.27
324.07
927.59
3.08
Page 4
AGR
56.26
189.95
27.61
0.89
51.38
41.15
57.86
16.73
55.08
41.82
82.84
88.16
31.50
84.33
9.49
36.65
10.02
33.65
98.30
134.37
121.24
171.79
43.58
88.61
166.31
136.35
9.75
30.96
42.11
65.95
46.83
91.71
88.17
60.09
79.63
141.46
29.28
158.87
45.15
93.87
15.61
54.67
1121.18
309.44
-37.86
3.08
License Fee
5.03
17.10
1.94
0.06
3.60
2.88
4.63
1.51
4.92
3.76
7.45
7.93
2.51
6.75
0.68
2.57
0.72
2.36
8.79
12.09
9.69
13.74
3.49
7.09
14.95
12.27
0.68
2.17
2.95
4.62
3.74
7.34
7.04
4.81
7.12
12.73
2.33
12.71
3.61
7.51
1.24
4.37
78.48
21.66
0.00
0.22
Spectrum
Charges
0.00
11.99
0.00
0.07
0.00
2.57
0.00
1.07
0.00
2.72
0.00
4.66
0.00
5.34
0.00
2.31
0.03
1.79
0.00
8.67
0.00
10.59
0.00
5.52
0.00
8.54
0.01
1.95
0.00
4.17
0.00
3.98
0.00
3.16
0.00
9.17
0.00
10.08
0.01
6.12
0.01
2.91
0.00
0.00
0.00
0.00
Table No. 5
Name of
Company
BT Global
Communication
s India Pvt.
Ltd.
Table No. 6
Name of
Company
Cable &
Wireless
Networks India
Pvt. Ltd.
Table No. 7
Name of
Company
Equant
Network
Services India
Pvt. Ltd.
Table No. 8
Name of
Company
(Rs in crore)
Circle
Gross
AGR
License Fee
Revenue
BT Global Communications India Pvt. Ltd.
License
All India
ISP
0.00
0.00
0.00
All India
ILD
151.99
151.99
10.64
All India
NLD
0.00
0.00
0.00
(Rs. in crore)
Circle
All India
Gross
AGR
License Fee
Revenue
Cable & Wireless Networks India Pvt. Ltd.
License
ILD
All India
52.57
52.57
3.68
0.00
0.00
0.00
HCL Comnet
Sys.& Services
Ltd.
Spectrum
Charges
NLD
(Rs in crore)
Gross
AGR
License Fee
Revenue
EQUANT NETWORK SERVICES INDIA PVT. LTD.
All India
ILD
29.78
29.78
2.08
All India
NLD
0.00
0.00
0.00
All India
ISP
0.07
0.00
0.00
Circle
License
Spectrum
Charges
(Rs in crore)
Gross
Revenue
Tikona Infinet Ltd.
Tikona Infinet
All India
NLD
14.15
Ltd.*
All India
ISP
2.33
(* formerly known as HCL Infinet Limited)
Table No. 9
Name of
Company
Spectrum
Charges
Circle
License
AGR
14.15
0.00
License Fee
0.99
0.00
Spectrum
Charges
0.38
(Rs in crore)
Gross
AGR
Revenue
HCL Comnet Sys.& Services Ltd.
Circle
License
All India
V-SAT
All India
ISP
16.68
Page 5
15.89
License Fee
1.11
Spectrum
Charges
0.64
Table No. 10
Name of
Company
(Rs. in crore)
Circle
License
Gross
Revenue
AGR
License Fee
Spectrum
Charges
Idea Cellular
Ltd
Punjab
UASL
Circle
License
AP
Assam
Delhi
Gujarat
Maharashtra
Mumbai
Orissa
TN &
Chennai
West Bengal
J&K
Kolkata
North East
HP
Rajasthan
UP-East
Haryana
Kerala
UP(W)
MP
All India
(Idea)
All India
Bihar
Punjab
Karnataka
All
India(Spice)
All
Mobile
UASL
Mobile
Mobile
Mobile
UASL
UASL
57.92
33.95
2.72
0.66
(Rs in crore)
Gross
Idea Cellular Ltd
544.61
15.59
341.87
394.30
824.95
210.69
28.62
AGR
License Fee
Spectrum
430.58
3.63
139.48
289.90
655.54
78.04
12.81
38.75
0.25
12.55
26.09
59.00
7.02
0.90
24.33
0.12
7.60
13.19
42.94
2.54
0.43
UASL
90.72
10.30
0.93
0.35
UASL
UASL
UASL
UASL
Mobile
Mobile
Mobile
Mobile
Mobile
Mobile
Mobile
54.95
12.99
41.11
12.84
24.74
203.50
281.78
184.60
565.64
434.11
575.68
24.24
5.89
0.72
2.77
10.74
116.41
214.24
116.65
471.46
339.32
469.93
1.94
0.41
0.07
0.19
0.75
9.31
17.14
9.33
37.72
27.15
37.59
0.81
0.20
0.02
0.09
0.36
5.23
9.53
5.07
26.17
18.49
25.61
NLD
787.59
535.89
37.51
ISP
UASL
UASL
UASL
6.78
179.27
303.89
253.88
0.00
123.54
223.61
147.98
0.00
8.65
17.89
13.32
NLD
2.28
0.86
0.06
ILD
113.76
16.28
1.14
Page 6
4.14
12.12
6.44
Table No. 12
Name of
Company
Loop Mobile
(India) Ltd.
Table No. 13
Name of
Company
MTNL
Table No. 14
Name of
Company
Rail Tel
Corporation of
India Ltd.
(Rs in crore)
Circle
Mumbai
Gross
License
AGR
Revenue
LOOP MOBILE (INDIA) Ltd.
Mobile
156.76
License Fee
128.28
11.54
Spectrum
Charges
7.45
(Rs in crore)
Circle
License
Delhi
Mumbai
Delhi
Mumbai
Delhi &
Mumbai
Delhi &
Mumbai
Basic+WLL
Basic+WLL
Mobile
Mobile
Gross
Revenue
MTNL
277.30
431.53
108.08
59.98
AGR
License Fee
184.99
295.32
62.59
34.35
16.63
26.48
5.63
3.09
ISP
100.97
0.17
0.01
NLD
1.16
0.23
0.02
Spectrum
Charges
0.01
0.05
5.01
2.75
(Rs in crore)
Circle
All India
All India
Gross
License
AGR
License Fee
Revenue
Rail Tel Corporation of India Ltd.
NLD
110.05
102.26
7.16
ISP
3.82
Page 7
3.55
0.25
Spectrum
Charges
Table No. 15
Name of
(Rs. in crore)
Circle
AP
Bihar
Delhi
Gujarat
Haryana
HP
J&K
Karnataka
Kerala
Kolkata
MP
Reliance
Maharashtra
Communication
Mumbai
Ltd.
Orissa
Punjab
Rajasthan
Reliance
Telecom
Table No. 16
Name of
Company
Sify
Technologies
Ltd.
Table No. 17
Name of
Company
Sing Tel Global
(India) Pvt Ltd
Gross
License
RELIANCE GROUP
UASL
172.40
UASL
79.27
UASL
271.19
UASL
141.44
UASL
38.42
UASL
5.95
UASL
22.99
UASL
167.44
UASL
55.28
UASL
51.73
UASL
80.72
UASL
184.32
UASL
257.73
UASL
13.25
UASL
58.96
UASL
84.87
AGR
License Fee
Spectrum
115.31
41.52
126.14
63.49
17.82
3.90
16.16
105.90
39.01
30.56
46.90
102.64
170.06
6.24
21.29
48.97
10.38
2.91
11.35
5.71
1.43
0.27
1.13
9.53
3.12
2.75
3.75
9.24
15.31
0.44
1.70
3.92
3.88
1.37
3.48
2.13
0.68
0.13
0.57
2.74
1.39
0.92
1.64
3.59
4.90
0.22
0.71
1.76
Tamil Nadu
(inc Chennai)
UASL
192.76
140.76
12.67
4.63
UP-East
UP(W)
West Bengal
All India
All India
Assam
Bihar
HP
MP
North East
Orissa
West Bengal
Kolkata
UASL
UASL
UASL
NLD
ILD
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
150.16
100.50
26.45
857.00
366.74
102.94
143.64
36.43
245.07
30.79
73.07
119.00
67.65
108.39
64.49
12.01
626.49
24.79
72.19
91.96
22.51
190.02
17.33
46.89
69.13
43.68
8.67
5.16
0.96
43.85
1.74
5.05
6.44
1.58
15.20
1.21
3.28
5.53
3.93
3.83
2.44
0.43
2.89
4.60
0.90
7.60
0.69
1.88
2.77
1.75
(Rs in crore)
Circle
All India
All India
All India
Gross
License
AGR
License Fee
Revenue
Sify Technologies Ltd.
NLD
42.40
42.40
2.97
ILD
59.18
10.61
0.74
ISP
34.87
2.50
0.18
Spectrum
Charges
(Rs in crore)
Circle
All India
All India
All India
Gross
AGR
License Fee
Revenue
Sing Tel Global (India) Pvt Ltd
NLD
5.71
5.71
0.40
ILD
9.26
9.26
0.65
ISP
0.00
0.00
0.00
License
Page 8
Spectrum
Charges
Table No. 18
Name of
Company
Sistema
Shyam
Teleservices
Ltd
(Rs in crore)
Circle
AP
Bihar
Delhi
Gujarat
Haryana
Karnataka
Kerala
Kolkata
Maharashtra
Mumbai
Rajasthan
Tamilnadu
West Bengal
MP
UP (East)
UP (West)
HP
J&K
North East
Orissa
Punjab
Assam
Gross
AGR
License Fee
Revenue
Sistema Shyam Teleservices Ltd
UASL
15.62
10.76
0.97
UASL
22.29
17.43
1.22
UASL
39.49
28.00
2.52
UASL
7.65
5.90
0.53
UASL
3.24
2.39
0.19
UASL
66.12
53.15
4.78
UASL
15.09
12.21
0.98
UASL
22.22
16.78
1.51
UASL
19.61
11.10
1.00
UASL
18.33
16.03
1.44
UASL
63.00
50.76
4.06
UASL
36.21
30.39
2.73
UASL
47.44
34.85
2.79
UASL
0.05
0.04
0.00
UASL
9.87
6.71
0.54
UASL
9.13
4.62
0.37
UASL
0.00
0.00
0.00
UASL
0.01
0.00
0.00
UASL
0.00
0.00
0.00
UASL
0.01
0.01
0.00
UASL
0.01
0.00
0.00
UASL
0.02
0.02
0.00
License
Page 9
Spectrum
Charges
0.27
0.48
0.90
0.14
0.05
1.67
0.40
0.51
0.28
0.53
1.43
1.86
1.06
0.00
0.17
0.11
0.00
0.00
0.00
0.00
0.00
0.00
Table No. 19
Name of
Tata
Teleservices
Ltd.
(Rs in crore)
Circle
License
AP
Assam
Bihar
Delhi
Gujarat
Haryana
HP
J&K
Karnataka
Kerala
Kolkata
MP
North East
Orissa
Punjab
Rajasthan
TN(inc.
Chennai)
UP-East
UP(W)
West Bengal
All India
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
UASL
Gross
Tata Group
323.55
13.01
122.28
243.46
150.35
108.99
9.45
10.00
341.58
94.72
115.91
129.24
6.68
71.84
129.84
129.90
UASL
Tata
Maharashtra
Teleservices
(Maharashtra)
Mumbai
Ltd.
All India
All India
Tata
All India
Communication
All India
s Ltd.
All India
Tata
Communication
s Ltd.
All India
(erstwhile
TCISL)
Tata Internet
All India
Services Ltd.
Tatanet
All India
Services
Limited
All India
AGR
License Fee
Spectrum
259.00
11.99
77.24
198.66
82.25
76.80
4.16
8.89
255.64
58.62
89.84
91.59
6.24
48.41
85.46
77.71
23.31
0.84
5.41
17.88
7.40
6.14
2.19
0.62
23.00
4.69
8.09
7.33
0.44
3.39
6.84
6.22
8.60
0.04
2.98
6.53
1.85
2.55
0.17
0.04
8.49
2.49
3.04
0.27
0.03
1.93
2.14
2.06
254.17
169.79
15.28
5.87
UASL
UASL
UASL
NLD
128.74
133.00
49.01
475.28
76.37
86.27
21.55
169.18
6.11
6.90
1.72
11.84
2.48
3.26
0.68
UASL
299.57
238.83
21.49
7.99
UASL
ISP-IT
NLD
ILD
IP-II
ISP
323.71
27.79
340.28
363.91
0.00
180.14
268.30
0.02
270.04
55.62
0.00
14.07
24.15
0.00
18.90
3.89
0.00
0.98
8.01
ISP
60.66
3.17
0.22
ISP
4.17
4.10
0.29
VSAT
10.01
10.01
0.70
ISP
0.02
0.00
0.00
Page 10
0.40
Table No. 20
Name of
Company
Tulip Telecom
Ltd
Table No. 21
Name of
Company
Unitech
Wireless
(Tamilnadu)
Pvt. Ltd.
(Rs in crore)
Circle
All India
All India
All India
Gross
License
Revenue
Tulip Telecom Ltd
ISP
82.64
NLD
58.04
0.02
ILD
AGR
0.39
15.33
0.02
License Fee
0.03
1.07
0.00
(Rs in crore)
Gross
AGR
License Fee
Revenue
Unitech Wireless (Tamilnadu) Pvt. Ltd.
Assam
UASL
0.00
0.00
0.00
Bihar
UASL
73.22
50.75
3.55
North East
UASL
0.00
0.00
0.00
Orissa
UASL
1.13
1.06
0.07
UP-East
UASL
160.65
109.56
8.76
West Bengal
UASL
67.17
40.22
3.22
Haryana
UASL
0.00
0.00
0.00
HP
UASL
0.00
0.00
0.00
J&K
UASL
0.01
0.01
0.00
Punjab
UASL
0.00
0.00
0.00
Rajasthan
UASL
0.01
0.01
0.00
UP(W)
UASL
94.87
58.46
4.68
MP
UASL
0.01
0.01
0.00
Maharashtra
UASL
133.02
80.84
7.28
Gujarat
UASL
103.85
60.48
5.44
Karnataka
UASL
1.25
1.16
0.10
Kerala
UASL
0.51
0.41
0.03
AP
UASL
83.80
51.58
4.64
Mumbai
UASL
73.63
26.25
2.36
Kolkata
UASL
35.71
18.44
1.66
Delhi
UASL
0.00
0.00
0.00
Tamilnadu
UASL
1.32
1.22
0.11
All India
NLD
39.38
10.23
0.61
All India
ILD
3.38
0.42
0.03
Circle
License
Verizon
Communication
s India Private
Ltd.
Spectrum
Charges
0.00
1.70
0.00
0.04
3.67
1.35
0.00
0.00
0.00
0.00
0.00
1.96
0.00
2.71
2.02
0.04
0.01
1.73
0.85
0.60
0.00
0.04
(Rs in crore)
Table No. 22
Name of
Company
Spectrum
Charges
Circle
License
Gross
Revenue
AGR
Page 11
License Fee
0.32
0.00
10.30
Spectrum
Charges
Table No. 23
Name of
Company
(Rs in crore)
Gross
AGR
License Fee
Revenue
Videocon Telecommunications Limited.*
AP
UASL
Assam
UASL
Bihar
UASL
Delhi
UASL
Gujarat
UASL
Haryana
UASL
HP
UASL
J&K
UASL
Karnataka
UASL
Kerala
UASL
Videocon
Kolkata
UASL
Telecommunic
MP
UASL
ations Limited.*
Maharashtra
UASL
Mumbai
UASL
North East
UASL
Orissa
UASL
Rajasthan
UASL
Tamilnadu &
UASL
UP (E)
UASL
UP(W)
UASL
West Bengal
UASL
All India
NLD
Circle
License
Spectrum
Charges
(* Data awaited)
Page 12
Table No. 24
Name of
Company
Vodafone
Essar Mobile
Services Ltd
Vodafone
Essar Ltd.
Vodafone
Essar Cellular
Ltd
Vodafone
Essar East Ltd.
Vodafone
Essar South
Ltd.
Vodafone
Essar Digilink
Ltd
(Rs in crore)
Gross
AGR
Revenue
Vodafone Essar Group
License Fee
Spectrum
Charges
Circle
License
Delhi
UASL
895.42
535.82
48.22
34.29
Mumbai
UASL
832.85
490.74
44.17
31.65
Kerala
Maharashtra
Tamilnadu
UASL
UASL
UASL
386.30
751.19
533.14
273.28
547.65
428.21
21.86
49.29
38.54
9.43
24.92
23.34
Kolkata
UASL
289.55
205.03
18.45
12.81
AP
Chennai
Karnataka
Punjab
UP(W)
West Bengal
All India
All India
Haryana
UASL
UASL
UASL
UASL
UASL
UASL
NLD
ILD
UASL
314.54
208.77
409.78
267.41
368.66
394.17
1296.51
308.91
229.74
185.52
136.19
215.09
172.86
250.92
311.36
964.03
103.52
144.65
16.70
12.26
19.36
13.83
20.07
24.91
67.48
7.25
11.57
6.59
7.15
9.79
5.96
8.41
13.86
Rajasthan
UASL
408.10
291.22
23.30
10.05
6.44
UP-East
UASL
649.70
538.36
43.07
30.15
Vodafone
Essar Gujarat
Ltd.
Gujarat
UASL
832.26
636.69
57.30
41.70
Vodafone
Essar Spacetel
Ltd.
Bihar
MP
Assam
North East
J&K
Orissa
HP
All India
UASL
UASL
UASL
UASL
UASL
UASL
UASL
ISP
224.70
145.13
105.04
50.78
38.85
97.83
24.96
21.09
160.52
54.52
70.98
28.63
18.18
59.66
11.06
0.00
11.24
4.36
4.97
2.00
1.27
4.18
0.77
0.00
3.77
1.28
1.67
0.67
0.43
1.40
0.26
Page 13
Table No. 25
Name of
Company
Hughes
Communication
s India Ltd.
Table No. 26
Name of
Company
Power Grid
Corportation of
India Ltd.
Table No. 27
Name of
Company
Kappa Internet
Service Pvt.Ltd.
(Rs in crore)
Circle
All India
All India
All India
Gross
AGR
License Fee
Revenue
Hughes Communications India Ltd.
VSAT
22.80
22.80
1.60
NLD
2.31
2.31
0.16
0.32
0.32
0.02
ISP
License
Spectrum
Charges
0.91
(Rs in crore)
Circle
Gross
License
AGR
Revenue
Power Grid Corportation of India Ltd.
License Fee
All India
NLD
58.49
58.49
4.09
All India
ISP
0.33
0.33
0.01
Spectrum
Charges
(Rs in crore)
Circle
All India
Gross
License
AGR
Revenue
Kappa Internet Service Pvt.Ltd.
ISP
0.45
Page 14
License Fee
0.01
0.00
Spectrum
Charges