At our targeted 10x FY21E EV/EBITDA, VIL is worth Rs 48/sh, after a whopping 64% dilution at Rs 45/sh. Vodafone-Ideas (VIL) 2QFY19 was weak with revenue decline of 7.1% QoQ (Bharti fell 2.2%, while Jio leapt 14%). ARPU dropped 4.5% and subscribers cracked 3%. VIL added 4.4mn data subs, weaker than peers. The intent to infuse funds signals long-term commitment.