Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Cable

Rating :
67/99

BSE: 517015 | NSE: VINDHYATEL

2394.10
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2500.00
  •  2500.00
  •  2394.10
  •  2520.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34408
  •  826.91
  •  2898.70
  •  1819.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,827.44
  • 10.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,133.16
  • 0.63%
  • 0.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.54%
  • 9.52%
  • 21.29%
  • FII
  • DII
  • Others
  • 1.58%
  • 8.39%
  • 15.68%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.25
  • 6.72
  • 24.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.45
  • -3.74
  • 6.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.20
  • -0.43
  • -11.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.94
  • 5.41
  • 9.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • 0.54
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.37
  • 8.37
  • 10.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,289.98
1,374.93
-6.18%
1,083.74
638.27
69.79%
861.99
572.93
50.45%
850.82
313.98
170.98%
Expenses
1,201.75
1,247.17
-3.64%
1,008.38
574.25
75.60%
801.79
521.56
53.73%
779.84
276.59
181.95%
EBITDA
88.23
127.76
-30.94%
75.35
64.02
17.70%
60.20
51.37
17.19%
70.98
37.40
89.79%
EBIDTM
6.84%
9.29%
6.95%
10.03%
6.98%
8.97%
8.34%
11.91%
Other Income
8.12
1.81
348.62%
2.48
0.55
350.91%
8.43
8.89
-5.17%
4.60
2.56
79.69%
Interest
24.20
26.24
-7.77%
22.56
15.95
41.44%
21.58
17.80
21.24%
19.70
13.13
50.04%
Depreciation
6.18
4.75
30.11%
7.03
4.57
53.83%
5.90
4.23
39.48%
5.06
4.17
21.34%
PBT
65.96
98.58
-33.09%
48.23
44.05
9.49%
41.15
38.23
7.64%
50.81
22.66
124.23%
Tax
36.63
35.59
2.92%
23.35
9.67
141.47%
14.01
3.40
312.06%
20.04
12.60
59.05%
PAT
29.34
62.99
-53.42%
24.88
34.38
-27.63%
27.14
34.84
-22.10%
30.78
10.06
205.96%
PATM
2.27%
4.58%
2.30%
5.39%
3.15%
6.08%
3.62%
3.21%
EPS
91.43
85.48
6.96%
58.02
23.86
143.17%
39.45
14.80
166.55%
49.65
32.22
54.10%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,086.53
2,900.11
1,323.95
1,502.06
1,883.19
2,095.37
1,342.62
997.67
1,016.12
684.83
458.83
Net Sales Growth
40.91%
119.05%
-11.86%
-20.24%
-10.13%
56.07%
34.58%
-1.82%
48.38%
49.26%
 
Cost Of Goods Sold
3,479.50
1,068.38
551.51
736.43
724.19
1,112.77
741.16
389.10
482.83
433.56
307.92
Gross Profit
607.03
1,831.74
772.44
765.62
1,159.00
982.60
601.46
608.57
533.29
251.27
150.92
GP Margin
14.85%
63.16%
58.34%
50.97%
61.54%
46.89%
44.80%
61.00%
52.48%
36.69%
32.89%
Total Expenditure
3,791.76
2,619.56
1,163.89
1,292.90
1,623.41
1,755.93
1,165.94
869.40
844.10
582.50
407.25
Power & Fuel Cost
-
11.06
6.49
5.31
9.28
9.85
8.53
6.00
7.65
7.52
6.03
% Of Sales
-
0.38%
0.49%
0.35%
0.49%
0.47%
0.64%
0.60%
0.75%
1.10%
1.31%
Employee Cost
-
110.65
87.48
87.79
96.62
87.18
62.97
46.87
41.88
31.07
23.11
% Of Sales
-
3.82%
6.61%
5.84%
5.13%
4.16%
4.69%
4.70%
4.12%
4.54%
5.04%
Manufacturing Exp.
-
1,347.99
455.39
400.05
720.16
468.71
293.97
370.98
249.17
75.17
50.69
% Of Sales
-
46.48%
34.40%
26.63%
38.24%
22.37%
21.90%
37.18%
24.52%
10.98%
11.05%
General & Admin Exp.
-
47.53
25.99
28.38
42.38
46.05
32.93
28.17
21.70
13.54
10.24
% Of Sales
-
1.64%
1.96%
1.89%
2.25%
2.20%
2.45%
2.82%
2.14%
1.98%
2.23%
Selling & Distn. Exp.
-
0.00
13.89
15.88
9.67
12.60
7.39
7.90
13.70
4.04
2.28
% Of Sales
-
0%
1.05%
1.06%
0.51%
0.60%
0.55%
0.79%
1.35%
0.59%
0.50%
Miscellaneous Exp.
-
33.96
23.15
19.06
21.11
18.77
18.99
20.39
27.17
17.59
2.28
% Of Sales
-
1.17%
1.75%
1.27%
1.12%
0.90%
1.41%
2.04%
2.67%
2.57%
1.52%
EBITDA
294.76
280.55
160.06
209.16
259.78
339.44
176.68
128.27
172.02
102.33
51.58
EBITDA Margin
7.21%
9.67%
12.09%
13.92%
13.79%
16.20%
13.16%
12.86%
16.93%
14.94%
11.24%
Other Income
23.63
13.81
31.01
55.31
21.66
37.52
30.60
35.13
31.42
27.16
16.18
Interest
88.04
73.12
56.86
78.03
97.02
76.24
47.20
40.74
53.52
34.53
20.29
Depreciation
24.17
17.72
22.20
23.37
20.73
19.90
13.32
12.66
14.13
10.85
6.15
PBT
206.15
203.52
112.00
163.07
163.70
280.81
146.77
109.99
135.79
84.12
41.33
Tax
94.03
61.25
65.02
80.41
126.83
91.50
44.58
30.22
41.05
9.55
6.51
Tax Rate
45.61%
30.10%
58.05%
49.31%
77.48%
32.58%
30.37%
27.48%
31.48%
11.35%
15.75%
PAT
112.14
185.31
193.28
270.08
36.86
189.32
102.19
79.78
89.33
74.57
34.82
PAT before Minority Interest
112.14
185.31
193.28
270.08
36.86
189.32
102.19
79.78
89.33
74.57
34.82
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.74%
6.39%
14.60%
17.98%
1.96%
9.04%
7.61%
8.00%
8.79%
10.89%
7.59%
PAT Growth
-21.18%
-4.12%
-28.44%
632.72%
-80.53%
85.26%
28.09%
-10.69%
19.79%
114.16%
 
EPS
94.24
155.72
162.42
226.96
30.97
159.09
85.87
67.04
75.07
62.66
29.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,411.48
3,236.82
2,880.92
2,411.52
2,392.91
2,095.79
1,684.51
490.60
400.76
333.80
Share Capital
11.85
11.85
11.85
11.85
11.85
11.84
11.84
11.84
11.84
11.84
Total Reserves
3,399.63
3,224.97
2,869.07
2,399.67
2,381.06
2,083.95
1,672.67
478.75
388.92
321.96
Non-Current Liabilities
1,081.60
886.90
873.27
879.60
391.76
147.21
132.39
113.02
132.84
66.05
Secured Loans
181.81
21.35
19.25
114.55
121.63
12.18
19.28
23.81
6.82
7.93
Unsecured Loans
180.00
150.00
215.93
249.79
233.20
100.00
80.52
66.24
116.33
55.35
Long Term Provisions
11.69
21.67
29.73
18.22
23.80
29.42
22.65
16.31
5.06
2.31
Current Liabilities
1,575.36
910.68
1,267.18
1,434.67
1,489.03
943.88
603.11
481.28
399.14
265.78
Trade Payables
890.84
349.63
534.94
586.28
667.60
464.82
304.45
186.65
156.53
146.09
Other Current Liabilities
479.44
261.49
389.38
352.69
341.17
126.28
126.91
69.33
43.20
13.33
Short Term Borrowings
191.49
277.36
327.58
466.34
445.85
345.01
166.08
211.47
186.84
99.92
Short Term Provisions
13.58
22.19
15.28
29.36
34.41
7.77
5.67
13.83
12.57
6.43
Total Liabilities
6,068.44
5,034.40
5,021.37
4,725.79
4,273.70
3,186.88
2,420.01
1,084.90
932.74
665.63
Net Block
105.24
108.11
139.77
115.67
128.30
84.21
70.66
85.97
73.92
59.27
Gross Block
226.37
212.48
223.01
175.97
171.11
108.41
83.24
223.99
201.23
177.65
Accumulated Depreciation
121.14
104.37
83.24
60.29
42.82
24.20
12.58
138.01
127.30
118.38
Non Current Assets
3,366.89
3,277.13
2,939.31
2,486.15
2,055.39
1,839.80
1,512.75
372.65
323.65
249.62
Capital Work in Progress
23.64
0.71
0.00
19.14
0.00
4.55
15.59
0.13
0.56
4.88
Non Current Investment
3,060.22
3,013.05
2,644.73
2,181.03
1,805.78
1,687.28
1,350.19
201.00
164.66
166.15
Long Term Loans & Adv.
161.23
149.03
149.20
155.99
112.83
41.56
59.43
68.78
70.72
1.47
Other Non Current Assets
13.88
3.47
4.69
14.31
8.49
22.20
16.87
16.77
13.79
17.86
Current Assets
2,701.47
1,757.28
2,082.05
2,239.64
2,218.31
1,347.09
907.26
712.24
609.09
416.00
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
961.11
760.21
747.52
974.03
803.15
372.85
190.51
83.21
85.90
82.92
Sundry Debtors
1,026.80
708.45
1,154.07
1,102.16
1,209.68
720.54
465.02
394.57
360.27
275.26
Cash & Bank
45.51
12.95
23.50
13.98
37.32
35.50
41.32
31.22
22.82
10.83
Other Current Assets
668.04
15.24
6.82
27.05
168.16
218.19
210.41
203.24
140.10
46.99
Short Term Loans & Adv.
636.03
260.43
150.15
122.42
50.45
54.50
37.93
134.91
41.24
24.79
Net Current Assets
1,126.11
846.60
814.88
804.97
729.28
403.20
304.16
230.96
209.94
150.23
Total Assets
6,068.36
5,034.41
5,021.36
4,725.79
4,273.70
3,186.89
2,420.01
1,084.89
932.74
665.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
34.21
183.34
247.22
30.49
-292.41
-121.87
82.76
71.36
-114.44
-4.69
PBT
203.52
112.00
163.07
163.70
280.81
146.77
109.99
130.38
84.12
41.33
Adjustment
53.96
61.41
56.97
104.50
59.15
29.14
13.55
26.81
11.94
6.10
Changes in Working Capital
-164.15
43.80
66.06
-174.71
-543.00
-256.58
-5.99
-42.42
-206.69
-49.04
Cash after chg. in Working capital
93.33
217.21
286.10
93.49
-203.04
-80.67
117.56
114.77
-110.63
-1.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-59.12
-33.87
-38.87
-63.00
-89.38
-41.20
-34.80
-43.40
-3.81
-3.08
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-30.17
38.09
2.54
19.72
5.19
-25.05
-10.94
-36.14
-4.58
-32.46
Net Fixed Assets
-36.82
9.82
-27.90
-24.00
-58.15
-14.13
106.45
-19.53
-18.82
-19.73
Net Investments
17.48
-55.92
-15.18
70.72
-54.17
-12.81
-14.50
-22.16
0.00
0.00
Others
-10.83
84.19
45.62
-27.00
117.51
1.89
-102.89
5.55
14.24
-12.73
Cash from Financing Activity
27.88
-222.73
-249.47
-48.28
286.65
147.33
-72.50
-32.03
118.27
34.20
Net Cash Inflow / Outflow
31.92
-1.30
0.30
1.93
-0.57
0.41
-0.68
3.19
-0.75
-2.95
Opening Cash & Equivalents
4.36
5.66
5.36
3.43
4.00
3.59
4.27
2.31
3.06
6.02
Closing Cash & Equivalent
36.28
4.36
5.66
5.36
3.43
4.00
3.59
5.50
2.31
3.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
2694.35
2542.15
2266.16
1870.50
1845.10
1594.93
1422.51
414.29
338.43
281.89
ROA
3.34%
3.84%
5.54%
0.82%
5.08%
3.65%
4.55%
8.85%
9.33%
5.88%
ROE
5.97%
6.78%
11.02%
1.67%
9.29%
5.72%
7.34%
20.04%
20.30%
10.95%
ROCE
8.60%
9.02%
13.15%
8.51%
13.28%
8.98%
10.86%
24.08%
19.65%
13.49%
Fixed Asset Turnover
13.22
6.10
7.55
10.85
14.99
14.10
6.68
5.00
3.87
2.89
Receivable days
109.20
255.79
273.38
224.04
168.12
160.11
152.82
129.55
158.33
175.12
Inventory Days
108.32
207.06
208.60
172.23
102.43
76.08
48.66
29.02
42.06
50.03
Payable days
211.90
292.71
277.86
141.62
120.44
124.27
107.22
77.55
97.68
101.64
Cash Conversion Cycle
5.62
170.14
204.12
254.65
150.10
111.92
94.26
81.02
102.72
123.51
Total Debt/Equity
0.21
0.19
0.27
0.40
0.38
0.25
0.16
0.66
0.77
0.49
Interest Cover
4.37
5.54
5.49
2.69
4.68
4.11
3.70
3.44
3.44
3.04

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.