Nifty
Sensex
:
:
17151.90
58061.41
44.40 (0.26%)
-153.18 (-0.26%)

Cable

Rating :
69/99

BSE: 517015 | NSE: VINDHYATEL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,929.44
  • 13.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,482.15
  • 0.61%
  • 0.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.54%
  • 9.39%
  • 22.15%
  • FII
  • DII
  • Others
  • 1.25%
  • 8.74%
  • 14.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.12
  • -0.28
  • -11.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.55
  • -1.96
  • -9.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.75
  • 13.59
  • 73.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.89
  • 5.40
  • 5.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.11
  • 0.61
  • 0.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.09
  • 8.26
  • 8.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
638.27
302.18
111.22%
572.93
321.67
78.11%
313.98
342.27
-8.27%
357.83
556.56
-35.71%
Expenses
574.25
266.17
115.75%
521.56
288.71
80.65%
276.59
283.77
-2.53%
325.24
470.99
-30.95%
EBITDA
64.02
36.02
77.73%
51.37
32.95
55.90%
37.40
58.50
-36.07%
32.59
85.58
-61.92%
EBIDTM
10.03%
11.92%
8.97%
10.24%
11.91%
17.09%
9.11%
15.38%
Other Income
0.55
7.42
-92.59%
8.89
10.57
-15.89%
2.56
0.78
228.21%
12.24
3.39
261.06%
Interest
15.95
13.71
16.34%
17.80
14.78
20.43%
13.13
15.39
-14.68%
12.97
19.69
-34.13%
Depreciation
4.57
4.95
-7.68%
4.23
5.38
-21.38%
4.17
7.48
-44.25%
4.39
6.79
-35.35%
PBT
44.05
24.77
77.84%
38.23
23.36
63.66%
22.66
36.41
-37.76%
27.47
62.50
-56.05%
Tax
9.67
12.84
-24.69%
3.40
10.43
-67.40%
12.60
22.76
-44.64%
18.99
39.28
-51.65%
PAT
34.38
11.93
188.18%
34.84
12.93
169.45%
10.06
13.64
-26.25%
8.48
23.22
-63.48%
PATM
5.39%
3.95%
6.08%
4.02%
3.21%
3.99%
2.37%
4.17%
EPS
23.86
29.00
-17.72%
14.80
30.81
-51.96%
32.22
55.97
-42.43%
47.31
97.92
-51.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,883.01
1,323.95
1,502.06
1,883.19
2,095.37
1,342.62
997.67
1,016.12
684.83
458.83
353.50
Net Sales Growth
23.66%
-11.86%
-20.24%
-10.13%
56.07%
34.58%
-1.82%
48.38%
49.26%
29.80%
 
Cost Of Goods Sold
1,493.98
551.51
736.43
724.19
1,112.77
741.16
389.10
482.83
433.56
307.92
243.76
Gross Profit
389.03
772.44
765.62
1,159.00
982.60
601.46
608.57
533.29
251.27
150.92
109.73
GP Margin
20.66%
58.34%
50.97%
61.54%
46.89%
44.80%
61.00%
52.48%
36.69%
32.89%
31.04%
Total Expenditure
1,697.64
1,163.89
1,292.90
1,623.41
1,755.93
1,165.94
869.40
844.10
582.50
407.25
330.76
Power & Fuel Cost
-
6.49
5.31
9.28
9.85
8.53
6.00
7.65
7.52
6.03
5.19
% Of Sales
-
0.49%
0.35%
0.49%
0.47%
0.64%
0.60%
0.75%
1.10%
1.31%
1.47%
Employee Cost
-
87.48
87.79
96.62
87.18
62.97
46.87
41.88
31.07
23.11
21.42
% Of Sales
-
6.61%
5.84%
5.13%
4.16%
4.69%
4.70%
4.12%
4.54%
5.04%
6.06%
Manufacturing Exp.
-
455.39
400.05
720.16
468.71
293.97
370.98
249.17
75.17
50.69
41.17
% Of Sales
-
34.40%
26.63%
38.24%
22.37%
21.90%
37.18%
24.52%
10.98%
11.05%
11.65%
General & Admin Exp.
-
25.99
28.38
42.38
46.05
32.93
28.17
21.70
13.54
10.24
11.57
% Of Sales
-
1.96%
1.89%
2.25%
2.20%
2.45%
2.82%
2.14%
1.98%
2.23%
3.27%
Selling & Distn. Exp.
-
13.89
15.88
9.67
12.60
7.39
7.90
13.70
4.04
2.28
1.73
% Of Sales
-
1.05%
1.06%
0.51%
0.60%
0.55%
0.79%
1.35%
0.59%
0.50%
0.49%
Miscellaneous Exp.
-
23.15
19.06
21.11
18.77
18.99
20.39
27.17
17.59
6.97
1.73
% Of Sales
-
1.75%
1.27%
1.12%
0.90%
1.41%
2.04%
2.67%
2.57%
1.52%
1.67%
EBITDA
185.38
160.06
209.16
259.78
339.44
176.68
128.27
172.02
102.33
51.58
22.74
EBITDA Margin
9.84%
12.09%
13.92%
13.79%
16.20%
13.16%
12.86%
16.93%
14.94%
11.24%
6.43%
Other Income
24.24
31.01
55.31
21.66
37.52
30.60
35.13
31.42
27.16
16.18
22.48
Interest
59.85
56.86
78.03
97.02
76.24
47.20
40.74
53.52
34.53
20.29
17.51
Depreciation
17.36
22.20
23.37
20.73
19.90
13.32
12.66
14.13
10.85
6.15
5.25
PBT
132.41
112.00
163.07
163.70
280.81
146.77
109.99
135.79
84.12
41.33
22.45
Tax
44.66
65.02
80.41
126.83
91.50
44.58
30.22
41.05
9.55
6.51
1.27
Tax Rate
33.73%
58.05%
49.31%
77.48%
32.58%
30.37%
27.48%
31.48%
11.35%
15.75%
5.66%
PAT
87.76
193.28
270.08
36.86
189.32
102.19
79.78
89.33
74.57
34.82
21.18
PAT before Minority Interest
87.76
193.28
270.08
36.86
189.32
102.19
79.78
89.33
74.57
34.82
21.18
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
4.66%
14.60%
17.98%
1.96%
9.04%
7.61%
8.00%
8.79%
10.89%
7.59%
5.99%
PAT Growth
42.19%
-28.44%
632.72%
-80.53%
85.26%
28.09%
-10.69%
19.79%
114.16%
64.40%
 
EPS
73.75
162.42
226.96
30.97
159.09
85.87
67.04
75.07
62.66
29.26
17.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
3,236.82
2,880.92
2,411.52
2,392.91
2,095.79
1,684.51
490.60
400.76
333.80
302.22
Share Capital
11.85
11.85
11.85
11.85
11.84
11.84
11.84
11.84
11.84
11.84
Total Reserves
3,224.97
2,869.07
2,399.67
2,381.06
2,083.95
1,672.67
478.75
388.92
321.96
290.38
Non-Current Liabilities
886.90
873.27
879.60
391.76
147.21
132.39
113.02
132.84
66.05
2.87
Secured Loans
21.35
19.25
114.55
121.63
12.18
19.28
23.81
6.82
7.93
0.00
Unsecured Loans
150.00
215.93
249.79
233.20
100.00
80.52
66.24
116.33
55.35
0.02
Long Term Provisions
21.67
29.73
18.22
23.80
29.42
22.65
16.31
5.06
2.31
2.30
Current Liabilities
910.68
1,267.18
1,434.67
1,489.03
943.88
603.11
481.28
399.14
265.78
213.84
Trade Payables
349.63
534.94
586.28
667.60
464.82
304.45
186.65
156.53
146.09
75.40
Other Current Liabilities
260.30
389.38
352.69
341.17
126.28
126.91
69.33
43.20
13.33
20.88
Short Term Borrowings
278.55
327.58
466.34
445.85
345.01
166.08
211.47
186.84
99.92
114.21
Short Term Provisions
22.19
15.28
29.36
34.41
7.77
5.67
13.83
12.57
6.43
3.34
Total Liabilities
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
518.93
Net Block
109.96
139.77
115.67
128.30
84.21
70.66
85.97
73.92
59.27
46.50
Gross Block
214.54
223.01
175.97
171.11
108.41
83.24
223.99
201.23
177.65
161.62
Accumulated Depreciation
104.57
83.24
60.29
42.82
24.20
12.58
138.01
127.30
118.38
115.11
Non Current Assets
3,277.13
2,939.31
2,486.15
2,055.39
1,839.80
1,512.75
372.65
323.65
249.62
215.68
Capital Work in Progress
0.71
0.00
19.14
0.00
4.55
15.59
0.13
0.56
4.88
1.03
Non Current Investment
3,013.05
2,644.73
2,181.03
1,805.78
1,687.28
1,350.19
201.00
164.66
166.15
155.09
Long Term Loans & Adv.
149.03
149.20
155.99
112.83
41.56
59.43
68.78
70.72
1.47
11.04
Other Non Current Assets
3.47
4.69
14.31
8.49
22.20
16.87
16.77
13.79
17.86
2.01
Current Assets
1,757.28
2,082.05
2,239.64
2,218.31
1,347.09
907.26
712.24
609.09
416.00
303.26
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
760.21
747.52
974.03
803.15
372.85
190.51
83.21
85.90
82.92
51.53
Sundry Debtors
708.45
1,154.07
1,102.16
1,209.68
720.54
465.02
394.57
360.27
275.26
195.32
Cash & Bank
12.95
23.50
13.98
37.32
35.50
41.32
31.22
22.82
10.83
16.53
Other Current Assets
275.67
6.82
27.05
117.71
218.19
210.41
203.24
140.10
46.99
39.87
Short Term Loans & Adv.
260.43
150.15
122.42
50.45
54.50
37.93
134.91
41.24
24.79
18.63
Net Current Assets
846.60
814.88
804.97
729.28
403.20
304.16
230.96
209.94
150.23
89.42
Total Assets
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
518.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
183.34
247.22
30.49
-292.41
-121.87
82.76
71.36
-114.44
-4.69
1.16
PBT
112.00
163.07
163.70
280.81
146.77
109.99
130.38
84.12
41.33
22.45
Adjustment
61.41
56.97
104.50
59.15
29.14
13.55
26.81
11.94
6.10
-3.84
Changes in Working Capital
43.80
66.06
-174.71
-543.00
-256.58
-5.99
-42.42
-206.69
-49.04
-19.49
Cash after chg. in Working capital
217.21
286.10
93.49
-203.04
-80.67
117.56
114.77
-110.63
-1.61
-0.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.87
-38.87
-63.00
-89.38
-41.20
-34.80
-43.40
-3.81
-3.08
2.04
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
38.09
2.54
19.72
5.19
-25.05
-10.94
-36.14
-4.58
-32.46
-0.40
Net Fixed Assets
7.76
-27.90
-24.00
-58.15
-14.13
106.45
-19.53
-18.82
-19.73
2.49
Net Investments
-55.92
-15.18
70.72
-54.17
-12.81
-14.50
-22.16
0.00
0.00
0.00
Others
86.25
45.62
-27.00
117.51
1.89
-102.89
5.55
14.24
-12.73
-2.89
Cash from Financing Activity
-222.73
-249.47
-48.28
286.65
147.33
-72.50
-32.03
118.27
34.20
3.92
Net Cash Inflow / Outflow
-1.30
0.30
1.93
-0.57
0.41
-0.68
3.19
-0.75
-2.95
4.69
Opening Cash & Equivalents
5.66
5.36
3.43
4.00
3.59
4.27
2.31
3.06
6.02
1.33
Closing Cash & Equivalent
4.36
5.66
5.36
3.43
4.00
3.59
5.50
2.31
3.06
6.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
2542.15
2266.16
1870.50
1845.10
1594.93
1422.51
414.29
338.43
281.89
255.22
ROA
3.84%
5.54%
0.82%
5.08%
3.65%
4.55%
8.85%
9.33%
5.88%
4.38%
ROE
6.78%
11.02%
1.67%
9.29%
5.72%
7.34%
20.04%
20.30%
10.95%
7.26%
ROCE
9.02%
13.15%
8.51%
13.28%
8.98%
10.86%
24.08%
19.65%
13.49%
10.04%
Fixed Asset Turnover
6.07
7.55
10.85
14.99
14.10
6.68
5.00
3.87
2.89
2.30
Receivable days
255.79
273.38
224.04
168.12
160.11
152.82
129.55
158.33
175.12
182.28
Inventory Days
207.06
208.60
172.23
102.43
76.08
48.66
29.02
42.06
50.03
41.94
Payable days
292.71
277.86
141.62
120.44
124.27
107.22
77.55
97.68
101.64
74.37
Cash Conversion Cycle
170.14
204.12
254.65
150.10
111.92
94.26
81.02
102.72
123.51
149.85
Total Debt/Equity
0.19
0.27
0.40
0.38
0.25
0.16
0.66
0.77
0.49
0.38
Interest Cover
5.54
5.49
2.69
4.68
4.11
3.70
3.44
3.44
3.04
2.28

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.