Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Cable

Rating :
51/99

BSE: 517015 | NSE: VINDHYATEL

795.50
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  730.10
  •  800.00
  •  730.10
  •  740.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32322
  •  251.30
  •  1010.00
  •  395.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 875.13
  • 4.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,752.65
  • 1.35%
  • 0.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.54%
  • 9.06%
  • 24.44%
  • FII
  • DII
  • Others
  • 0.74%
  • 8.76%
  • 13.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.70
  • 13.13
  • 11.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.05
  • 8.59
  • 8.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.28
  • -16.23
  • -28.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 8.20
  • 5.91

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 1.26
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.08
  • 7.39
  • 7.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
327.89
431.91
-24.08%
280.45
418.95
-33.06%
459.09
601.58
-23.69%
572.30
522.86
9.46%
Expenses
282.30
372.92
-24.30%
245.13
355.47
-31.04%
396.38
512.07
-22.59%
498.64
441.33
12.99%
EBITDA
45.59
58.99
-22.72%
35.31
63.48
-44.38%
62.71
89.51
-29.94%
73.66
81.53
-9.65%
EBIDTM
13.90%
13.66%
12.59%
15.15%
14.01%
14.88%
12.87%
15.59%
Other Income
24.75
9.35
164.71%
23.38
3.51
566.10%
4.17
5.32
-21.62%
5.58
6.05
-7.77%
Interest
20.24
25.51
-20.66%
19.61
22.36
-12.30%
23.18
21.98
5.46%
25.97
21.20
22.50%
Depreciation
5.13
5.32
-3.57%
4.95
5.29
-6.43%
4.98
4.99
-0.20%
5.14
4.96
3.63%
PBT
44.96
37.51
19.86%
34.14
39.34
-13.22%
38.72
67.86
-42.94%
48.12
61.42
-21.65%
Tax
17.74
5.31
234.09%
4.39
13.86
-68.33%
97.40
24.84
292.11%
10.26
20.70
-50.43%
PAT
27.22
32.20
-15.47%
29.74
25.48
16.72%
-58.68
43.02
-
37.86
40.73
-7.05%
PATM
8.30%
7.46%
10.61%
6.08%
7.11%
7.15%
6.62%
7.79%
EPS
22.87
27.06
-15.48%
24.99
21.41
16.72%
-49.31
36.15
-
31.82
34.22
-7.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,639.73
1,883.19
2,095.37
1,342.62
997.67
1,016.12
684.83
458.83
353.50
260.19
207.11
Net Sales Growth
-16.99%
-10.13%
56.07%
34.58%
-1.82%
48.38%
49.26%
29.80%
35.86%
25.63%
 
Cost Of Goods Sold
5,547.48
724.19
1,112.77
741.16
389.10
482.83
433.56
307.92
243.76
176.87
124.60
Gross Profit
-3,907.75
1,159.00
982.60
601.46
608.57
533.29
251.27
150.92
109.73
83.32
82.51
GP Margin
-238.32%
61.54%
46.89%
44.80%
61.00%
52.48%
36.69%
32.89%
31.04%
32.02%
39.84%
Total Expenditure
1,422.45
1,623.41
1,755.93
1,165.94
869.40
844.10
582.50
407.25
330.76
263.21
202.31
Power & Fuel Cost
-
9.28
9.85
8.53
6.00
7.65
7.52
6.03
5.19
3.85
3.41
% Of Sales
-
0.49%
0.47%
0.64%
0.60%
0.75%
1.10%
1.31%
1.47%
1.48%
1.65%
Employee Cost
-
96.62
87.18
62.97
46.87
41.88
31.07
23.11
21.42
20.08
18.10
% Of Sales
-
5.13%
4.16%
4.69%
4.70%
4.12%
4.54%
5.04%
6.06%
7.72%
8.74%
Manufacturing Exp.
-
720.16
468.71
293.97
370.98
249.17
75.17
50.69
41.17
43.07
37.59
% Of Sales
-
38.24%
22.37%
21.90%
37.18%
24.52%
10.98%
11.05%
11.65%
16.55%
18.15%
General & Admin Exp.
-
45.09
46.05
32.93
28.17
21.70
13.54
10.24
11.57
11.05
9.35
% Of Sales
-
2.39%
2.20%
2.45%
2.82%
2.14%
1.98%
2.23%
3.27%
4.25%
4.51%
Selling & Distn. Exp.
-
9.67
12.60
7.39
7.90
13.70
4.04
2.28
1.73
2.17
3.29
% Of Sales
-
0.51%
0.60%
0.55%
0.79%
1.35%
0.59%
0.50%
0.49%
0.83%
1.59%
Miscellaneous Exp.
-
18.39
18.77
18.99
20.39
27.17
17.59
6.97
5.92
6.12
3.29
% Of Sales
-
0.98%
0.90%
1.41%
2.04%
2.67%
2.57%
1.52%
1.67%
2.35%
2.88%
EBITDA
217.27
259.78
339.44
176.68
128.27
172.02
102.33
51.58
22.74
-3.02
4.80
EBITDA Margin
13.25%
13.79%
16.20%
13.16%
12.86%
16.93%
14.94%
11.24%
6.43%
-1.16%
2.32%
Other Income
57.88
21.66
37.52
30.60
35.13
31.42
27.16
16.18
22.48
22.97
21.84
Interest
89.00
97.02
76.24
47.20
40.74
53.52
34.53
20.29
17.51
11.61
7.31
Depreciation
20.20
20.73
19.90
13.32
12.66
14.13
10.85
6.15
5.25
5.26
5.11
PBT
165.94
163.70
280.81
146.77
109.99
135.79
84.12
41.33
22.45
3.08
14.22
Tax
129.79
126.83
91.50
44.58
30.22
41.05
9.55
6.51
1.27
1.18
0.36
Tax Rate
78.22%
77.48%
32.58%
30.37%
27.48%
31.48%
11.35%
15.75%
5.66%
38.31%
2.53%
PAT
36.14
36.86
189.32
102.19
79.78
89.33
74.57
34.82
21.18
1.90
13.86
PAT before Minority Interest
36.14
36.86
189.32
102.19
79.78
89.33
74.57
34.82
21.18
1.90
13.86
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
2.20%
1.96%
9.04%
7.61%
8.00%
8.79%
10.89%
7.59%
5.99%
0.73%
6.69%
PAT Growth
-74.45%
-80.53%
85.26%
28.09%
-10.69%
19.79%
114.16%
64.40%
1,014.74%
-86.29%
 
EPS
30.37
30.97
159.09
85.87
67.04
75.07
62.66
29.26
17.80
1.60
11.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,411.52
2,392.91
2,095.79
1,684.51
490.60
400.76
333.80
302.22
281.04
279.14
Share Capital
11.85
11.85
11.84
11.84
11.84
11.84
11.84
11.84
11.84
11.84
Total Reserves
2,399.67
2,381.06
2,083.95
1,672.67
478.75
388.92
321.96
290.38
269.20
267.30
Non-Current Liabilities
879.60
391.76
147.21
132.39
113.02
132.84
66.05
2.87
2.19
3.35
Secured Loans
114.55
121.63
12.18
19.28
23.81
6.82
7.93
0.00
0.08
-1.43
Unsecured Loans
249.79
233.20
100.00
80.52
66.24
116.33
55.35
0.02
0.02
1.65
Long Term Provisions
18.22
23.80
29.42
22.65
16.31
5.06
2.31
2.30
2.09
1.92
Current Liabilities
1,434.67
1,489.03
943.88
603.11
481.28
399.14
265.78
213.84
165.49
96.33
Trade Payables
586.30
667.60
464.82
304.45
186.65
156.53
146.09
75.40
54.86
34.68
Other Current Liabilities
352.67
341.17
126.28
126.91
69.33
43.20
13.33
20.88
11.25
10.50
Short Term Borrowings
466.34
445.85
345.01
166.08
211.47
186.84
99.92
114.21
97.98
49.69
Short Term Provisions
29.36
34.41
7.77
5.67
13.83
12.57
6.43
3.34
1.41
1.47
Total Liabilities
4,725.79
4,273.70
3,186.88
2,420.01
1,084.90
932.74
665.63
518.93
448.72
378.82
Net Block
115.67
128.30
84.21
70.66
85.97
73.92
59.27
46.50
48.98
51.97
Gross Block
175.97
171.11
108.41
83.24
223.99
201.23
177.65
161.62
165.11
163.87
Accumulated Depreciation
60.29
42.82
24.20
12.58
138.01
127.30
118.38
115.11
116.13
111.90
Non Current Assets
2,486.15
2,055.39
1,839.80
1,512.75
372.65
323.65
249.62
215.68
194.71
204.75
Capital Work in Progress
19.14
0.00
4.55
15.59
0.13
0.56
4.88
1.03
0.31
1.25
Non Current Investment
2,181.03
1,805.78
1,687.28
1,350.19
201.00
164.66
166.15
155.09
136.98
134.80
Long Term Loans & Adv.
155.99
112.83
41.56
59.43
68.78
70.72
1.47
11.04
7.22
15.24
Other Non Current Assets
14.31
8.49
22.20
16.87
16.77
13.79
17.86
2.01
1.23
1.48
Current Assets
2,239.64
2,218.31
1,347.09
907.26
712.24
609.09
416.00
303.26
254.01
174.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.44
12.71
Inventories
974.03
803.15
372.85
190.51
83.21
85.90
82.92
51.53
34.69
20.53
Sundry Debtors
1,102.16
1,209.68
720.54
465.02
394.57
360.27
275.26
195.32
179.46
104.64
Cash & Bank
13.98
37.32
35.50
41.32
31.22
22.82
10.83
16.53
9.91
14.03
Other Current Assets
149.47
117.71
163.69
172.48
203.24
140.10
46.99
39.87
25.51
22.17
Short Term Loans & Adv.
66.22
50.45
54.50
37.93
134.91
41.24
24.79
18.63
17.14
20.62
Net Current Assets
804.97
729.28
403.20
304.16
230.96
209.94
150.23
89.42
88.51
77.74
Total Assets
4,725.79
4,273.70
3,186.89
2,420.01
1,084.89
932.74
665.62
518.94
448.72
378.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
20.49
-292.41
-121.87
82.76
71.36
-114.44
-4.69
1.16
-69.27
-0.22
PBT
163.70
280.81
146.77
109.99
130.38
84.12
41.33
22.45
3.08
14.22
Adjustment
104.50
59.15
29.14
13.55
26.81
11.94
6.10
-3.84
-7.81
-8.51
Changes in Working Capital
-184.71
-543.00
-256.58
-5.99
-42.42
-206.69
-49.04
-19.49
-62.83
-3.54
Cash after chg. in Working capital
83.49
-203.04
-80.67
117.56
114.77
-110.63
-1.61
-0.88
-67.56
2.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-63.00
-89.38
-41.20
-34.80
-43.40
-3.81
-3.08
2.04
-1.71
-2.39
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
29.72
5.19
-25.05
-10.94
-36.14
-4.58
-32.46
-0.40
24.76
11.63
Net Fixed Assets
-24.00
-58.15
-14.13
106.45
-19.53
-18.82
-19.73
2.49
-0.21
-1.40
Net Investments
70.72
-54.17
-12.81
-14.50
-22.16
0.00
0.00
0.00
0.00
0.00
Others
-17.00
117.51
1.89
-102.89
5.55
14.24
-12.73
-2.89
24.97
13.03
Cash from Financing Activity
-48.28
286.65
147.33
-72.50
-32.03
118.27
34.20
3.92
38.46
-7.25
Net Cash Inflow / Outflow
1.93
-0.57
0.41
-0.68
3.19
-0.75
-2.95
4.69
-6.05
4.16
Opening Cash & Equivalents
3.43
4.00
3.59
4.27
2.31
3.06
6.02
1.33
7.38
3.22
Closing Cash & Equivalent
5.36
3.43
4.00
3.59
5.50
2.31
3.06
6.02
1.33
7.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
1870.50
1845.10
1594.93
1422.51
414.29
338.43
281.89
255.22
237.35
235.74
ROA
0.82%
5.08%
3.65%
4.55%
8.85%
9.33%
5.88%
4.38%
0.46%
3.75%
ROE
1.67%
9.29%
5.72%
7.34%
20.04%
20.30%
10.95%
7.26%
0.68%
5.09%
ROCE
8.51%
13.28%
8.98%
10.86%
24.08%
19.65%
13.49%
10.04%
4.14%
6.62%
Fixed Asset Turnover
10.85
14.99
14.10
6.68
5.00
3.87
2.89
2.30
1.66
1.31
Receivable days
224.04
168.12
160.11
152.82
129.55
158.33
175.12
182.28
189.77
180.65
Inventory Days
172.23
102.43
76.08
48.66
29.02
42.06
50.03
41.94
36.88
39.11
Payable days
141.62
120.44
124.27
107.22
77.55
97.68
101.64
74.37
64.71
64.79
Cash Conversion Cycle
254.65
150.10
111.92
94.26
81.02
102.72
123.51
149.85
161.94
154.97
Total Debt/Equity
0.40
0.38
0.25
0.16
0.66
0.77
0.49
0.38
0.35
0.19
Interest Cover
2.69
4.68
4.11
3.70
3.44
3.44
3.04
2.28
1.27
2.94

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.