Nifty
:
25549.00
Sensex
:
83755.87
304.25 (1.21%)
1000.36 (1.21%)
Nifty
Sensex
:
:
25549.00
83755.87
304.25 (1.21%)
1000.36 (1.21%)

Vindhya Telelinks Ltd.

Cable

Rating :
54/99

BSE: 517015 | NSE: VINDHYATEL

NSE BSE
1706.60
26-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1714.8
  •  1745
  •  1701.5
  •  1709.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9441
  •  16221994.2
  •  3230
  •  1160.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,025.08
  • 9.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,052.47
  • 0.94%
  • 0.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.54%
  • 9.93%
  • 22.52%
  • FII
  • DII
  • Others
  • 1.43%
  • 8.24%
  • 14.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.56
  • 16.76
  • 45.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.16
  • 2.56
  • 12.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.25
  • 50.30
  • 13.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.31
  • 9.02
  • 10.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 0.57
  • 0.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.02
  • 9.49
  • 10.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,231.22
1,291.83
-4.69%
1,037.12
1,083.74
-4.30%
952.66
861.99
10.52%
833.40
850.82
-2.05%
Expenses
1,143.15
1,201.75
-4.88%
972.09
1,008.38
-3.60%
896.20
801.79
11.77%
784.31
779.84
0.57%
EBITDA
88.07
90.07
-2.22%
65.03
75.35
-13.70%
56.47
60.20
-6.20%
49.09
70.98
-30.84%
EBIDTM
7.15%
6.97%
6.27%
6.95%
5.93%
6.98%
5.89%
8.34%
Other Income
1.59
6.27
-74.64%
2.86
2.48
15.32%
12.25
8.43
45.31%
1.88
4.60
-59.13%
Interest
32.66
24.20
34.96%
26.36
22.56
16.84%
24.39
21.58
13.02%
18.40
19.70
-6.60%
Depreciation
5.67
6.18
-8.25%
5.91
7.03
-15.93%
5.80
5.90
-1.69%
6.05
5.06
19.57%
PBT
51.33
65.96
-22.18%
35.62
48.23
-26.15%
38.53
41.15
-6.37%
26.52
50.81
-47.81%
Tax
38.22
36.63
4.34%
12.80
23.35
-45.18%
5.59
14.01
-60.10%
10.19
20.04
-49.15%
PAT
13.11
29.34
-55.32%
22.82
24.88
-8.28%
32.94
27.14
21.37%
16.33
30.77
-46.93%
PATM
1.06%
2.27%
2.20%
2.30%
3.46%
3.15%
1.96%
3.62%
EPS
92.77
91.43
1.47%
32.99
58.02
-43.14%
20.55
39.45
-47.91%
24.85
49.65
-49.95%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,054.40
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
Net Sales Growth
-0.83%
40.91%
119.05%
-11.86%
-20.24%
-10.13%
56.07%
34.58%
-1.82%
48.38%
 
Cost Of Goods Sold
3,436.85
1,556.57
1,068.38
551.51
736.43
724.19
1,112.77
741.16
389.10
482.83
433.56
Gross Profit
617.55
2,529.96
1,831.74
772.44
765.62
1,159.00
982.60
601.46
608.57
533.29
251.27
GP Margin
15.23%
61.91%
63.16%
58.34%
50.97%
61.54%
46.89%
44.80%
61.00%
52.48%
36.69%
Total Expenditure
3,795.75
3,791.77
2,619.56
1,163.89
1,292.90
1,623.41
1,755.93
1,165.94
869.40
844.10
582.50
Power & Fuel Cost
-
9.99
11.06
6.49
5.31
9.28
9.85
8.53
6.00
7.65
7.52
% Of Sales
-
0.24%
0.38%
0.49%
0.35%
0.49%
0.47%
0.64%
0.60%
0.75%
1.10%
Employee Cost
-
157.73
110.65
87.48
87.79
96.62
87.18
62.97
46.87
41.88
31.07
% Of Sales
-
3.86%
3.82%
6.61%
5.84%
5.13%
4.16%
4.69%
4.70%
4.12%
4.54%
Manufacturing Exp.
-
1,953.69
1,347.99
455.39
400.05
720.16
468.71
293.97
370.98
249.17
75.17
% Of Sales
-
47.81%
46.48%
34.40%
26.63%
38.24%
22.37%
21.90%
37.18%
24.52%
10.98%
General & Admin Exp.
-
73.91
47.53
25.99
28.38
42.38
46.05
32.93
28.17
21.70
13.54
% Of Sales
-
1.81%
1.64%
1.96%
1.89%
2.25%
2.20%
2.45%
2.82%
2.14%
1.98%
Selling & Distn. Exp.
-
0.00
0.00
13.89
15.88
9.67
12.60
7.39
7.90
13.70
4.04
% Of Sales
-
0%
0%
1.05%
1.06%
0.51%
0.60%
0.55%
0.79%
1.35%
0.59%
Miscellaneous Exp.
-
39.88
33.96
23.15
19.06
21.11
18.77
18.99
20.39
27.17
4.04
% Of Sales
-
0.98%
1.17%
1.75%
1.27%
1.12%
0.90%
1.41%
2.04%
2.67%
2.57%
EBITDA
258.66
294.76
280.55
160.06
209.16
259.78
339.44
176.68
128.27
172.02
102.33
EBITDA Margin
6.38%
7.21%
9.67%
12.09%
13.92%
13.79%
16.20%
13.16%
12.86%
16.93%
14.94%
Other Income
18.58
23.62
13.81
31.01
55.31
21.66
37.52
30.60
35.13
31.42
27.16
Interest
101.81
88.04
73.12
56.86
78.03
97.02
76.24
47.20
40.74
53.52
34.53
Depreciation
23.43
24.17
17.72
22.20
23.37
20.73
19.90
13.32
12.66
14.13
10.85
PBT
152.00
206.16
203.52
112.00
163.07
163.70
280.81
146.77
109.99
135.79
84.12
Tax
66.80
94.03
61.25
65.02
80.41
126.83
91.50
44.58
30.22
41.05
9.55
Tax Rate
43.95%
45.61%
30.10%
58.05%
49.31%
77.48%
32.58%
30.37%
27.48%
31.48%
11.35%
PAT
85.20
282.69
185.31
193.28
270.08
36.86
189.32
102.19
79.78
89.33
74.57
PAT before Minority Interest
85.20
282.69
185.31
193.28
270.08
36.86
189.32
102.19
79.78
89.33
74.57
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
2.10%
6.92%
6.39%
14.60%
17.98%
1.96%
9.04%
7.61%
8.00%
8.79%
10.89%
PAT Growth
-24.02%
52.55%
-4.12%
-28.44%
632.72%
-80.53%
85.26%
28.09%
-10.69%
19.79%
 
EPS
71.60
237.55
155.72
162.42
226.96
30.97
159.09
85.87
67.04
75.07
62.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,973.33
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
Share Capital
11.85
11.85
11.85
11.85
11.85
11.85
11.84
11.84
11.84
11.84
Total Reserves
3,961.47
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
Non-Current Liabilities
1,141.10
1,081.60
886.90
873.27
879.60
391.76
147.21
132.39
113.02
132.84
Secured Loans
138.09
181.81
21.35
19.25
114.55
121.63
12.18
19.28
23.81
6.82
Unsecured Loans
150.00
180.00
150.00
215.93
249.79
233.20
100.00
80.52
66.24
116.33
Long Term Provisions
3.70
11.69
21.67
29.73
18.22
23.80
29.42
22.65
16.31
5.06
Current Liabilities
1,672.49
1,575.36
910.68
1,267.18
1,434.67
1,489.03
943.88
603.11
481.28
399.14
Trade Payables
785.49
890.84
349.63
534.94
586.28
667.60
464.82
304.45
186.65
156.53
Other Current Liabilities
855.50
479.44
261.49
389.38
352.69
341.17
126.28
126.91
69.33
43.20
Short Term Borrowings
24.27
191.49
277.36
327.58
466.34
445.85
345.01
166.08
211.47
186.84
Short Term Provisions
7.23
13.58
22.19
15.28
29.36
34.41
7.77
5.67
13.83
12.57
Total Liabilities
6,786.92
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
Net Block
156.77
105.24
108.11
139.77
115.67
128.30
84.21
70.66
85.97
73.92
Gross Block
300.01
226.37
212.48
223.01
175.97
171.11
108.41
83.24
223.99
201.23
Accumulated Depreciation
143.24
121.14
104.37
83.24
60.29
42.82
24.20
12.58
138.01
127.30
Non Current Assets
3,971.21
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
Capital Work in Progress
1.47
23.64
0.71
0.00
19.14
0.00
4.55
15.59
0.13
0.56
Non Current Investment
3,618.17
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
Long Term Loans & Adv.
177.51
161.23
149.03
149.20
155.99
112.83
41.56
59.43
68.78
70.72
Other Non Current Assets
16.43
13.88
3.47
4.69
14.31
8.49
22.20
16.87
16.77
13.79
Current Assets
2,815.65
2,701.47
1,757.28
2,082.05
2,239.64
2,218.31
1,347.09
907.26
712.24
609.09
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,189.97
961.11
760.21
747.52
974.03
803.15
372.85
190.51
83.21
85.90
Sundry Debtors
929.21
1,026.80
708.45
1,154.07
1,102.16
1,209.68
720.54
465.02
394.57
360.27
Cash & Bank
171.04
45.51
12.95
23.50
13.98
37.32
35.50
41.32
31.22
22.82
Other Current Assets
525.43
32.01
15.24
6.82
149.47
168.16
218.19
210.41
203.24
140.10
Short Term Loans & Adv.
506.44
636.03
260.43
150.15
122.42
50.45
54.50
37.93
134.91
41.24
Net Current Assets
1,143.16
1,126.11
846.60
814.88
804.97
729.28
403.20
304.16
230.96
209.94
Total Assets
6,786.86
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
441.12
34.21
183.34
247.22
30.49
-292.41
-121.87
82.76
71.36
-114.44
PBT
206.16
203.52
112.00
163.07
163.70
280.81
146.77
109.99
130.38
84.12
Adjustment
83.50
53.96
61.41
56.97
104.50
59.15
29.14
13.55
26.81
11.94
Changes in Working Capital
189.24
-164.15
43.80
66.06
-174.71
-543.00
-256.58
-5.99
-42.42
-206.69
Cash after chg. in Working capital
478.90
93.33
217.21
286.10
93.49
-203.04
-80.67
117.56
114.77
-110.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.78
-59.12
-33.87
-38.87
-63.00
-89.38
-41.20
-34.80
-43.40
-3.81
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
-40.95
-30.17
38.09
2.54
19.72
5.19
-25.05
-10.94
-36.14
-4.58
Net Fixed Assets
-51.47
-36.82
9.82
-27.90
-24.00
-58.15
-14.13
106.45
-19.53
-18.82
Net Investments
-60.60
17.48
-55.92
-15.18
70.72
-54.17
-12.81
-14.50
-22.16
0.00
Others
71.12
-10.83
84.19
45.62
-27.00
117.51
1.89
-102.89
5.55
14.24
Cash from Financing Activity
-283.67
27.88
-222.73
-249.47
-48.28
286.65
147.33
-72.50
-32.03
118.27
Net Cash Inflow / Outflow
116.50
31.92
-1.30
0.30
1.93
-0.57
0.41
-0.68
3.19
-0.75
Opening Cash & Equivalents
36.28
4.36
5.66
5.36
3.43
4.00
3.59
4.27
2.31
3.06
Closing Cash & Equivalent
152.77
36.28
4.36
5.66
5.36
3.43
4.00
3.59
5.50
2.31

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
3166.57
2694.35
2542.15
2266.16
1870.50
1845.10
1594.93
1422.51
414.29
338.43
ROA
4.40%
3.34%
3.84%
5.54%
0.82%
5.08%
3.65%
4.55%
8.85%
9.33%
ROE
8.14%
5.97%
6.78%
11.02%
1.67%
9.29%
5.72%
7.34%
20.04%
20.30%
ROCE
11.50%
8.60%
9.02%
13.15%
8.51%
13.28%
8.98%
10.86%
24.08%
19.65%
Fixed Asset Turnover
15.54
13.26
6.10
7.55
10.85
14.99
14.10
6.68
5.00
3.87
Receivable days
87.30
108.82
255.79
273.38
224.04
168.12
160.11
152.82
129.55
158.33
Inventory Days
96.00
107.95
207.06
208.60
172.23
102.43
76.08
48.66
29.02
42.06
Payable days
196.54
211.90
292.71
277.86
141.62
120.44
124.27
107.22
77.55
97.68
Cash Conversion Cycle
-13.24
4.88
170.14
204.12
254.65
150.10
111.92
94.26
81.02
102.72
Total Debt/Equity
0.13
0.21
0.19
0.27
0.40
0.38
0.25
0.16
0.66
0.77
Interest Cover
5.28
4.37
5.54
5.49
2.69
4.68
4.11
3.70
3.44
3.44

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Vindhya Telelinks gets nod for renewal of RADOX Technology Cooperation Agreement
    23rd May 2025, 11:20 AM

    The board of directors of the company in their meeting held on May 22, 2025, consider and approved the same

    Read More

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.