Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Cable

Rating :
50/99

BSE: 517015 | NSE: VINDHYATEL

984.30
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  970.40
  •  993.95
  •  970.40
  •  962.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4771
  •  46.84
  •  1499.00
  •  901.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,171.64
  • 4.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,872.36
  • 1.01%
  • 0.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.54%
  • 9.15%
  • 23.52%
  • FII
  • DII
  • Others
  • 0.95%
  • 8.85%
  • 13.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.16
  • 8.53
  • -10.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.27
  • -9.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.83
  • 0.71
  • -24.14

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.09
  • 5.38
  • 4.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 0.90
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.89
  • 7.89
  • 6.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
302.18
337.16
-10.37%
321.67
327.89
-1.90%
342.27
280.45
22.04%
556.56
459.09
21.23%
Expenses
266.17
294.48
-9.61%
288.71
282.30
2.27%
283.77
245.13
15.76%
470.98
396.38
18.82%
EBITDA
36.02
42.67
-15.58%
32.95
45.59
-27.73%
58.50
35.31
65.68%
85.58
62.71
36.47%
EBIDTM
11.92%
12.66%
10.24%
13.90%
17.09%
12.59%
15.38%
13.66%
Other Income
7.42
3.80
95.26%
10.57
24.75
-57.29%
0.78
23.38
-96.66%
3.39
4.17
-18.71%
Interest
13.71
18.50
-25.89%
14.78
20.24
-26.98%
15.39
19.61
-21.52%
19.69
23.18
-15.06%
Depreciation
4.95
6.51
-23.96%
5.38
5.13
4.87%
7.48
4.95
51.11%
6.79
4.98
36.35%
PBT
24.77
21.47
15.37%
23.36
44.97
-48.05%
36.41
34.14
6.65%
62.50
38.72
61.42%
Tax
12.84
18.98
-32.35%
10.43
17.74
-41.21%
22.76
4.39
418.45%
39.28
97.40
-59.67%
PAT
11.93
2.49
379.12%
12.93
27.22
-52.50%
13.64
29.74
-54.14%
23.22
-58.68
-
PATM
3.95%
0.74%
4.02%
8.30%
3.99%
10.61%
4.17%
-12.78%
EPS
29.00
48.12
-39.73%
30.81
55.95
-44.93%
55.97
25.92
115.93%
97.92
32.29
203.25%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,522.68
1,502.06
1,883.19
2,095.37
1,342.62
997.67
1,016.12
684.83
458.83
353.50
260.19
Net Sales Growth
8.41%
-20.24%
-10.13%
56.07%
34.58%
-1.82%
48.38%
49.26%
29.80%
35.86%
 
Cost Of Goods Sold
1,115.86
736.43
724.19
1,112.77
741.16
389.10
482.83
433.56
307.92
243.76
176.87
Gross Profit
406.82
765.62
1,159.00
982.60
601.46
608.57
533.29
251.27
150.92
109.73
83.32
GP Margin
26.72%
50.97%
61.54%
46.89%
44.80%
61.00%
52.48%
36.69%
32.89%
31.04%
32.02%
Total Expenditure
1,309.63
1,292.90
1,623.41
1,755.93
1,165.94
869.40
844.10
582.50
407.25
330.76
263.21
Power & Fuel Cost
-
5.31
9.28
9.85
8.53
6.00
7.65
7.52
6.03
5.19
3.85
% Of Sales
-
0.35%
0.49%
0.47%
0.64%
0.60%
0.75%
1.10%
1.31%
1.47%
1.48%
Employee Cost
-
87.79
96.62
87.18
62.97
46.87
41.88
31.07
23.11
21.42
20.08
% Of Sales
-
5.84%
5.13%
4.16%
4.69%
4.70%
4.12%
4.54%
5.04%
6.06%
7.72%
Manufacturing Exp.
-
400.05
720.16
468.71
293.97
370.98
249.17
75.17
50.69
41.17
43.07
% Of Sales
-
26.63%
38.24%
22.37%
21.90%
37.18%
24.52%
10.98%
11.05%
11.65%
16.55%
General & Admin Exp.
-
28.38
42.38
46.05
32.93
28.17
21.70
13.54
10.24
11.57
11.05
% Of Sales
-
1.89%
2.25%
2.20%
2.45%
2.82%
2.14%
1.98%
2.23%
3.27%
4.25%
Selling & Distn. Exp.
-
15.88
9.67
12.60
7.39
7.90
13.70
4.04
2.28
1.73
2.17
% Of Sales
-
1.06%
0.51%
0.60%
0.55%
0.79%
1.35%
0.59%
0.50%
0.49%
0.83%
Miscellaneous Exp.
-
19.06
21.11
18.77
18.99
20.39
27.17
17.59
6.97
5.92
2.17
% Of Sales
-
1.27%
1.12%
0.90%
1.41%
2.04%
2.67%
2.57%
1.52%
1.67%
2.35%
EBITDA
213.05
209.16
259.78
339.44
176.68
128.27
172.02
102.33
51.58
22.74
-3.02
EBITDA Margin
13.99%
13.92%
13.79%
16.20%
13.16%
12.86%
16.93%
14.94%
11.24%
6.43%
-1.16%
Other Income
22.16
55.31
21.66
37.52
30.60
35.13
31.42
27.16
16.18
22.48
22.97
Interest
63.57
78.03
97.02
76.24
47.20
40.74
53.52
34.53
20.29
17.51
11.61
Depreciation
24.60
23.37
20.73
19.90
13.32
12.66
14.13
10.85
6.15
5.25
5.26
PBT
147.04
163.07
163.70
280.81
146.77
109.99
135.79
84.12
41.33
22.45
3.08
Tax
85.31
80.41
126.83
91.50
44.58
30.22
41.05
9.55
6.51
1.27
1.18
Tax Rate
58.02%
49.31%
77.48%
32.58%
30.37%
27.48%
31.48%
11.35%
15.75%
5.66%
38.31%
PAT
61.72
82.66
36.86
189.32
102.19
79.78
89.33
74.57
34.82
21.18
1.90
PAT before Minority Interest
61.72
82.66
36.86
189.32
102.19
79.78
89.33
74.57
34.82
21.18
1.90
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
4.05%
5.50%
1.96%
9.04%
7.61%
8.00%
8.79%
10.89%
7.59%
5.99%
0.73%
PAT Growth
7,915.58%
124.25%
-80.53%
85.26%
28.09%
-10.69%
19.79%
114.16%
64.40%
1,014.74%
 
EPS
51.87
69.46
30.97
159.09
85.87
67.04
75.07
62.66
29.26
17.80
1.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,880.92
2,411.52
2,392.91
2,095.79
1,684.51
490.60
400.76
333.80
302.22
281.04
Share Capital
11.85
11.85
11.85
11.84
11.84
11.84
11.84
11.84
11.84
11.84
Total Reserves
2,869.07
2,399.67
2,381.06
2,083.95
1,672.67
478.75
388.92
321.96
290.38
269.20
Non-Current Liabilities
873.27
879.60
391.76
147.21
132.39
113.02
132.84
66.05
2.87
2.19
Secured Loans
19.25
114.55
121.63
12.18
19.28
23.81
6.82
7.93
0.00
0.08
Unsecured Loans
215.93
249.79
233.20
100.00
80.52
66.24
116.33
55.35
0.02
0.02
Long Term Provisions
29.73
18.22
23.80
29.42
22.65
16.31
5.06
2.31
2.30
2.09
Current Liabilities
1,267.18
1,434.67
1,489.03
943.88
603.11
481.28
399.14
265.78
213.84
165.49
Trade Payables
534.94
586.28
667.60
464.82
304.45
186.65
156.53
146.09
75.40
54.86
Other Current Liabilities
389.38
352.69
341.17
126.28
126.91
69.33
43.20
13.33
20.88
11.25
Short Term Borrowings
327.58
466.34
445.85
345.01
166.08
211.47
186.84
99.92
114.21
97.98
Short Term Provisions
15.28
29.36
34.41
7.77
5.67
13.83
12.57
6.43
3.34
1.41
Total Liabilities
5,021.37
4,725.79
4,273.70
3,186.88
2,420.01
1,084.90
932.74
665.63
518.93
448.72
Net Block
139.77
115.67
128.30
84.21
70.66
85.97
73.92
59.27
46.50
48.98
Gross Block
223.01
175.97
171.11
108.41
83.24
223.99
201.23
177.65
161.62
165.11
Accumulated Depreciation
83.24
60.29
42.82
24.20
12.58
138.01
127.30
118.38
115.11
116.13
Non Current Assets
2,939.31
2,486.15
2,055.39
1,839.80
1,512.75
372.65
323.65
249.62
215.68
194.71
Capital Work in Progress
0.00
19.14
0.00
4.55
15.59
0.13
0.56
4.88
1.03
0.31
Non Current Investment
2,645.64
2,181.03
1,805.78
1,687.28
1,350.19
201.00
164.66
166.15
155.09
136.98
Long Term Loans & Adv.
149.20
155.99
112.83
41.56
59.43
68.78
70.72
1.47
11.04
7.22
Other Non Current Assets
4.69
14.31
8.49
22.20
16.87
16.77
13.79
17.86
2.01
1.23
Current Assets
2,082.06
2,239.64
2,218.31
1,347.09
907.26
712.24
609.09
416.00
303.26
254.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.44
Inventories
747.52
974.03
803.15
372.85
190.51
83.21
85.90
82.92
51.53
34.69
Sundry Debtors
1,154.07
1,102.16
1,209.68
720.54
465.02
394.57
360.27
275.26
195.32
179.46
Cash & Bank
23.50
13.98
37.32
35.50
41.32
31.22
22.82
10.83
16.53
9.91
Other Current Assets
156.97
27.05
117.71
163.69
210.41
203.24
140.10
46.99
39.87
25.51
Short Term Loans & Adv.
150.15
122.42
50.45
54.50
37.93
134.91
41.24
24.79
18.63
17.14
Net Current Assets
814.88
804.97
729.28
403.20
304.16
230.96
209.94
150.23
89.42
88.51
Total Assets
5,021.37
4,725.79
4,273.70
3,186.89
2,420.01
1,084.89
932.74
665.62
518.94
448.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
247.22
30.49
-292.41
-121.87
82.76
71.36
-114.44
-4.69
1.16
-69.27
PBT
163.07
163.70
280.81
146.77
109.99
130.38
84.12
41.33
22.45
3.08
Adjustment
56.97
104.50
59.15
29.14
13.55
26.81
11.94
6.10
-3.84
-7.81
Changes in Working Capital
66.06
-174.71
-543.00
-256.58
-5.99
-42.42
-206.69
-49.04
-19.49
-62.83
Cash after chg. in Working capital
286.10
93.49
-203.04
-80.67
117.56
114.77
-110.63
-1.61
-0.88
-67.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.87
-63.00
-89.38
-41.20
-34.80
-43.40
-3.81
-3.08
2.04
-1.71
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
2.54
19.72
5.19
-25.05
-10.94
-36.14
-4.58
-32.46
-0.40
24.76
Net Fixed Assets
-27.90
-24.00
-58.15
-14.13
106.45
-19.53
-18.82
-19.73
2.49
-0.21
Net Investments
-16.10
70.72
-54.17
-12.81
-14.50
-22.16
0.00
0.00
0.00
0.00
Others
46.54
-27.00
117.51
1.89
-102.89
5.55
14.24
-12.73
-2.89
24.97
Cash from Financing Activity
-249.47
-48.28
286.65
147.33
-72.50
-32.03
118.27
34.20
3.92
38.46
Net Cash Inflow / Outflow
0.30
1.93
-0.57
0.41
-0.68
3.19
-0.75
-2.95
4.69
-6.05
Opening Cash & Equivalents
5.36
3.43
4.00
3.59
4.27
2.31
3.06
6.02
1.33
7.38
Closing Cash & Equivalent
5.66
5.36
3.43
4.00
3.59
5.50
2.31
3.06
6.02
1.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
2266.16
1870.50
1845.10
1594.93
1422.51
414.29
338.43
281.89
255.22
237.35
ROA
1.70%
0.82%
5.08%
3.65%
4.55%
8.85%
9.33%
5.88%
4.38%
0.46%
ROE
3.37%
1.67%
9.29%
5.72%
7.34%
20.04%
20.30%
10.95%
7.26%
0.68%
ROCE
7.40%
8.51%
13.28%
8.98%
10.86%
24.08%
19.65%
13.49%
10.04%
4.14%
Fixed Asset Turnover
7.53
10.85
14.99
14.10
6.68
5.00
3.87
2.89
2.30
1.66
Receivable days
274.13
224.04
168.12
160.11
152.82
129.55
158.33
175.12
182.28
189.77
Inventory Days
209.17
172.23
102.43
76.08
48.66
29.02
42.06
50.03
41.94
36.88
Payable days
277.86
141.62
120.44
124.27
107.22
77.55
97.68
101.64
74.37
64.71
Cash Conversion Cycle
205.44
254.65
150.10
111.92
94.26
81.02
102.72
123.51
149.85
161.94
Total Debt/Equity
0.27
0.40
0.38
0.25
0.16
0.66
0.77
0.49
0.38
0.35
Interest Cover
3.09
2.69
4.68
4.11
3.70
3.44
3.44
3.04
2.28
1.27

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.