Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Cable

Rating :
54/99

BSE: 517015 | NSE: VINDHYATEL

1305.45
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1264.45
  • 1310.00
  • 1262.85
  • 1258.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9995
  •  129.45
  •  1380.00
  •  846.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,544.94
  • 9.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,097.65
  • 0.77%
  • 0.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.54%
  • 9.12%
  • 23.43%
  • FII
  • DII
  • Others
  • 1.01%
  • 8.85%
  • 14.05%

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
  • 7.86
  • 5.38
  • 4.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 0.79
  • 0.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.97
  • 8.05
  • 7.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
313.98
342.27
-8.27%
357.83
556.56
-35.71%
302.18
337.16
-10.37%
321.67
327.89
-1.90%
Expenses
276.59
283.77
-2.53%
325.24
470.99
-30.95%
266.17
294.48
-9.61%
288.71
282.30
2.27%
EBITDA
37.40
58.50
-36.07%
32.59
85.58
-61.92%
36.02
42.67
-15.58%
32.95
45.59
-27.73%
EBIDTM
11.91%
17.09%
9.11%
15.38%
11.92%
12.66%
10.24%
13.90%
Other Income
2.56
0.78
228.21%
12.24
3.39
261.06%
7.42
3.80
95.26%
10.57
24.75
-57.29%
Interest
13.13
15.39
-14.68%
12.97
19.69
-34.13%
13.71
18.50
-25.89%
14.78
20.24
-26.98%
Depreciation
4.17
7.48
-44.25%
4.39
6.79
-35.35%
4.95
6.51
-23.96%
5.38
5.13
4.87%
PBT
22.66
36.41
-37.76%
27.47
62.50
-56.05%
24.77
21.47
15.37%
23.36
44.97
-48.05%
Tax
12.60
22.76
-44.64%
18.99
39.28
-51.65%
12.84
18.98
-32.35%
10.43
17.74
-41.21%
PAT
10.06
13.64
-26.25%
8.48
23.22
-63.48%
11.93
2.49
379.12%
12.93
27.22
-52.50%
PATM
3.21%
3.99%
2.37%
4.17%
3.95%
0.74%
4.02%
8.30%
EPS
32.22
55.97
-42.43%
47.31
97.92
-51.69%
29.00
48.12
-39.73%
30.81
55.95
-44.93%

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
1,295.66
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
-17.15%
-11.86%
-20.24%
-10.13%
56.07%
34.58%
-1.82%
48.38%
49.26%
29.80%
 
Cost Of Goods Sold
988.10
551.51
736.43
724.19
1,112.77
741.16
389.10
482.83
433.56
307.92
243.76
Gross Profit
307.56
772.44
765.62
1,159.00
982.60
601.46
608.57
533.29
251.27
150.92
109.73
GP Margin
23.74%
58.34%
50.97%
61.54%
46.89%
44.80%
61.00%
52.48%
36.69%
32.89%
31.04%
Total Expenditure
1,156.71
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
138.96
160.06
209.16
259.78
339.44
176.68
128.27
172.02
102.33
51.58
22.74
EBITDA Margin
10.73%
12.09%
13.92%
13.79%
16.20%
13.16%
12.86%
16.93%
14.94%
11.24%
6.43%
Other Income
32.79
31.01
55.31
21.66
37.52
30.60
35.13
31.42
27.16
16.18
22.48
Interest
54.59
56.86
78.03
97.02
76.24
47.20
40.74
53.52
34.53
20.29
17.51
Depreciation
18.89
22.20
23.37
20.73
19.90
13.32
12.66
14.13
10.85
6.15
5.25
PBT
98.26
112.00
163.07
163.70
280.81
146.77
109.99
135.79
84.12
41.33
22.45
Tax
54.86
65.02
80.41
126.83
91.50
44.58
30.22
41.05
9.55
6.51
1.27
Tax Rate
55.83%
58.05%
49.31%
77.48%
32.58%
30.37%
27.48%
31.48%
11.35%
15.75%
5.66%
PAT
43.40
193.28
270.08
36.86
189.32
102.19
79.78
89.33
74.57
34.82
21.18
PAT before Minority Interest
43.40
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
3.35%
14.60%
17.98%
1.96%
9.04%
7.61%
8.00%
8.79%
10.89%
7.59%
5.99%
PAT Growth
-34.81%
-28.44%
632.72%
-80.53%
85.26%
28.09%
-10.69%
19.79%
114.16%
64.40%
 
EPS
36.47
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.