Nifty
Sensex
:
:
12010.20
40342.67
113.40 (0.95%)
-201.70 (-0.50%)

Consumer Durables - Electronics

Rating :
36/99  (View)

BSE: 511389 | NSE: VIDEOIND

2.85
0.05 (1.79%)
21-Oct-2020 | 2:40PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2.80
  •  2.94
  •  2.77
  •  2.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  559487
  •  15.95
  •  5.73
  •  1.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93.65
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 58,146.44
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.59%
  • 2.85%
  • 43.81%
  • FII
  • DII
  • Others
  • 0.84%
  • 5.43%
  • 6.48%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.44
  • 0.14
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.03
  • 21.65
  • 22.16

Quarterly Results

Standalone Figures in Rs. Crores

Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
0
0
0
0
0
0
0
0
0
0
0
0
Expenses
0
0
0
0
0
0
0
0
0
0
0
0
EBITDA
0
0
0
0
0
0
0
0
0
0
0
0
EBIDTM
0%
0%
0%
0%
0%
0%
0%
0%
Other Income
0
0
0
0
0
0
0
0
0
0
0
0
Interest
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation
0
0
0
0
0
0
0
0
0
0
0
0
PBT
0
0
0
0
0
0
0
0
0
0
0
0
Tax
0
0
0
0
0
0
0
0
0
0
0
0
PAT
0
0
0
0
0
0
0
0
0
0
0
0
PATM
0%
0%
0%
0%
0%
0%
0%
0%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Jun 13
Dec 11
Dec 10
Sep 09
Sep 08
Net Sales
-
911
2,934
13,743
13,804
20,462
18,806
13,415
14,762
10,456
11,886
Net Sales Growth
-
-69%
-79%
0%
-33%
9%
40%
-9%
41%
-12%
 
Cost Of Goods Sold
-
1,330
3,529
8,756
8,088
11,917
11,520
8,033
9,234
6,698
6,559
Gross Profit
-
-419
-596
4,988
5,716
8,545
7,286
5,382
5,528
3,757
5,327
GP Margin
-
-46%
-20%
36%
41%
42%
39%
40%
37%
36%
45%
Total Expenditure
-
2,327
5,550
14,398
12,295
20,550
18,558
12,185
12,835
8,584
9,405
Power & Fuel Cost
-
10
17
74
153
245
258
186
163
81
160
% Of Sales
-
1%
1%
1%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
123
231
556
452
627
571
388
341
175
418
% Of Sales
-
14%
8%
4%
3%
3%
3%
3%
2%
2%
4%
Manufacturing Exp.
-
463
490
503
571
4,447
2,726
1,639
1,096
706
1,249
% Of Sales
-
51%
17%
4%
4%
22%
14%
12%
7%
7%
11%
General & Admin Exp.
-
127
443
1,822
1,215
1,423
1,305
502
404
140
171
% Of Sales
-
14%
15%
13%
9%
7%
7%
4%
3%
1%
1%
Selling & Distn. Exp.
-
44
196
1,812
1,333
1,433
1,214
1,008
1,323
568
552
% Of Sales
-
5%
7%
13%
10%
7%
6%
8%
9%
5%
5%
Miscellaneous Exp.
-
229
644
876
483
458
964
429
275
214
552
% Of Sales
-
25%
22%
6%
4%
2%
5%
3%
2%
2%
2%
EBITDA
-
-1,416
-2,616
-655
1,509
-87
248
1,230
1,927
1,872
2,481
EBITDA Margin
-
-155%
-89%
-5%
11%
0%
1%
9%
13%
18%
21%
Other Income
-
3,862
2,086
473
523
14,109
890
138
157
103
148
Interest
-
7,903
4,968
4,891
3,208
4,997
4,116
1,624
1,148
778
568
Depreciation
-
532
831
891
1,041
1,536
1,326
916
891
589
780
PBT
-
-5,988
-6,330
-5,963
-2,218
7,488
-4,304
-1,173
45
608
1,280
Tax
-
-151
-576
-338
-5
2,522
-1,201
191
325
193
340
Tax Rate
-
2%
8%
11%
0%
34%
28%
-16%
719%
32%
30%
PAT
-
-7,225
-6,482
-2,853
-2,188
5,120
-2,722
-1,363
-280
416
806
PAT before Minority Interest
-
-7,251
-6,382
-2,834
-2,213
4,966
-3,103
-1,364
-280
416
812
Minority Interest
-
26
-100
-19
25
153
381
1
0
0
-6
PAT Margin
-
-793%
-221%
-21%
-16%
25%
-14%
-10%
-2%
4%
7%
PAT Growth
-
-11%
-127%
-30%
-143%
288%
-100%
-387%
-167%
-48%
 
EPS
-
-215.98
-193.78
-85.28
-65.42
153.06
-81.39
-40.75
-8.36
12.43
24.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Jun 13
Dec 11
Dec 10
Sep 09
Sep 08
Shareholder's Funds
-10,945
-3,618
5,901
8,096
10,205
4,714
7,824
8,916
7,384
7,678
Share Capital
334
334
334
334
334
334
334
348
275
275
Total Reserves
-11,279
-3,953
5,566
7,762
9,871
4,380
6,945
8,068
7,014
6,600
Non-Current Liabilities
331
620
36,148
33,407
36,415
29,436
28,018
15,048
12,597
11,763
Secured Loans
0
167
35,613
32,486
35,494
29,897
15,758
8,335
9,710
7,701
Unsecured Loans
3
3
3
3
11
1,181
11,525
6,039
2,358
3,638
Long Term Provisions
185
168
166
214
201
150
0
0
0
0
Current Liabilities
61,028
52,688
13,989
18,597
13,100
13,319
3,419
2,362
1,542
1,328
Trade Payables
1,378
1,537
2,545
1,802
1,735
1,578
2,402
1,328
977
563
Other Current Liabilities
1,032
996
8,441
11,574
6,500
5,836
911
912
433
587
Short Term Borrowings
58,571
50,091
2,670
4,976
4,644
5,808
0
0
0
0
Short Term Provisions
48
64
333
245
221
97
106
122
132
178
Total Liabilities
50,445
49,746
56,286
60,170
59,815
47,676
39,272
26,326
21,523
20,823
Net Block
6,761
7,335
6,274
9,718
10,397
11,002
9,262
8,569
5,209
5,138
Gross Block
15,695
15,841
14,757
18,829
18,486
17,581
14,892
13,571
9,546
9,471
Accumulated Depreciation
8,934
8,506
8,483
9,111
8,088
6,579
5,630
5,003
4,336
4,233
Non Current Assets
37,509
34,390
29,784
28,514
28,508
25,796
17,625
13,407
11,290
10,882
Capital Work in Progress
54
52
15,880
11,780
11,027
9,525
7,060
4,438
4,924
3,828
Non Current Investment
3,948
3,622
4,060
2,634
2,147
755
1,083
317
514
1,787
Long Term Loans & Adv.
26,745
23,360
3,401
4,213
4,770
4,353
0
0
0
0
Other Non Current Assets
1
20
0
0
0
0
0
0
0
0
Current Assets
12,936
15,356
26,502
31,656
31,307
21,880
21,647
12,919
10,233
9,940
Current Investments
0
0
164
143
220
63
26
32
274
666
Inventories
272
1,409
2,866
2,365
2,410
2,166
2,090
2,060
1,800
1,605
Sundry Debtors
996
787
2,444
3,048
3,014
2,943
2,815
2,667
1,819
1,769
Cash & Bank
521
770
1,240
4,210
6,155
900
1,226
1,606
936
1,621
Other Current Assets
11,146
964
1,048
154
19,509
15,808
15,490
6,554
5,404
4,281
Short Term Loans & Adv.
10,286
11,425
18,740
21,736
19,419
15,712
15,396
6,497
5,364
4,257
Net Current Assets
-48,092
-37,332
12,513
13,059
18,208
8,562
18,228
10,558
8,691
8,613
Total Assets
50,445
49,746
56,286
60,170
59,815
47,676
39,272
26,326
21,523
20,823

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Jun 13
Dec 11
Dec 10
Sep 09
Sep 08
Cash From Operating Activity
-3,095
-2,374
5,555
0
-5,228
-2,259
-6,977
316
714
285
PBT
-7,624
-7,130
-5,963
-2,218
7,488
-4,304
-1,173
45
608
1,280
Adjustment
5,957
4,769
6,413
3,822
-7,245
5,686
2,383
1,889
1,332
905
Changes in Working Capital
-1,447
-24
5,122
-1,603
-5,423
-2,424
-8,046
-1,432
-1,132
-1,787
Cash after chg. in Working capital
-3,114
-2,385
5,571
1
-5,179
-1,042
-6,836
503
808
399
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
19
11
-16
-1
-49
-1,217
-141
-187
-94
-114
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
2,458
2,906
202
1,799
5,074
-6,809
-5,021
-2,721
-543
-3,865
Net Fixed Assets
7
-714
95
-292
-1,048
-960
-684
-488
-82
-1,541
Net Investments
63
541
-1,240
-3,373
-690
-193
-476
-1,203
-369
-603
Others
2,388
3,079
1,347
5,464
6,812
-5,655
-3,862
-1,030
-92
-1,720
Cash from Financing Activity
533
-392
-6,872
-928
386
8,622
11,617
3,076
-855
3,279
Net Cash Inflow / Outflow
-103
140
-1,114
871
232
-446
-381
671
-685
-301
Opening Cash & Equivalents
339
199
1,347
477
245
691
1,606
936
1,621
1,921
Closing Cash & Equivalent
236
339
233
1,347
477
245
1,226
1,606
936
1,621

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Dec 15
Dec 14
Jun 13
Dec 11
Dec 10
Sep 09
Sep 08
Book Value (Rs.)
-327
-108
176
242
305
147
239
277
314
296
ROA
-14%
-12%
-5%
-4%
9%
-7%
-4%
-1%
2%
4%
ROE
0%
-559%
-40%
-24%
67%
-52%
-17%
-4%
6%
12%
ROCE
1%
-4%
3%
2%
25%
0%
2%
6%
7%
10%
Fixed Asset Turnover
0.06
0.20
0.86
0.77
1.16
1.20
0.96
1.30
1.12
1.14
Receivable days
357
196
70
77
52
54
73
54
61
65
Inventory Days
337
259
66
61
40
40
55
47
58
56
Payable days
240
143
63
56
30
41
56
32
32
33
Cash Conversion Cycle
454
312
73
83
62
53
73
69
88
88
Total Debt/Equity
-5.35
-13.89
7.60
5.87
4.44
8.53
3.75
1.71
1.66
1.65
Interest Cover
0
0
0
0
2
0
0
1
2
3

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.