Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Cable

Rating :
49/99  (View)

BSE: 517015 | NSE: VINDHYATEL

738.05
11.70 (1.61%)
23-Oct-2020 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  727.00
  •  777.00
  •  727.00
  •  726.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14126
  •  104.26
  •  1010.00
  •  395.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 876.13
  • 4.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,753.65
  • 1.35%
  • 0.39

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

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
  • 9.74
  • 8.40
  • 7.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 1.31
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.21
  • 7.48
  • 7.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
280
419
-33%
459
602
-24%
572
523
9%
432
566
-24%
Expenses
245
355
-31%
396
512
-23%
499
441
13%
373
465
-20%
EBITDA
35
63
-44%
63
90
-30%
74
82
-10%
59
101
-42%
EBIDTM
13%
15%
14%
15%
13%
16%
14%
18%
Other Income
23
4
566%
4
5
-22%
6
6
-8%
9
22
-57%
Interest
20
22
-12%
23
22
5%
26
21
22%
26
19
33%
Depreciation
5
5
-6%
5
5
0%
5
5
4%
5
7
-18%
PBT
34
39
-13%
39
68
-43%
48
61
-22%
38
97
-61%
Tax
4
14
-68%
97
25
292%
10
21
-50%
5
27
-81%
PAT
30
25
17%
-59
43
-
38
41
-7%
32
70
-54%
PATM
11%
6%
7%
7%
7%
8%
7%
12%
EPS
24.99
21.41
17%
-49.31
36.15
-
31.82
34.22
-7%
27.06
58.80
-54%

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
1,744
1,883
2,095
1,343
998
1,016
685
459
354
260
207
Net Sales Growth
-17%
-10%
56%
35%
-2%
48%
49%
30%
36%
26%
 
Cost Of Goods Sold
5,627
724
1,113
741
389
483
434
308
244
177
125
Gross Profit
-3,883
1,159
983
601
609
533
251
151
110
83
83
GP Margin
-223%
62%
47%
45%
61%
52%
37%
33%
31%
32%
40%
Total Expenditure
1,513
1,623
1,756
1,166
869
844
582
407
331
263
202
Power & Fuel Cost
-
9
10
9
6
8
8
6
5
4
3
% Of Sales
-
0%
0%
1%
1%
1%
1%
1%
1%
1%
2%
Employee Cost
-
97
87
63
47
42
31
23
21
20
18
% Of Sales
-
5%
4%
5%
5%
4%
5%
5%
6%
8%
9%
Manufacturing Exp.
-
720
469
294
371
249
75
51
41
43
38
% Of Sales
-
38%
22%
22%
37%
25%
11%
11%
12%
17%
18%
General & Admin Exp.
-
45
46
33
28
22
14
10
12
11
9
% Of Sales
-
2%
2%
2%
3%
2%
2%
2%
3%
4%
5%
Selling & Distn. Exp.
-
10
13
7
8
14
4
2
2
2
3
% Of Sales
-
1%
1%
1%
1%
1%
1%
0%
0%
1%
2%
Miscellaneous Exp.
-
18
19
19
20
27
18
7
6
6
3
% Of Sales
-
1%
1%
1%
2%
3%
3%
2%
2%
2%
3%
EBITDA
231
260
339
177
128
172
102
52
23
-3
5
EBITDA Margin
13%
14%
16%
13%
13%
17%
15%
11%
6%
-1%
2%
Other Income
42
22
38
31
35
31
27
16
22
23
22
Interest
94
97
76
47
41
54
35
20
18
12
7
Depreciation
20
21
20
13
13
14
11
6
5
5
5
PBT
158
164
281
147
110
136
84
41
22
3
14
Tax
117
127
92
45
30
41
10
7
1
1
0
Tax Rate
74%
77%
33%
30%
27%
31%
11%
16%
6%
38%
3%
PAT
41
37
189
102
80
89
75
35
21
2
14
PAT before Minority Interest
41
37
189
102
80
89
75
35
21
2
14
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
2%
2%
9%
8%
8%
9%
11%
8%
6%
1%
7%
PAT Growth
-77%
-81%
85%
28%
-11%
20%
114%
64%
1,015%
-86%
 
EPS
34.55
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
2,412
2,393
2,096
1,685
491
401
334
302
281
279
Share Capital
12
12
12
12
12
12
12
12
12
12
Total Reserves
2,400
2,381
2,084
1,673
479
389
322
290
269
267
Non-Current Liabilities
880
392
147
132
113
133
66
3
2
3
Secured Loans
115
122
12
19
24
7
8
0
0
-1
Unsecured Loans
250
233
100
81
66
116
55
0
0
2
Long Term Provisions
18
24
29
23
16
5
2
2
2
2
Current Liabilities
1,435
1,489
944
603
481
399
266
214
165
96
Trade Payables
586
668
465
304
187
157
146
75
55
35
Other Current Liabilities
353
341
126
127
69
43
13
21
11
10
Short Term Borrowings
466
446
345
166
211
187
100
114
98
50
Short Term Provisions
29
34
8
6
14
13
6
3
1
1
Total Liabilities
4,726
4,274
3,187
2,420
1,085
933
666
519
449
379
Net Block
116
128
84
71
86
74
59
46
49
52
Gross Block
176
171
108
83
224
201
178
162
165
164
Accumulated Depreciation
60
43
24
13
138
127
118
115
116
112
Non Current Assets
2,486
2,055
1,840
1,513
373
324
250
216
195
205
Capital Work in Progress
19
0
5
16
0
1
5
1
0
1
Non Current Investment
2,181
1,806
1,687
1,350
201
165
166
155
137
135
Long Term Loans & Adv.
156
113
42
59
69
71
1
11
7
15
Other Non Current Assets
14
8
22
17
17
14
18
2
1
1
Current Assets
2,240
2,218
1,347
907
712
609
416
303
254
174
Current Investments
0
0
0
0
0
0
0
0
4
13
Inventories
974
803
373
191
83
86
83
52
35
21
Sundry Debtors
1,102
1,210
721
465
395
360
275
195
179
105
Cash & Bank
14
37
36
41
31
23
11
17
10
14
Other Current Assets
149
118
164
172
203
140
47
40
26
22
Short Term Loans & Adv.
66
50
54
38
135
41
25
19
17
21
Net Current Assets
805
729
403
304
231
210
150
89
89
78
Total Assets
4,726
4,274
3,187
2,420
1,085
933
666
519
449
379

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
-292
-122
83
71
-114
-5
1
-69
0
PBT
164
281
147
110
130
84
41
22
3
14
Adjustment
104
59
29
14
27
12
6
-4
-8
-9
Changes in Working Capital
-185
-543
-257
-6
-42
-207
-49
-19
-63
-4
Cash after chg. in Working capital
83
-203
-81
118
115
-111
-2
-1
-68
2
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-63
-89
-41
-35
-43
-4
-3
2
-2
-2
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
30
5
-25
-11
-36
-5
-32
0
25
12
Net Fixed Assets
-24
-58
-14
106
-20
-19
-20
2
0
-1
Net Investments
71
-54
-13
-14
-22
0
0
0
0
0
Others
-17
118
2
-103
6
14
-13
-3
25
13
Cash from Financing Activity
-48
287
147
-72
-32
118
34
4
38
-7
Net Cash Inflow / Outflow
2
-1
0
-1
3
-1
-3
5
-6
4
Opening Cash & Equivalents
3
4
4
4
2
3
6
1
7
3
Closing Cash & Equivalent
5
3
4
4
6
2
3
6
1
7

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.)
1,870
1,845
1,595
1,423
414
338
282
255
237
236
ROA
1%
5%
4%
5%
9%
9%
6%
4%
0%
4%
ROE
2%
9%
6%
7%
20%
20%
11%
7%
1%
5%
ROCE
9%
13%
9%
11%
24%
20%
13%
10%
4%
7%
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
168
160
153
130
158
175
182
190
181
Inventory Days
172
102
76
49
29
42
50
42
37
39
Payable days
142
120
124
107
78
98
102
74
65
65
Cash Conversion Cycle
255
150
112
94
81
103
124
150
162
155
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
3
5
4
4
3
3
3
2
1
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.