Nifty
Sensex
:
:
12080.85
41170.12
-45.05 (-0.37%)
-152.88 (-0.37%)

Engineering - Construction

Rating :
46/99  (View)

BSE: 517015 | NSE: VINDHYATEL

881.15
20.75 (2.41%)
20-Feb-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  884.00
  •  905.85
  •  855.25
  •  860.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7803
  •  68.76
  •  1635.00
  •  756.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,048.09
  • 3.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,842.28
  • 1.36%
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.54%
  • 9.01%
  • 23.35%
  • FII
  • DII
  • Others
  • 1.97%
  • 8.72%
  • 13.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.43
  • 26.32
  • 28.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.28
  • 28.06
  • 21.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.72
  • 23.86
  • 36.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.07
  • 12.04
  • 14.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.36
  • 1.36
  • 1.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.68
  • 7.70
  • 8.07

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
572.30
0.00
0.00
431.91
0.00
0.00
418.95
0.00
0.00
601.58
0.00
0.00
Expenses
498.64
0.00
0.00
372.92
0.00
0.00
355.47
0.00
0.00
512.07
0.00
0.00
EBITDA
73.66
0.00
0.00
58.99
0.00
0.00
63.48
0.00
0.00
89.51
0.00
0.00
EBIDTM
12.87%
0.00%
13.66%
0.00%
15.15%
0.00%
14.88%
0.00%
Other Income
5.58
0.00
0.00
9.35
0.00
0.00
3.51
0.00
0.00
5.32
0.00
0.00
Interest
25.97
0.00
0.00
25.51
0.00
0.00
22.36
0.00
0.00
21.98
0.00
0.00
Depreciation
5.14
0.00
0.00
5.32
0.00
0.00
5.29
0.00
0.00
4.99
0.00
0.00
PBT
48.12
0.00
0.00
37.51
0.00
0.00
39.34
0.00
0.00
67.86
0.00
0.00
Tax
10.26
0.00
0.00
5.31
0.00
0.00
13.86
0.00
0.00
24.84
0.00
0.00
PAT
37.86
0.00
0.00
32.20
0.00
0.00
25.48
0.00
0.00
43.02
0.00
0.00
PATM
6.62%
0.00%
7.46%
0.00%
6.08%
0.00%
7.15%
0.00%
EPS
56.34
0.00
0.00
52.17
0.00
0.00
59.56
0.00
0.00
75.15
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
2,024.74
2,095.37
1,342.62
997.67
1,016.12
684.83
458.83
353.50
260.19
207.11
213.67
Net Sales Growth
0.00%
56.07%
34.58%
-1.82%
48.38%
49.26%
29.80%
35.86%
25.63%
-3.07%
 
Cost Of Goods Sold
1,532.43
1,112.77
741.16
389.10
482.83
433.56
307.92
243.76
176.87
124.60
136.92
Gross Profit
492.31
982.60
601.46
608.57
533.29
251.27
150.92
109.73
83.32
82.51
76.75
GP Margin
24.31%
46.89%
44.80%
61.00%
52.48%
36.69%
32.89%
31.04%
32.02%
39.84%
35.92%
Total Expenditure
1,739.10
1,755.93
1,165.94
869.40
844.10
582.50
407.25
330.76
263.21
202.31
200.66
Power & Fuel Cost
-
9.85
8.53
6.00
7.65
7.52
6.03
5.19
3.85
3.41
3.42
% Of Sales
-
0.47%
0.64%
0.60%
0.75%
1.10%
1.31%
1.47%
1.48%
1.65%
1.60%
Employee Cost
-
87.18
62.97
46.87
41.88
31.07
23.11
21.42
20.08
18.10
13.63
% Of Sales
-
4.16%
4.69%
4.70%
4.12%
4.54%
5.04%
6.06%
7.72%
8.74%
6.38%
Manufacturing Exp.
-
468.71
293.97
370.98
249.17
75.17
50.69
41.17
43.07
37.59
31.35
% Of Sales
-
22.37%
21.90%
37.18%
24.52%
10.98%
11.05%
11.65%
16.55%
18.15%
14.67%
General & Admin Exp.
-
46.05
32.93
28.17
21.70
13.54
10.24
11.57
11.05
9.35
7.72
% Of Sales
-
2.20%
2.45%
2.82%
2.14%
1.98%
2.23%
3.27%
4.25%
4.51%
3.61%
Selling & Distn. Exp.
-
12.98
7.39
7.90
13.70
4.04
2.28
1.73
2.17
3.29
4.12
% Of Sales
-
0.62%
0.55%
0.79%
1.35%
0.59%
0.50%
0.49%
0.83%
1.59%
1.93%
Miscellaneous Exp.
-
18.39
18.99
20.39
27.17
17.59
6.97
5.92
6.12
5.97
4.12
% Of Sales
-
0.88%
1.41%
2.04%
2.67%
2.57%
1.52%
1.67%
2.35%
2.88%
1.63%
EBITDA
285.64
339.44
176.68
128.27
172.02
102.33
51.58
22.74
-3.02
4.80
13.01
EBITDA Margin
14.11%
16.20%
13.16%
12.86%
16.93%
14.94%
11.24%
6.43%
-1.16%
2.32%
6.09%
Other Income
23.76
37.52
30.60
35.13
31.42
27.16
16.18
22.48
22.97
21.84
22.84
Interest
95.82
76.24
47.20
40.74
53.52
34.53
20.29
17.51
11.61
7.31
5.19
Depreciation
20.74
19.90
13.32
12.66
14.13
10.85
6.15
5.25
5.26
5.11
4.69
PBT
192.83
280.81
146.77
109.99
135.79
84.12
41.33
22.45
3.08
14.22
25.98
Tax
54.27
91.50
44.58
30.22
41.05
9.55
6.51
1.27
1.18
0.36
0.18
Tax Rate
28.14%
32.58%
30.37%
27.48%
31.48%
11.35%
15.75%
5.66%
38.31%
2.53%
0.69%
PAT
138.56
189.32
102.19
79.78
89.33
74.57
34.82
21.18
1.90
13.86
25.80
PAT before Minority Interest
138.56
189.32
102.19
79.78
89.33
74.57
34.82
21.18
1.90
13.86
25.80
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
6.84%
9.04%
7.61%
8.00%
8.79%
10.89%
7.59%
5.99%
0.73%
6.69%
12.07%
PAT Growth
0.00%
85.26%
28.09%
-10.69%
19.79%
114.16%
64.40%
1014.74%
-86.29%
-46.28%
 
Unadjusted EPS
243.22
232.56
129.45
143.48
80.08
62.92
29.39
17.89
1.61
11.69
21.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,392.91
2,095.79
1,684.51
490.60
400.76
333.80
302.22
281.04
279.14
265.57
Share Capital
11.85
11.84
11.84
11.84
11.84
11.84
11.84
11.84
11.84
11.82
Total Reserves
2,381.06
2,083.95
1,672.67
478.75
388.92
321.96
290.38
269.20
267.30
253.75
Non-Current Liabilities
391.76
147.21
132.39
113.02
132.84
66.05
2.87
2.19
3.35
54.26
Secured Loans
121.63
12.18
19.28
23.81
6.82
7.93
0.00
0.08
-1.43
36.79
Unsecured Loans
233.20
100.00
80.52
66.24
116.33
55.35
0.02
0.02
1.65
17.47
Long Term Provisions
23.80
29.42
22.65
16.31
5.06
2.31
2.30
2.09
1.92
0.00
Current Liabilities
1,489.03
943.88
603.11
481.28
399.14
265.78
213.84
165.49
96.33
40.50
Trade Payables
667.60
464.82
304.45
186.65
156.53
146.09
75.40
54.86
34.68
36.74
Other Current Liabilities
341.17
126.28
126.91
69.33
43.20
13.33
20.88
11.25
10.50
1.10
Short Term Borrowings
445.85
345.01
166.08
211.47
186.84
99.92
114.21
97.98
49.69
0.00
Short Term Provisions
34.41
7.77
5.67
13.83
12.57
6.43
3.34
1.41
1.47
2.66
Total Liabilities
4,273.70
3,186.88
2,420.01
1,084.90
932.74
665.63
518.93
448.72
378.82
360.33
Net Block
128.30
84.21
70.66
85.97
73.92
59.27
46.50
48.98
51.97
50.16
Gross Block
171.11
108.41
83.24
223.99
201.23
177.65
161.62
165.11
163.87
161.58
Accumulated Depreciation
42.82
24.20
12.58
138.01
127.30
118.38
115.11
116.13
111.90
111.42
Non Current Assets
2,055.39
1,839.80
1,512.75
372.65
323.65
249.62
215.68
194.71
204.75
166.01
Capital Work in Progress
0.00
4.55
15.59
0.13
0.56
4.88
1.03
0.31
1.25
1.53
Non Current Investment
1,805.78
1,687.28
1,350.19
201.00
164.66
166.15
155.09
136.98
134.80
114.32
Long Term Loans & Adv.
112.83
41.56
59.43
68.78
70.72
1.47
11.04
7.22
15.24
0.00
Other Non Current Assets
8.49
22.20
16.87
16.77
13.79
17.86
2.01
1.23
1.48
0.00
Current Assets
2,218.31
1,347.09
907.26
712.24
609.09
416.00
303.26
254.01
174.07
194.33
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.44
12.71
33.14
Inventories
803.15
372.85
190.51
83.21
85.90
82.92
51.53
34.69
20.53
25.30
Sundry Debtors
1,209.68
720.54
465.02
394.57
360.27
275.26
195.32
179.46
104.64
106.99
Cash & Bank
37.32
35.50
41.32
31.22
22.82
10.83
16.53
9.91
14.03
10.51
Other Current Assets
168.16
163.69
172.48
68.33
140.10
46.99
39.87
25.51
22.17
18.39
Short Term Loans & Adv.
50.45
54.50
37.93
134.91
41.24
24.79
18.63
17.14
20.62
17.59
Net Current Assets
729.28
403.20
304.16
230.96
209.94
150.23
89.42
88.51
77.74
153.83
Total Assets
4,273.70
3,186.89
2,420.01
1,084.89
932.74
665.62
518.94
448.72
378.82
360.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-292.41
-121.87
82.76
71.36
-114.44
-4.69
1.16
-69.27
-0.22
-8.42
PBT
280.81
146.77
109.99
130.38
84.12
41.33
22.45
3.08
14.22
25.98
Adjustment
59.15
29.14
13.55
26.81
11.94
6.10
-3.84
-7.81
-8.51
-10.96
Changes in Working Capital
-543.00
-256.58
-5.99
-42.42
-206.69
-49.04
-19.49
-62.83
-3.54
-21.70
Cash after chg. in Working capital
-203.04
-80.67
117.56
114.77
-110.63
-1.61
-0.88
-67.56
2.17
-6.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-89.38
-41.20
-34.80
-43.40
-3.81
-3.08
2.04
-1.71
-2.39
-1.73
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
5.19
-25.05
-10.94
-36.14
-4.58
-32.46
-0.40
24.76
11.63
-3.97
Net Fixed Assets
-58.15
-14.13
106.45
-19.53
-18.82
-19.73
2.49
-0.21
-1.40
-2.96
Net Investments
-54.17
-12.81
-14.50
-22.16
0.00
0.00
0.00
0.00
0.00
0.00
Others
117.51
1.89
-102.89
5.55
14.24
-12.73
-2.89
24.97
13.03
-1.01
Cash from Financing Activity
286.65
147.33
-72.50
-32.03
118.27
34.20
3.92
38.46
-7.25
10.53
Net Cash Inflow / Outflow
-0.57
0.41
-0.68
3.19
-0.75
-2.95
4.69
-6.05
4.16
-1.85
Opening Cash & Equivalents
4.00
3.59
4.27
2.31
3.06
6.02
1.33
7.38
3.22
5.07
Closing Cash & Equivalent
3.43
4.00
3.59
5.50
2.31
3.06
6.02
1.33
7.38
3.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
1845.10
1594.93
1422.51
414.29
338.43
281.89
255.22
237.35
235.74
224.64
ROA
5.08%
3.65%
4.55%
8.85%
9.33%
5.88%
4.38%
0.46%
3.75%
7.64%
ROE
9.29%
5.72%
7.34%
20.04%
20.30%
10.95%
7.26%
0.68%
5.09%
10.21%
ROCE
13.28%
8.98%
10.86%
24.08%
19.65%
13.49%
10.04%
4.14%
6.62%
10.40%
Fixed Asset Turnover
14.99
14.10
6.68
5.00
3.87
2.89
2.30
1.66
1.31
1.39
Receivable days
168.12
160.11
152.82
129.55
158.33
175.12
182.28
189.77
180.65
145.53
Inventory Days
102.43
76.08
48.66
29.02
42.06
50.03
41.94
36.88
39.11
47.64
Payable days
120.41
124.27
107.22
77.55
97.68
101.64
74.37
64.71
64.79
61.11
Cash Conversion Cycle
150.13
111.92
94.26
81.02
102.72
123.51
149.85
161.94
154.97
132.06
Total Debt/Equity
0.38
0.25
0.16
0.66
0.77
0.49
0.38
0.35
0.19
0.20
Interest Cover
4.68
4.11
3.70
3.44
3.44
3.04
2.28
1.27
2.94
6.01

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.