WEBSITE BSE:517015 NSE: VINDHYA TELE Inc. Year: 1983 Industry: Telecom-Infrastructure
Last updated: 10:14
Vindhya Telelinks Ltd is engaged inside the manufacture of cables and engineering, procurement and construction (EPC). The Company is engaged within the enterprise of manufacturing and sale of telecommunication cables, different styles of wires and cables, fiber reinforced plastic (FRP) rods/glass rovings and connectorized cable merchandise, amongst others. Its segments include Cables and EPC. The Cable section manufactures and markets telecommunication cables, other styles of wires and cables and FRP rods/glass rovings, amongst others. The EPC...Read More
Vindhya Telelinks Ltd is engaged inside the manufacture of cables and engineering, procurement and construction (EPC). The Company is engaged within the enterprise of manufacturing and sale of telecommunication cables, different styles of wires and cables, fiber reinforced plastic (FRP) rods/glass rovings and connectorized cable merchandise, amongst others. Its segments include Cables and EPC. The Cable section manufactures and markets telecommunication cables, other styles of wires and cables and FRP rods/glass rovings, amongst others. The EPC section undertakes and executes contracts, and gives offerings with or without substances. The Company's organisation solutions include based cables and telecom fiber add-ons. The Company's merchandise consist of optical fibre cables, inclusive of multi-tube ribbon type cable and drop cable; copper telecom cables, along with signaling cables, aerial bunched cable and jumper wire; speciality cables, together with electroplated tinned copper cord, and optical fiber ribbon. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹1389 Cr.
Stock P/E 6.8
P/B 0.3
Current Price ₹1172
Book Value ₹ 3360.3
Face Value 10
52W High ₹1890
Dividend Yield 1.37%
52W Low ₹ 1146.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 862 | 1084 | 1292 | 833 | 953 | 1037 | 1231 | 908 | 960 | 717 |
| Other Income | 8 | 2 | 6 | 2 | 12 | 3 | 2 | 5 | 11 | 1 |
| Total Income | 870 | 1086 | 1298 | 835 | 965 | 1040 | 1233 | 912 | 971 | 717 |
| Total Expenditure | 802 | 1008 | 1202 | 784 | 896 | 972 | 1143 | 847 | 888 | 699 |
| Operating Profit | 69 | 78 | 96 | 51 | 69 | 68 | 90 | 66 | 83 | 19 |
| Interest | 22 | 23 | 24 | 18 | 24 | 26 | 33 | 32 | 38 | 40 |
| Depreciation | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 41 | 48 | 66 | 27 | 39 | 36 | 51 | 29 | 40 | -26 |
| Provision for Tax | 14 | 23 | 37 | 10 | 6 | 13 | 38 | 20 | 17 | 0 |
| Profit After Tax | 27 | 25 | 29 | 16 | 33 | 23 | 13 | 9 | 23 | -26 |
| Adjustments | 20 | 44 | 79 | 13 | -9 | 16 | 97 | 50 | 36 | 25 |
| Profit After Adjustments | 47 | 69 | 108 | 29 | 24 | 39 | 110 | 59 | 59 | -1 |
| Adjusted Earnings Per Share | 39.4 | 58 | 91.4 | 24.9 | 20.6 | 33 | 92.8 | 49.5 | 49.9 | -0.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 685 | 1016 | 998 | 1343 | 2095 | 1883 | 1502 | 1324 | 2900 | 4088 | 4054 | 3816 |
| Other Income | 27 | 31 | 35 | 31 | 38 | 22 | 55 | 31 | 14 | 22 | 19 | 19 |
| Total Income | 712 | 1048 | 1033 | 1373 | 2133 | 1905 | 1557 | 1355 | 2914 | 4110 | 4073 | 3833 |
| Total Expenditure | 582 | 844 | 869 | 1166 | 1756 | 1623 | 1293 | 1164 | 2620 | 3792 | 3796 | 3577 |
| Operating Profit | 129 | 203 | 163 | 207 | 377 | 281 | 264 | 191 | 294 | 318 | 277 | 258 |
| Interest | 35 | 54 | 41 | 47 | 76 | 97 | 78 | 57 | 73 | 88 | 102 | 143 |
| Depreciation | 11 | 14 | 13 | 13 | 20 | 21 | 23 | 22 | 18 | 24 | 23 | 21 |
| Exceptional Income / Expenses | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 84 | 130 | 200 | 198 | 367 | 364 | 350 | 258 | 247 | 377 | 270 | 94 |
| Provision for Tax | 10 | 41 | 30 | 45 | 91 | 127 | 80 | 65 | 61 | 94 | 67 | 75 |
| Profit After Tax | 75 | 89 | 170 | 153 | 276 | 237 | 270 | 193 | 185 | 283 | 203 | 19 |
| Adjustments | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208 |
| Profit After Adjustments | 75 | 95 | 170 | 153 | 276 | 237 | 270 | 193 | 185 | 283 | 203 | 227 |
| Adjusted Earnings Per Share | 63 | 80.1 | 143.6 | 129.5 | 232.7 | 200.3 | 227.9 | 163.1 | 156.4 | 238.5 | 171.2 | 191.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -1% | 45% | 17% | 19% |
| Operating Profit CAGR | -13% | 13% | -0% | 8% |
| PAT CAGR | -28% | 2% | -3% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -30% | -12% | 7% | 5% |
| ROE Average | 5% | 6% | 7% | 11% |
| ROCE Average | 8% | 9% | 10% | 14% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 401 | 491 | 1685 | 2096 | 2393 | 2412 | 2881 | 3237 | 3411 | 3973 | 4086 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 123 | 90 | 100 | 112 | 355 | 364 | 235 | 171 | 362 | 288 | 230 |
| Other Non-Current Liabilities | 10 | 23 | 33 | 35 | 37 | 515 | 638 | 716 | 720 | 853 | 865 |
| Total Current Liabilities | 399 | 481 | 603 | 944 | 1489 | 1435 | 1267 | 911 | 1575 | 1672 | 2542 |
| Total Liabilities | 933 | 1085 | 2420 | 3187 | 4274 | 4726 | 5021 | 5034 | 6068 | 6787 | 7723 |
| Fixed Assets | 74 | 86 | 71 | 84 | 128 | 116 | 140 | 108 | 105 | 157 | 138 |
| Other Non-Current Assets | 250 | 287 | 1442 | 1756 | 1927 | 2370 | 2800 | 3169 | 3262 | 3814 | 3810 |
| Total Current Assets | 609 | 712 | 907 | 1347 | 2218 | 2239 | 2082 | 1757 | 2701 | 2816 | 3775 |
| Total Assets | 933 | 1085 | 2420 | 3187 | 4274 | 4726 | 5021 | 5034 | 6068 | 6787 | 7723 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 2 | 4 | 4 | 4 | 3 | 5 | 6 | 4 | 36 | 153 |
| Cash Flow from Operating Activities | -114 | 71 | 83 | -122 | -292 | 30 | 247 | 183 | 34 | 441 | -590 |
| Cash Flow from Investing Activities | -5 | -36 | -11 | -25 | 5 | 20 | 3 | 38 | -30 | -41 | 6 |
| Cash Flow from Financing Activities | 118 | -32 | -73 | 147 | 287 | -48 | -249 | -223 | 28 | -284 | 528 |
| Net Cash Inflow / Outflow | -1 | 3 | -1 | 0 | -1 | 2 | 0 | -1 | 32 | 116 | -57 |
| Closing Cash & Cash Equivalent | 2 | 5 | 4 | 4 | 3 | 5 | 6 | 4 | 36 | 153 | 96 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 62.97 | 80.15 | 143.59 | 129.55 | 232.66 | 200.34 | 227.9 | 163.09 | 156.37 | 238.54 | 171.16 |
| CEPS(Rs) | 72.13 | 87.37 | 154.29 | 140.8 | 249.47 | 217.84 | 247.62 | 181.83 | 171.32 | 258.94 | 190.93 |
| DPS(Rs) | 5 | 6 | 7 | 10 | 12 | 10 | 10 | 10 | 15 | 15 | 16 |
| Book NAV/Share(Rs) | 338.43 | 414.29 | 1422.51 | 1594.93 | 1845.1 | 1870.5 | 2266.16 | 2542.15 | 2694.35 | 3166.57 | 3245.28 |
| Core EBITDA Margin(%) | 13.97 | 16.18 | 12.5 | 12.99 | 16.17 | 13.68 | 13.89 | 12.09 | 9.64 | 7.25 | 6.37 |
| EBIT Margin(%) | 16.2 | 17.29 | 23.48 | 18.03 | 21.12 | 24.28 | 28.45 | 23.8 | 10.99 | 11.36 | 9.14 |
| Pre Tax Margin(%) | 11.48 | 12.26 | 19.51 | 14.56 | 17.49 | 19.17 | 23.27 | 19.51 | 8.47 | 9.21 | 6.64 |
| PAT Margin (%) | 10.18 | 8.4 | 16.56 | 11.28 | 13.13 | 12.5 | 17.93 | 14.6 | 6.37 | 6.91 | 4.99 |
| Cash Profit Margin (%) | 11.66 | 9.73 | 17.8 | 12.26 | 14.08 | 13.59 | 19.48 | 16.28 | 6.98 | 7.5 | 5.57 |
| ROA(%) | 9.33 | 8.85 | 9.7 | 5.47 | 7.39 | 5.28 | 5.54 | 3.84 | 3.34 | 4.4 | 2.8 |
| ROE(%) | 20.3 | 20.04 | 15.64 | 8.59 | 13.53 | 10.79 | 11.02 | 6.78 | 5.97 | 8.14 | 5.34 |
| ROCE(%) | 19.65 | 24.08 | 17.36 | 11.35 | 16.49 | 15.06 | 13.15 | 9.02 | 8.6 | 11.5 | 8.05 |
| Receivable days | 158.33 | 129.55 | 152.82 | 159.08 | 167.79 | 222.1 | 273.38 | 256.74 | 108.82 | 87.26 | 118.22 |
| Inventory Days | 42.06 | 29.02 | 48.66 | 75.59 | 102.23 | 170.74 | 208.6 | 207.83 | 107.95 | 95.96 | 111.32 |
| Payable days | 127.38 | 129.72 | 230.34 | 189.42 | 185.72 | 315.98 | 277.86 | 292.71 | 211.9 | 196.54 | 204.05 |
| PER(x) | 7.94 | 7.78 | 4.57 | 8.11 | 6.05 | 2.14 | 3.61 | 6.29 | 11.18 | 9.32 | 7.47 |
| Price/Book(x) | 1.48 | 1.5 | 0.46 | 0.66 | 0.76 | 0.23 | 0.36 | 0.4 | 0.65 | 0.7 | 0.39 |
| Dividend Yield(%) | 1 | 0.96 | 1.07 | 0.95 | 0.85 | 2.33 | 1.22 | 0.98 | 0.86 | 0.67 | 1.25 |
| EV/Net Sales(x) | 1.28 | 1.02 | 1.01 | 1.25 | 1.17 | 0.74 | 1.11 | 1.33 | 0.93 | 0.72 | 0.63 |
| EV/Core EBITDA(x) | 6.79 | 5.08 | 6.19 | 8.1 | 6.53 | 4.93 | 6.33 | 9.24 | 9.13 | 9.24 | 9.17 |
| Net Sales Growth(%) | 49.26 | 48.37 | -1.82 | 34.58 | 56.07 | -10.13 | -20.24 | -11.86 | 119.05 | 40.97 | -0.83 |
| EBIT Growth(%) | 92.54 | 55 | 31.05 | 1.74 | 80.82 | 4.04 | -7.1 | -26.45 | 1.43 | 45.38 | -20.08 |
| PAT Growth(%) | 114.12 | 19.8 | 90.36 | -9.78 | 79.65 | -13.86 | 13.76 | -28.44 | -4.12 | 52.55 | -28.24 |
| EPS Growth(%) | 114.11 | 27.27 | 79.17 | -9.78 | 79.6 | -13.89 | 13.76 | -28.44 | -4.12 | 52.55 | -28.24 |
| Debt/Equity(x) | 0.77 | 0.66 | 0.16 | 0.25 | 0.38 | 0.4 | 0.27 | 0.19 | 0.21 | 0.13 | 0.3 |
| Current Ratio(x) | 1.53 | 1.48 | 1.5 | 1.43 | 1.49 | 1.56 | 1.64 | 1.93 | 1.71 | 1.68 | 1.49 |
| Quick Ratio(x) | 1.31 | 1.31 | 1.19 | 1.03 | 0.95 | 0.88 | 1.05 | 1.09 | 1.1 | 0.97 | 0.98 |
| Interest Cover(x) | 3.44 | 3.44 | 5.92 | 5.19 | 5.81 | 4.75 | 5.49 | 5.54 | 4.37 | 5.28 | 3.65 |
| Total Debt/Mcap(x) | 0.52 | 0.44 | 0.35 | 0.38 | 0.5 | 1.75 | 0.74 | 0.46 | 0.32 | 0.18 | 0.76 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.54 | 43.54 | 43.54 | 43.54 | 43.54 | 43.54 | 43.54 | 43.54 | 43.54 | 43.54 |
| FII | 1.55 | 1.6 | 1.57 | 1.54 | 1.41 | 1.47 | 1.43 | 1.5 | 1.46 | 1.49 |
| DII | 9.92 | 9.73 | 9.73 | 9.67 | 8.34 | 8.25 | 8.26 | 8.26 | 8.26 | 8.25 |
| Public | 44.98 | 45.13 | 45.16 | 45.24 | 46.71 | 46.73 | 46.77 | 46.7 | 46.73 | 46.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0.12 | 0.12 | 0.12 | 0.11 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Public | 0.53 | 0.53 | 0.54 | 0.54 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
