SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Valdel Xtent Outsourcing Solutions Pvt Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Construction - Real Estate | Small Cap | Valdel Xtent Outsour Share Price

BSE Share Price
Not Listed

Valdel Xtent Outsourcing Solutions Pvt Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Construction - Real Estate | Small Cap | Valdel Xtent Outsour Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹1.5 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
41.9
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
38.62%
Return on Capital Employed (ROCE)
2.57%
Return on Assets (ROA)
1.10%
Operating Profit Margin
68.3%
Net Profit Margin
613.03%
Gross Profit Margin
1,382.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
2.1%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-28.78%
Net Profit Growth (1 Year)
-
766.02%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹-1 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Valdel Xtent Outsourcing Solutions Pvt . (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % -0.1%0%0%0%5.7%20.7%4.2%2.6%-

Growth Parameters

Sales 00000.354.41.41.51
Sales YoY Gr.-NANANANA16,381.8%-97.4%2.1%-
Adj EPS -0000-3.53-0.13.10
YoY Gr.-NANANANANA-104.3%NA-
BVPS (₹) 3.88.78.76.636.16.49.50
Adj Net
Profit
-0000-10.28.8-0.490
Cash Flow from Ops. 1.679.7-57.6-1.4-8.928.3-22.7-127-
Debt/CF from Ops. 140.2-1.3-76.4-19.68-38.1-4.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NANA64.2%2.1%
Adj EPS NANANANA
BVPSNA1.8%46.4%47.9%
Share Price - - - -

Key Financial Parameters

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
-0.4000-73.566.9-238.90
Op. Profit
Mgn %
000042.957.797.368.3NAN
Net Profit
Mgn %
0000-3087.616.2-25.5616.60
Debt to
Equity
7.10.52.95.619.812.846.422.2-
Working Cap
Days
000096,00883040,35451,3530
Cash Conv.
Cycle
000019,9726617780

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales00000.3354.391.431.46
Operating Expenses + 0.010000.1922.990.040.46
Manufacturing Costs00000000
Material Costs0000022.7700
Employee Cost 00000000
Other Costs 0.010000.190.220.040.46
Operating Profit -0.010000.1431.401.390.99
Operating Profit Margin (%) ----42.9%57.7%97.3%68.3%
Other Income + 00008.7713.6223.3122.81
Exceptional Items 00000000
Interest 000018.9027.6825.973.67
Depreciation 00000.220.890.834.27
Profit Before Tax -0.01000-10.2116.45-2.1115.86
Tax 000007.62-3.146.93
Profit After Tax -0.01000-10.218.831.038.92
PAT Margin (%) -----3,087.6%16.2%72.3%613.0%
Adjusted EPS (₹)-0.00.00.00.0-3.53.00.43.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Valuation of Valdel Xtent Outsour - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund + 3.1225.1625.2618.998.7817.6118.6527.57
Share Capital 6.8529292929292929
Reserves -3.73-3.84-3.74-10.01-20.22-11.39-10.35-1.43
Debt +22.0211.6372.80105.9789.18225.58864.38611.04
Long Term Debt22.0200850000
Short Term Debt011.6372.8020.9789.18225.58864.38611.04
Minority Interest00000000
Trade Payables0.020000000
Others Liabilities 1.1586.3330.3327.80120.7024.4050.8152.84
Total Liabilities 26.31123.12128.39152.77218.67267.60933.84691.45

Fixed Assets

Net Fixed Assets +15.58003.933.7116.5495.2815.03
Gross Block15.58004.044.0417.7696.1116.65
Accumulated Depreciation0000.110.331.220.831.62
CWIP 1.7790.9796.6893.1893.1879.4600
Investments 0000.023.0241.31651.36453.55
Inventories015.4915.4916.5419.63000
Trade Receivables00000.020.070.070.55
Cash Equivalents flag 0.020.700.010.160.301.250.330.09
Others Assets 8.9415.9616.2138.9598.82128.97186.81222.22
Total Assets 26.31123.12128.39152.77218.67267.60933.84691.45

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity + 1.5879.68-57.59-1.39-8.8928.33-22.70-126.94
PBT -0.01-0.120.10-6.26-10.2116.45-2.1115.86
Adjustment 0-0.36-1.546.4510.3514.955.49-14.94
Changes in Working Capital 1.5980.15-56.15-1.08-7.91-1.08-19.88-125.74
Tax Paid 000-0.49-1.12-1.99-6.21-2.12
Cash Flow From Investing Activity + -1.59-90.61-4.27-18.01-47.80-54.10-613.85380.71
Capex -3.94-90.97-5.71-0.5400-0.1175.97
Net Investments 3.9600-0.02-30-613.51202.26
Others -1.610.361.44-17.46-44.80-54.10-0.23102.47
Cash Flow From Financing Activity -0.0111.6161.1719.5556.8326.72635.63-254
Net Proceeds from Shares + 00000000
Net Proceeds from Borrowing 00000-8500
Interest Paid 000-13.90-11.80-24.68-3.17-0.66
Dividend Paid 00000000
Others -0.0111.6161.1733.4468.63136.40638.80-253.35
Net Cash Flow -0.020.68-0.690.150.140.96-0.93-0.23

Financial Ratio

PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)-0.52000-73.5166.95.738.62
ROCE (%)-0.050005.6520.714.242.57
Asset Turnover Ratio000000.2200
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A3.21-22.04-14.23
Working Capital Days
Receivable Days000024.200.3017.2078
Inventory Days00000000
Payable Days00000000

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Valdel Xtent Outsourcing Solutions Pvt Ltd. (Amalgamated) FAQs

The current trading price of Valdel Xtent Outsour on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Valdel Xtent Outsour stood at ₹0.00 Cr

The latest P/E ratio of Valdel Xtent Outsour as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Valdel Xtent Outsour as of 31-Dec-1969 is 0.00.

The 52-week high of Valdel Xtent Outsour is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Valdel Xtent Outsour is ₹1.46 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Valdel Xtent Outsourcing Solutions Pvt Ltd. (Amalgamated)

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×