SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vadinar Power Company Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Power Generation/Distribution | Small Cap | Vadinar Power Co Share Price

BSE Share Price
Not Listed

Vadinar Power Company Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Power Generation/Distribution | Small Cap | Vadinar Power Co 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
₹616 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
29.8
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)
9.90%
Return on Capital Employed (ROCE)
12.64%
Return on Assets (ROA)
1.98%
Operating Profit Margin
87.3%
Net Profit Margin
14.02%
Gross Profit Margin
39.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-0.12%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
4.9%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹519 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Vadinar Power Company . (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'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 4.6%6.6%8.5%15.3%13.9%15.7%0.6%12.6%-

Growth Parameters

Sales 126255413589560619617616616
Sales YoY Gr.-101.9%61.8%42.6%-4.9%10.6%-0.4%-0.1%-
Adj EPS 1.31.70.40.70.60.4-0.52.20
YoY Gr.-27.6%-75.4%64.3%-13%-36.7%-218.4%NA-
BVPS (₹) 14.616.316.717.41818.420.923.10
Adj Net
Profit
53.267.716.827.323.715.2-1886.50
Cash Flow from Ops. 1142049212,781-1,080825487660-
Debt/CF from Ops. 9.711.82.50.7-2.135.43.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA8.3%3.2%-0.1%
Adj EPS NA39%53.7%NA
BVPSNA6.7%8.7%10.4%
Share Price - - - -

Key Financial Parameters

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
5.56.81.62.62.21.4-1.56.80
Op. Profit
Mgn %
88.387.487.687.784.674.983.187.3NAN
Net Profit
Mgn %
42.126.64.14.64.22.5-2.9140
Debt to
Equity
1.12.32.21.922.22.11.5-
Working Cap
Days
03434681,2121,7271,5841,5621,0760
Cash Conv.
Cycle
06623423-39-77-90

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales126.36255.12412.88588.63559.88619.38616.88616.11
Operating Expenses + 14.8132.1451.1472.6186.62155.97104.4478.58
Manufacturing Costs0.166.1824.9426.7842.1044.2430.2228.02
Material Costs00000000
Employee Cost 6.3412.0612.0216.8520.1828.8335.3826.35
Other Costs 8.3113.9014.1828.9824.3482.9038.8424.21
Operating Profit 111.55222.98361.74516.02473.26463.41512.44537.53
Operating Profit Margin (%) 88.3%87.4%87.6%87.7%84.5%74.8%83.1%87.2%
Other Income + 3.5813.9638.39175.43106.06206.23209.468.19
Exceptional Items 000000-606.010
Interest 32.8089.48215.90472.91395.80503.03498.74299.80
Depreciation 18.8054.85112.54194.54128.45127.8793.3693.70
Profit Before Tax 63.5392.6171.692455.0738.74-476.21152.22
Tax 10.3724.9554.74-3.4631.5923.75-34.1465.87
Profit After Tax 53.1667.6616.9527.4623.4814.99-442.0786.35
PAT Margin (%) 42.1%26.5%4.1%4.7%4.2%2.4%-71.7%14.0%
Adjusted EPS (₹)1.31.70.40.70.60.4-11.22.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Valuation of Vadinar Power Co - 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'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund + 969.441,037.101,054.051,081.511,104.991,119.981,220.921,307.05
Share Capital 788788788788788788788788
Reserves 181.44249.10266.05293.51316.99331.98432.92519.05
Debt +1,083.722,200.952,059.861,780.521,932.932,322.522,097.241,933.14
Long Term Debt1,083.722,200.952,030.151,780.521,932.932,313.522,097.241,366.26
Short Term Debt0029.710090566.88
Minority Interest00000000
Trade Payables13.914.8422.099.749.6382.6924.5413.39
Others Liabilities 702.42285.39960.373,523.072,201.442,547.161,361.10781.34
Total Liabilities 2,769.493,528.284,096.376,394.845,248.996,072.354,703.804,034.92

Fixed Assets

Net Fixed Assets +958.12912.643,225.623,150.163,022.072,895.112,591.452,508.24
Gross Block1,012.651,022.013,447.563,566.643,567.023,567.032,820.372,830.86
Accumulated Depreciation54.53109.37221.94416.48544.95671.92228.92322.62
CWIP 1,295.472,087.64000000
Investments 00000000
Inventories5.7547.4231.9957.0368.0573.1167.1956.09
Trade Receivables57.7544.21000000
Cash Equivalents 279.78284.2855.91147.2225.642.355.830.48
Others Assets 172.62152.09782.853,040.432,133.233,101.782,039.331,470.11
Total Assets 2,769.493,528.284,096.376,394.845,248.996,072.354,703.804,034.92

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity + 113.57203.85920.762,781.08-1,080.28824.65487.05660.27
PBT 63.5392.6171.692455.0738.74-476.21152.22
Adjustment 50.14142.33291.84492.03418.41426.561,018.23401.08
Changes in Working Capital 2.34-12.5580.652314.16-1533.59365.58-81.2153.73
Tax Paid -2.44-18.59-23.42-49.11-20.17-6.2326.23-46.76
Cash Flow From Investing Activity + -926.27-846.67-767.68-2,139.791,101.26-724.45-243.76215.63
Capex -942.16-736.02-177-123.820.046.03-19.95-15.66
Net Investments 00007.8721.2000
Others 15.89-110.65-590.68-2,015.971,093.35-751.68-223.81231.29
Cash Flow From Financing Activity + 1,003.11634.22-412.07-527.37-134.70-102.30-239.81-881.25
Net Proceeds from Shares 199.270000000
Net Proceeds from Borrowing 884.711,287.82-97.520143.61247.57142.90-1,152.35
Interest Paid -130-102.51-306.51-284.77-284.05-358.87-373.71-295.78
Dividend Paid 00000000
Others 49.13-551.09-8.04-242.605.749-9566.88
Net Cash Flow 190.41-8.60-258.99113.92-113.72-2.103.48-5.35

Financial Ratio

PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)9.2111.072.594.073.352.08-56.799.9
ROCE (%)4.646.618.4615.2613.9315.660.6112.64
Asset Turnover Ratio0.050.080.110.110.10.110.110.14
PAT to CFO Conversion(x)2.143.0154.32101.28-46.0155.01N/A7.65
Working Capital Days
Receivable Days166.8072.90000000
Inventory Days16.603835.1027.6040.8041.6041.5036.50
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

Vadinar Power Company Ltd. (Amalgamated) FAQs

The current trading price of Vadinar Power Co 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 Vadinar Power Co stood at ₹0.00 Cr

The latest P/E ratio of Vadinar Power Co as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Vadinar Power Co as of 31-Dec-1969 is 0.00.

The 52-week high of Vadinar Power Co is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vadinar Power Co is ₹616 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Vadinar Power Company Ltd. (Amalgamated)

No data to display
You have 2 views remaining as a Guest User. 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:

×