SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vodafone Cellular Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Telecommunication - Service Provider | Small Cap | Vodafone Cellular Share Price

BSE Share Price
Not Listed

Vodafone Cellular Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Telecommunication - Service Provider | Small Cap | Vodafone Cellular 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
₹8,403 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
26.5
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
18.34%
Return on Assets (ROA)
4.32%
Operating Profit Margin
23.5%
Net Profit Margin
4.83%
Gross Profit Margin
17%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
13.8%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
5.84%
Net Profit Growth (1 Year)
-
82.05%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹-800 Cr.
Equity
₹0 Cr.
Face Value
₹85
All Time Low / High
- / -

Vodafone Cellular . - (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

Dec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % -13.9%-7.7%-0.6%8.6%12.1%11.6%12.8%17.1%21%18.3%-

Growth Parameters

Sales 5287971,8643,3943,9774,7295,9026,6587,3848,4038,403
Sales YoY Gr.-50.8%133.9%82.1%17.2%18.9%24.8%12.8%10.9%13.8%-
Adj EPS -30.9-19.2-29.8-17.7-20-21.3-19.40.319.218.20
YoY Gr.-NANANANANANANA5535.3%-5%-
BVPS (₹) -116.6-106.6-114.3-166.8-186.3-210.9-232.3-235-217.338.50
Adj Net
Profit
-390-242-376-223-253-269-2444.32423130
Cash Flow from Ops. 1121987065871,0594931,2541,4722,0042,009-
Debt/CF from Ops. 22.411.94.38.64.916.76.35.53.83.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 36%16.1%12.5%13.8%
Adj EPS NANANA-5%
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Dec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
30.619.829.811.411.310.78.7-0.2-8.5-30.10
Op. Profit
Mgn %
1316.416.622.220.620.422.125.325.923.5NAN
Net Profit
Mgn %
-73.8-30.4-20.2-6.6-6.4-5.7-4.10.13.33.70
Debt to
Equity
-1.7-1.8-2.1-2.4-2.2-3.1-2.7-2.8-2.811.3-
Working Cap
Days
158925670791211168578720
Cash Conv.
Cycle
-379-303-121-111-93-88-62-51-43-390

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Sales396.36796.922,329.763,393.773,976.884,728.825,901.906,657.907,383.908,402.90
Operating Expenses + 347.94666.111,942.692,753.983,157.933,764.584,597.404,973.905,520.606,430.70
Manufacturing Costs47.27153.131,174.681,921.642,562.687.681017.20182.30188.80
Material Costs6.157.9321.6520.9421.462,802.713,436.903,828.804,225.304,610.90
Employee Cost 33.6150.3398.4191.06105.26109.86144.80128.10154.90237.40
Other Costs 260.92454.71647.95720.34468.53844.331,005.70999.80958.101,393.60
Operating Profit 48.41130.81387.07639.79818.95964.241,304.501,6841,863.301,972.20
Operating Profit Margin (%) 12.2%16.4%16.6%18.9%20.6%20.4%22.1%25.3%25.2%23.5%
Other Income + 2.796.0250.6185.29114.55124.26130.5035.3060.20242.20
Exceptional Items 00000-81.71-62-620-57.90
Interest 195.64171.12445.91516.66598.41798.34943.10898.40828.40784.50
Depreciation 149.45206.35446.91510.79582.63516.43700.50792.30872.30966.40
Profit Before Tax -293.89-240.63-455.14-302.37-247.54-307.98-270.60-33.40222.80405.60
Tax 0.681.791.501.30000000
Profit After Tax -294.57-242.42-456.64-303.67-247.54-307.98-270.60-33.40222.80405.60
PAT Margin (%) -74.3%-30.4%-19.6%-9.0%-6.2%-6.5%-4.6%-0.5%3.0%4.8%
Adjusted EPS (₹)-23.3-19.2-36.2-24.1-19.6-24.4-21.4-2.717.723.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Vodafone Cellular - 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.)
PARTICULARSDec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15

Equity and Liabilities

Shareholders Fund + -1,103.12-1,345.54-1,802.19-2,105.03-2,351.11-2,661.38-2,932.02-2,965.42-2,742.62662.99
Share Capital 1,261.981,072.681,072.681,072.681,072.681,072.681,072.681,072.681,072.681,462.59
Reserves -2,365.10-2,418.22-2,874.87-3,177.71-3,423.79-3,734.06-4,004.70-4,038.10-3,815.30-799.60
Debt +1,885.782,361.723,822.635,057.095,212.218,234.247,582.707,7257,5407,109.20
Long Term Debt1,885.782,361.723,822.635,057.095,212.215,588.225,5635,466.706,337.805,947.60
Short Term Debt000002,646.022,019.702,258.301,202.201,161.60
Minority Interest0000000000
Trade Payables391.40581962.541,073.931,186.641,024.43929.02871.32850.92853.21
Others Liabilities 156.32235.12281.76375.93421.77973.461,582.401,748.101,843.202,651.10
Total Liabilities 1,330.371,832.303,264.744,401.924,469.517,570.757,162.107,3797,491.5011,276.50

Fixed Assets

Net Fixed Assets +995.621,333.042,321.653,085.833,245.834,734.845,085.704,940.105,192.906,120.40
Gross Block2,229.232,772.574,119.365,377.186,105.737,719.768,704.919,285.4010,407.7012,281.40
Accumulated Depreciation1,233.611,439.531,797.712,291.352,859.902,984.923,619.214,345.305,214.806,161
CWIP 158.24186.82377.24241.04216.98398.91225.90507.50632.80170.70
Investments 0000000000
Inventories1.792.341.900000000
Trade Receivables44.0549.84171.72219.04296.25178.41230.10232157.30181.20
Cash Equivalents flag 23.2061.96104.03239.25123.34183.83366.70301.70121.103,205.70
Others Assets 107.47198.30288.20616.76587.112,074.761,253.701,397.701,387.401,598.50
Total Assets 1,330.371,832.303,264.744,401.924,469.517,570.757,162.107,3797,491.5011,276.50

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity + 84.27198.09883.02586.631,059.39492.921,253.701,471.802,003.802,008.60
PBT -293.89-240.63-455.14-302.37-247.54-307.98-270.60-33.40222.80405.60
Adjustment 396.03396.841,024.18996.221,183.101,296.571,601.101,744.301,771.901,691.80
Changes in Working Capital -17.3344.11325-35.89196.87-453.8723.9-87.172.9-6.7
Tax Paid -0.54-2.23-11.02-71.33-73.04-41.80-100.70-152-63.80-140
Cash Flow From Investing Activity + -53.06-517.10-1,738.06-1,220.26-756.42-2,693.33125.70-768.80-687.10-1,400.30
Capex -53.39-521.04-1,744.04-1,226.24-785.42-2,694.17-879.90-777-705.70-1,411.60
Net Investments 0000000000
Others 0.333.935.985.98290.841,005.608.2018.6011.30
Cash Flow From Financing Activity + -26.31357.78897.13768.85-418.882,260.90-1,196.53-768-1,497.302,476.30
Net Proceeds from Shares 0000000003,000
Net Proceeds from Borrowing 68.95475.9400155.1200000
Interest Paid -95.25-118.16-329.50-465.61-574-649.35-828.60-795.40-702.60-583.80
Dividend Paid 0000000000
Others 001,226.631,234.4602,910.25-367.9327.40-794.7060.10
Net Cash Flow 4.9038.7642.09135.22-115.9160.49182.87-65-180.603,084.60

Financial Ratio

PARTICULARSDec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/A0
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/A18.34
Asset Turnover Ratio0.30.50.910.890.90.790.80.920.990.9
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/A8.994.95
Working Capital Days
Receivable Days55.2021.5017.402123.7018.3012.6012.709.607.40
Inventory Days1.9010.300000000
Payable Days00000144103.7085.8074.4067.50

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Vodafone Cellular Ltd. - (Amalgamated) FAQs

The current trading price of Vodafone Cellular 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 Vodafone Cellular stood at ₹0.00 Cr

The latest P/E ratio of Vodafone Cellular as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Vodafone Cellular as of 31-Dec-1969 is 0.00.

The 52-week high of Vodafone Cellular is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vodafone Cellular is ₹8,403 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Vodafone Cellular 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: