Vodafone Cellular Ltd. - (Amalgamated) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 0 | NSE: | Telecommunication - Service Provider | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Vodafone Cellular

Based on:

M-Cap below 100cr DeciZen not available

Vodafone Cellular Ltd. - (Amalgamated) stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Vodafone Cellular:

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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

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

CAGR Colour Code Guide

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

Performance Ratio Colour Code Guide

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

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Vodafone Cellular Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 8,403 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) -800 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 85
Industry PE 43.1

Management X-Ray of Vodafone Cellular:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Vodafone Cellular - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Vodafone Cellular

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 195.64171.12445.91516.66598.41798.34943.10898.40828.40784.50
Depreciation 149.45206.35446.91510.79582.63516.43700.50792.30872.30966.40
Exceptional Items 00000-81.71-62-620-57.90
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%-8.9%-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%

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
Minority Interest0000000000
Debt1,885.782,361.723,822.635,057.095,212.218,234.247,582.707,7257,5407,109.20
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
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

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
Net Fixed Assets 995.621,333.042,321.653,085.833,245.834,734.845,085.704,940.105,192.906,120.40
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

Finance 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 Days5522172124181313107
Inventory Days2100000000
Payable Days00000144104867467

Vodafone Cellular Ltd. - (Amalgamated) Stock News

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.
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.) .

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

© 2026 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×