Vodafone Digilink Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

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

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Vodafone Digilink

M-Cap below 100cr DeciZen not available

Vodafone Digilink Ltd. - (Amalgamated) stock performance -

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?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Vodafone Digilink:

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

Mar'11Mar'12Mar'13Mar'14TTM
ROCE % -47.4%-7.5%1.9%14.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4,0234,6845,1995,7585,758
Sales YoY Gr.-16.4%11%10.8%-
Adj EPS -123.8-44.7-26.6120
YoY Gr.-NANANA-
BVPS (₹) -109.6-152.5-180.5-167.10
Adj Net
Profit
-1,251-452-2691210
Cash Flow from Ops. 9085288021,207-
Debt/CF from Ops. 3.685.63.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA12.7%10.8%
Adj EPS NANANANA
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'11Mar'12Mar'13Mar'14TTM
Return on
Equity %
11334.116-6.90
Op. Profit
Mgn %
-9.61115.720.1NAN
Net Profit
Mgn %
-31.1-9.7-5.22.10
Debt to
Equity
-2.9-2.8-2.5-2.3-
Working Cap
Days
05657500
Cash Conv.
Cycle
0-58-46-420

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Vodafone Digilink Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 5,758 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) -1,791 -
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 (₹) 10
Industry PE 86.3

Management X-Ray of Vodafone Digilink:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vodafone Digilink

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14
Sales4,023.254,684.405,198.605,757.80
Operating Expenses 4,407.334,167.504,400.904,598.10
Manufacturing Costs012.3014.4013.90
Material Costs2,634.713,104.603,305.403,567.20
Employee Cost 97.15109.40103.90127
Other Costs 1,675.47941.20977.20890
Operating Profit -384.08516.90797.701,159.70
Operating Profit Margin (%) -9.5%11.0%15.3%20.1%
Other Income 14.6351.4021.8047.80
Interest 342.58386.10459351.40
Depreciation 527.59616.30643.60669.20
Exceptional Items 0000
Profit Before Tax -1,239.62-434.10-283.10186.90
Tax 11.600051.70
Profit After Tax -1,251.22-434.10-283.10135.20
PAT Margin (%) -31.1%-9.3%-5.4%2.3%
Adjusted EPS (₹)-123.0-42.9-28.013.4
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14

Equity and Liabilities

Shareholders Fund -1,107.79-1,541.90-1,825-1,689.80
Share Capital 101.10101.10101.10101.10
Reserves -1,208.89-1,643-1,926.10-1,790.90
Minority Interest0000
Debt3,239.984,241.103,802.103,839.30
Long Term Debt1,426.871,731.801,4821,690.80
Short Term Debt1,813.112,509.302,320.102,148.50
Trade Payables887.96676.70710.70590.70
Others Liabilities 1,191.411,115.501,788.301,499.70
Total Liabilities 4,211.564,491.404,476.104,239.90

Fixed Assets

Gross Block2,998.365,785.906,232.206,832.80
Accumulated Depreciation02,680.403,246.703,897.30
Net Fixed Assets2,998.363,105.502,985.502,935.50
CWIP 407272.70289.60456.40
Investments 0000
Inventories0000
Trade Receivables58.28133.10154.5088.70
Cash Equivalents 140.70346.20350.90116.20
Others Assets607.22633.90695.60643.10
Total Assets 4,211.564,491.404,476.104,239.90

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14
Cash Flow From Operating Activity 908.20527.50801.801,207.40
PBT -1,239.62-434.10-283.10186.90
Adjustment 1,731.49969.301,1221,001.40
Changes in Working Capital 479.29-54.55.766.2
Tax Paid -62.9646.80-42.80-47.10
Cash Flow From Investing Activity -1,115.85-630.10-559.80-401.50
Capex -1,122.07-646.40-571.70-410.30
Net Investments 0000
Others 6.2216.3011.908.80
Cash Flow From Financing Activity 196.31308.10-237.30-1,040.60
Net Proceeds from Shares 0000
Net Proceeds from Borrowing 0000
Interest Paid -326.41-332.70-379.50-248.10
Dividend Paid 0000
Others 522.72640.80142.20-792.50
Net Cash Flow -11.34205.504.70-234.70
PARTICULARSMar'11Mar'12Mar'13Mar'14
Ratios
ROE (%)N/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/A
Asset Turnover Ratio0.961.081.161.32
PAT to CFO Conversion(x)N/AN/AN/A8.93
Working Capital Days
Receivable Days57108
Inventory Days0000
Payable Days123927767

Vodafone Digilink Ltd. - (Amalgamated) Stock News

Vodafone Digilink Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vodafone Digilink 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 01-Jan-1970 05:30 the market cap of Vodafone Digilink stood at ₹0.00.
The latest P/E ratio of Vodafone Digilink as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Vodafone Digilink as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Vodafone Digilink 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 Digilink is ₹5,758 ( Cr.) .

About Vodafone Digilink Ltd. - (Amalgamated)

No data to display
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.