Vodafone East 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 East

M-Cap below 100cr DeciZen not available

Vodafone East 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 East:

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 % 28.1%28.7%25.6%11.3%10.2%6.3%4.9%6.9%4.3%3.1%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4505417088708899481,0581,1561,3221,4811,481
Sales YoY Gr.-20.2%30.8%22.8%2.2%6.7%11.6%9.2%14.4%12%-
Adj EPS 7.198.35.36.33.61.63.93.62.30
YoY Gr.-25.6%-7%-36.5%18.3%-42.6%-56.4%145.2%-6.2%-36.3%-
BVPS (₹) 273637.352.458.859.460.964.868.1138.10
Adj Net
Profit
13817316110312169.730.374.469.852.70
Cash Flow from Ops. 19721326182265235383195257309-
Debt/CF from Ops. 00051.231.83.69.37.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.1%10.7%11.8%12%
Adj EPS -11.8%-18.2%13.6%-36.3%
BVPS19.9%18.7%31.4%102.8%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
30.528.525.310.711.36.12.66.15.42.40
Op. Profit
Mgn %
43.239.534.531.826.720.716.521.524.127.5NAN
Net Profit
Mgn %
30.73222.811.813.67.42.96.45.33.60
Debt to
Equity
0000.40.30.60.60.61.80.8-
Working Cap
Days
45981152323263043163623072500
Cash Conv.
Cycle
-141-163-41-54-63-69-59-52-41-320

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 East Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 1,481 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 2,936 -
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 East:

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 East

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
Sales450.32541.36885.38869.69889.02948.101,058.401,155.801,321.601,480.60
Operating Expenses 255.85327.31579.97593.44651.36752.32884907.601,010.201,098
Manufacturing Costs27.1325.22394.83446.63488.702.523.404.3047.4057.70
Material Costs004.124.662.35521.88595.30649.60722.30766.70
Employee Cost 15.4023.7345.4034.2147.9546.8152.3041.8052.3064.60
Other Costs 213.31278.36135.62107.94112.36181.11233211.90188.20209
Operating Profit 194.48214.06305.41276.25237.66195.78174.40248.20311.40382.60
Operating Profit Margin (%) 43.2%39.5%34.5%31.8%26.7%20.6%16.5%21.5%23.6%25.8%
Other Income 6.414.9714.5827.0597.0277.8497.6087.3019.2089.60
Interest 4.562.024.2840.2836.4548.6986.8083.6074.30128.10
Depreciation 53.2948.64110.34109.09115.0294.54140.30152.50171.90242.60
Exceptional Items 00000-80.68000-26.60
Profit Before Tax 143.03168.36205.37153.93183.2149.7144.9099.4084.4074.90
Tax 4.97-5.07-142.6160.9136.3414.602519.8027
Profit After Tax 138.07173.44206.37111.32122.3013.3730.3074.4064.6047.90
PAT Margin (%) 30.7%32.0%23.3%12.8%13.8%1.4%2.9%6.4%4.9%3.2%
Adjusted EPS (₹)7.19.010.75.86.30.71.63.93.32.1
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 522.11695.55901.191,013.081,136.381,148.181,178.541,252.941,317.503,165.40
Share Capital 193.44193.44193.44193.44193.44193.44193.44193.44193.40229.10
Reserves 328.67502.10707.75819.64942.94954.74985.101,059.501,124.102,936.30
Minority Interest0000000000
Debt000.12408.71308.66706.30699.50535.502,393.202,374
Long Term Debt000.12408.71308.66556.30699.50535.502,393.202,370.10
Short Term Debt000001500003.90
Trade Payables78.76131.52206.10187.93192.99182.42175.10188.90149.90145.90
Others Liabilities 49.2776.4297.7794.5992.78236.50544.30705.60690.80934.60
Total Liabilities 650.14903.481,205.181,704.311,730.812,273.402,597.442,682.944,551.406,619.90

Fixed Assets

Gross Block441.31586.41802.30900.44992.691,597.431,695.501,815.202,050.504,472.20
Accumulated Depreciation197.23245.71334.09340.39452.48466.45548.10693.60864.101,102.50
Net Fixed Assets244.08340.70468.21560.05540.211,130.981,147.401,121.601,186.403,369.70
CWIP 16.7038.0394.4857.4650.3659.1556.5437.642,025.3050.10
Investments 284.28284.28284.28284.28284.28284.28284.30284.30284.302,084.30
Inventories1.260.390.540.19000000
Trade Receivables19.7619.2247.3649.7563.7539.2153.1073.2040.1052.30
Cash Equivalents 23.9031.7410.8046.3425.0950.3825.703042.4099.70
Others Assets60.16189.12299.51706.24767.12709.401,030.401,136.20972.90963.80
Total Assets 650.14903.481,205.181,704.311,730.812,273.402,597.442,682.944,551.406,619.90

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity 197.16213.32325.8382.01264.76235.15383.30194.90256.80309.10
PBT 143.03168.36205.37153.93183.2149.7144.9099.4084.4074.90
Adjustment 61.8754.13126.40145.2273.57154.96169.10171241.90289.50
Changes in Working Capital 6.6411.7923.59-183.9475.32103.73207.2-31.8-27.6-52.1
Tax Paid -14.38-20.96-29.53-33.20-67.34-73.25-37.90-43.70-41.90-29.80
Cash Flow From Investing Activity -87.19-204.27-345.30-433.18-151.52-573.26-342.20-118.70-472.90-1,979.90
Capex -58.34-130.89-251.46-24.90-206.10-767.19-166.60-121.80-688.20-354.80
Net Investments -0.01000000000
Others -28.84-73.38-93.84-408.2854.58193.93-175.603.10215.30-1,625.10
Cash Flow From Financing Activity -104.16-1.21-1.47386.71-134.49363.40-66.30-71.90228.501,728.10
Net Proceeds from Shares 0000000001,800
Net Proceeds from Borrowing 0000-10000000
Interest Paid -4.16-1.21-1.47-25.60-34.44-19.86-57.30-66.50-57.60-70.40
Dividend Paid 0000000000
Others -10000412.31-0.05383.26-9-5.40286.10-1.50
Net Cash Flow 5.827.84-20.9435.54-21.2525.29-25.204.3012.4057.30
PARTICULARSDec'05Dec'06Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)30.4728.4925.8511.6311.381.172.66.125.032.14
ROCE (%)29.3427.9926.2616.7215.325.967.049.545.64.36
Asset Turnover Ratio0.730.70.840.60.520.470.430.440.370.27
PAT to CFO Conversion(x)1.431.231.580.742.1617.5912.652.623.986.45
Working Capital Days
Receivable Days14131420232016201611
Inventory Days1100000000
Payable Days008,532001261101028670

Vodafone East Ltd. - (Amalgamated) Stock News

Vodafone East Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vodafone East 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 East stood at ₹0.00.
The latest P/E ratio of Vodafone East as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Vodafone East as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Vodafone East 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 East is ₹1,481 ( Cr.) .

About Vodafone East 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.