SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vodafone Mobile Services Ltd. - (Amalgamated)

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

BSE Share Price
Not Listed

Vodafone Mobile Services Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Telecommunication - Service Provider | Small Cap | Vodafone Mob-(Amalga 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
₹32,940 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)
-8.56%
Return on Capital Employed (ROCE)
1.24%
Return on Assets (ROA)
-2.93%
Operating Profit Margin
17.3%
Net Profit Margin
-9.53%
Gross Profit Margin
4.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-16.97%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-31.06%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹33,716 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Vodafone Mobile Services . - (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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 14.7%20.7%7.6%3.7%10.6%6%1.8%7%1%1.2%-
Value Creation
Index
0.10.5-0.5-0.7-0.2-0.6-0.9-0.5-0.9-0.9-

Growth Parameters

Sales 2,0392,1432,5063,1713,5163,8974,29940,08139,67132,94032,940
Sales YoY Gr.-5.1%17%26.5%10.9%10.8%10.3%832.3%-1%-17%-
Adj EPS 14.814.98.2-2.46.16.3-11.325.2-17.4-39.70
YoY Gr.-0.7%-45.2%-129.7%NA3%-280.3%NA-168.8%NA-
BVPS (₹) 104.7119.9122.2119.1125.6132.4120.959.6277.72550
Adj Net
Profit
295297163-48.3121125-2251,581-2,387-5,4570
Cash Flow from Ops. 5105306328036956756977,4996,3936,114-
Debt/CF from Ops. 1.21.25.43.43.213.213.38.28.49.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 36.2%56.4%97.1%-17%
Adj EPS -211.6%-245.6%NANA
BVPS10.4%15.2%28.2%-8.2%
Share Price - - - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
15.213.26.7-254.8-8.951.4-11.4-14.90
Op. Profit
Mgn %
24.721.515.612.321.621.418.325.222.517.3NAN
Net Profit
Mgn %
14.513.96.5-1.53.53.2-5.23.9-6-16.60
Debt to
Equity
0.30.31.41.10.93.43.816.51.41.6-
Working Cap
Days
337395343228186172184981691990
Cash Conv.
Cycle
-83-123-72-46-47-39-28-19-46-590

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales2,038.732,142.782,506.353,170.803,515.803,896.904,299.2040,080.5039,671.1032,940.10
Operating Expenses + 1,535.651,683.642,115.622,797.902,755.503,075.103,742.7030,310.2031,416.9027,249.80
Manufacturing Costs628.40685.1610.9514.6015.1002,729.3022,12715,413.9014,149.10
Material Costs6.926.411,561.792,074.202,117.502,3767.10141.20210.60234.60
Employee Cost 55.8878.0782.24877384.50129.801,4531,482.401,508.70
Other Costs 844.45914460.64622.10549.90614.60876.506,58914,31011,357.40
Operating Profit 503.08459.14390.73372.90760.30821.80556.509,770.308,254.205,690.30
Operating Profit Margin (%) 24.7%21.4%15.6%11.8%21.6%21.1%12.9%24.4%20.8%17.3%
Other Income + 73.13298.43269.14208.10180.30127.50443.10445.60422.50573.80
Exceptional Items 00-162.56000-96.50-939.90112.603,226.70
Interest 73.9564.66103.45362.70287.40241.30534.504,8444,987.204,886.50
Depreciation 217.20166.56158.66379417.40463.60699.706,581.908,024.308,349.70
Profit Before Tax 285.06526.35235.20-160.70235.80244.40-331.10-2,149.90-4,222.20-3,745.40
Tax -14.16224.33186.61-99.50106.50108.80-101.10-2,953.20-1,432.20-607.50
Profit After Tax 299.22302.0248.59-61.20129.30135.60-230803.30-2,790-3,137.90
PAT Margin (%) 14.7%14.1%1.9%-1.9%3.7%3.5%-5.4%2.0%-7.0%-9.5%
Adjusted EPS (₹)15.015.12.4-3.16.56.8-11.512.8-20.3-22.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Vodafone Mob-(Amalga - 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'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund + 2,091.022,395.042,440.742,379.522,508.822,644.422,414.423,736.6438,220.5035,091.90
Share Capital 199.72199.72199.72199.72199.72199.72199.72626.841,376.301,376.30
Reserves 1,891.302,195.322,241.022,179.802,309.102,444.702,214.703,109.8036,844.2033,715.60
Debt +607.52607.473,439.622,3582,066.108,880.808,845.5056,104.7052,518.4054,915.40
Long Term Debt607.52607.471,639.622,342.402,046.908,562.508,516.2044,784.6047,892.8046,564.10
Short Term Debt001,80015.6019.20318.30329.3011,320.104,625.608,351.30
Minority Interest0000000000
Trade Payables356.18557.44461.73441.30523.50407.98456.104,794.905,0556,155.20
Others Liabilities 196.12150.83672.951,681.701,521.501,873.202,984.7825,781.169,926.4012,400.20
Total Liabilities 3,250.843,710.787,015.046,860.526,619.9213,806.4014,700.8090,417.401,05,720.301,08,562.70

Fixed Assets

Net Fixed Assets +810.96760.914,379.844,417.104,344.804,399.2011,788.7067,85971,586.8077,562.30
Gross Block1,765.561,879.595,476.805,746.906,067.406,568.4014,653.701,02,511.5086,059.3099,667.30
Accumulated Depreciation954.601,118.681,096.961,329.801,722.602,169.202,86534,652.5014,472.5022,105
CWIP 50.9034.45160.50180.82174.627,138.70140.502,258.4015,7507,653.80
Investments 278.21278.20278.20278.20278.20278.20278.20288.80288.80288.80
Inventories0000000000
Trade Receivables161.39182.8586.94127.60153.80136.50144.201,7411,519.101,562.20
Cash Equivalents 50.0757.2665.78157.3066.6082.3060.601,023.80453.204,742.40
Others Assets 1,899.312,397.112,043.781,699.501,601.901,771.502,288.6017,246.4016,122.4016,753.20
Total Assets 3,250.843,710.787,015.046,860.526,619.9213,806.4014,700.8090,417.401,05,720.301,08,562.70

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity + 510.26529.91632.23803694.50674.90696.507,499.306,393.406,114.40
PBT 285.06526.35235.20-160.70235.80244.40-234.60-1,210-4,222.20-3,745.40
Adjustment 311.7113.15189.55634.80601.20644.101,011.3011,669.4013,245.7010,209.70
Changes in Working Capital -42.1682.89341.48407.6-42-227.912.4-1808-2099.4-398.7
Tax Paid -44.35-92.48-134-78.70-100.5014.30-92.60-1,152.10-791.90-3.50
Cash Flow From Investing Activity + -646.39-462.31-3,372.99322.50-73-2,514.10-427.80-12,729.10-15,092.80-2,414.40
Capex -274.21-61.75-3,976.54-354.80-395.50-2,459-977.40-12,744.60-15,187.80-6,191.30
Net Investments -2000000000
Others -370.18-400.56603.55677.30322.50-55.10549.6015.50953,776.90
Cash Flow From Financing Activity + 149.77-60.412,749.28-1,033.98-712.501,854.90-290.606,191.808,129.60574.40
Net Proceeds from Shares 0000000035,0000
Net Proceeds from Borrowing 0000000000
Interest Paid -57.37-60.36-45.96-266.20-236.60-75.60-314.20-1,752.20-5,457.60-2,759.40
Dividend Paid 0000000000
Others 207.14-0.052,795.24-767.78-475.901,930.5023.607,944-21,412.803,333.80
Net Cash Flow 13.647.198.5291.52-9115.70-21.90962-569.804,274.40

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)15.4213.462.01-2.545.295.26-9.0926.12-13.3-8.56
ROCE (%)14.6820.737.623.6810.645.961.757.010.971.24
Asset Turnover Ratio0.670.620.470.460.520.380.30.760.40.31
PAT to CFO Conversion(x)1.711.7513.01N/A5.374.98N/A9.34N/AN/A
Working Capital Days
Receivable Days22.4029.3019.6012.4014.6013.6011.908.601517.10
Inventory Days0000000000
Payable Days00119.1079.5083.2071.6006,786.908,535.608,720.60

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Vodafone Mobile Services Ltd. - (Amalgamated) FAQs

The current trading price of Vodafone Mob-(Amalga 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 Mob-(Amalga stood at ₹0.00 Cr

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

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

The 52-week high of Vodafone Mob-(Amalga 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 Mob-(Amalga is ₹32,940 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Vodafone Mobile Services 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: