Vodafone West Ltd. - (Amalgamated) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

BSE Share Price
Not Listed

Vodafone West Ltd. - (Amalgamated) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on Vodafone West

Based on:

M-Cap below 100cr DeciZen not available

Vodafone West 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 West:

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'03Dec'04Mar'09Mar'10Mar'11Mar'12Mar'13TTM
ROCE % 25.9%32.2%46.7%16.5%11.8%6.3%11.1%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4827272,2812,4152,7083,1343,3223,322
Sales YoY Gr.-50.9%213.9%5.9%12.1%15.7%6%-
Adj EPS 2312.67.86.13.74.90
YoY Gr.-51.8%321.7%-37.9%-22.7%-39.2%33.2%-
BVPS (₹) 4.47.455636969.674.50
Adj Net
Profit
98.71506313923031842450
Cash Flow from Ops. 201245758843895746915-
Debt/CF from Ops. 2.21.20.70.71.72.41.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA35.5%11.2%6%
Adj EPS NA10.4%-14.5%33.2%
BVPSNA58.6%5.8%7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'03Dec'04Mar'09Mar'10Mar'11Mar'12Mar'13TTM
Return on
Equity %
44.650.440.413.39.25.36.80
Op. Profit
Mgn %
37.542.939.832.527.42728.2NAN
Net Profit
Mgn %
20.520.627.716.211.25.97.40
Debt to
Equity
20.80.20.20.40.50.5-
Working Cap
Days
0601693533913783930
Cash Conv.
Cycle
0-131-41-67-55-46-460

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Vodafone West Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 3,322 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 3,224 -
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 39.3

Management X-Ray of Vodafone West:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Vodafone West - 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 West

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'03Dec'04Mar'09Mar'10Mar'11Mar'12Mar'13
Sales481.68726.652,280.622,415.022,708.283,133.503,322.40
Operating Expenses 302.04414.681,374.081,630.701,967.772,286.102,384.70
Manufacturing Costs13.1812.42695.55876.288.2211.1013.70
Material Costs0012.9213.021,443.541,714.301,800.20
Employee Cost 17.2320.6049.9756.7157.5565.2060.50
Other Costs 271.62381.66615.64684.69458.46495.50510.30
Operating Profit 179.65311.97906.54784.32740.51847.40937.70
Operating Profit Margin (%) 37.3%42.9%39.7%32.5%27.3%27.0%28.2%
Other Income 78.156.18128.6690.6469.234732.90
Interest 38.3023.5149.3751.39104.34174.10198.90
Depreciation 88.33104.73277.19298.27298.04339.60371.70
Exceptional Items 00158.7000-233.500
Profit Before Tax 131.18189.92867.34525.30407.36147.20400
Tax 30.9140.04125.05131.39104.88115.10155.40
Profit After Tax 100.27149.88742.29393.91302.4832.10244.60
PAT Margin (%) 20.8%20.6%32.5%16.3%11.2%1.0%7.4%
Adjusted EPS (₹)2.03.014.97.96.10.64.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'03Dec'04Mar'09Mar'10Mar'11Mar'12Mar'13

Equity and Liabilities

Shareholders Fund 221.45371.332,751.793,147.343,447.403,479.503,724.10
Share Capital 500500500500500500500
Reserves -278.55-128.672,251.792,647.342,947.402,979.503,224.10
Minority Interest0000000
Debt432.93301.46503.32609.641,495.751,607.701,452.10
Long Term Debt432.93301.46503.32609.641,450.091,493.401,342.40
Short Term Debt000045.66114.30109.70
Trade Payables104.9286.50278.70424.19358.73354.10398.50
Others Liabilities 66.10131.82183.63186.53580.258931,107
Total Liabilities 825.40891.113,717.444,367.705,882.136,334.306,681.70

Fixed Assets

Gross Block1,164.891,252.972,882.093,038.774,495.974,381.204,584.60
Accumulated Depreciation469.13572.481,423.191,705.671,998.052,020.602,339.50
Net Fixed Assets 695.76680.491,458.901,333.102,497.922,360.602,245.10
CWIP 12.7610.2483.9857.1476.54117.40157.80
Investments 00185.50185.50185.50185.50293.50
Inventories1.761.1300000
Trade Receivables41.9142.97105.11174.6664.7085.2084.10
Cash Equivalents 49.5630.1549.3656.7862.29246.60248.10
Others Assets 23.64126.121,834.592,560.522,995.183,3393,653.10
Total Assets 825.40891.113,717.444,367.705,882.136,334.306,681.70

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'03Dec'04Mar'09Mar'10Mar'11Mar'12Mar'13
Cash Flow From Operating Activity 200.85244.94758.32842.69895.11746.40914.50
PBT 131.26189.92867.34525.30407.36147.20400
Adjustment 44.03130.4774.89320.55392.54723.10568.10
Changes in Working Capital 24.89-68.72-18.56108.07185.15-9158.3
Tax Paid 0.66-6.73-165.35-111.23-89.94-32.90-111.90
Cash Flow From Investing Activity -68.80-111.94-1,028.72-894.34-1,698.78-738.90-748.60
Capex 00-509.58-154.46-1,500.23-344.70-281.40
Net Investments 0000000
Others -68.80-111.94-519.14-739.88-198.55-394.20-467.20
Cash Flow From Financing Activity -119.34-148.67253.8159.07808.36177.63-164.40
Net Proceeds from Shares 0000000
Net Proceeds from Borrowing 0000000
Interest Paid -37.50-20.94-31.46-47.25-36.23-112.50-139.90
Dividend Paid 0000000
Others -81.84-127.73285.27106.32844.59290.13-24.50
Net Cash Flow 12.71-15.66-16.597.424.69185.131.50

Finance Ratio

PARTICULARSDec'03Dec'04Mar'09Mar'10Mar'11Mar'12Mar'13
Ratios
ROE (%)45.3250.5947.5413.359.170.936.79
ROCE (%)25.9132.1746.6816.4511.766.2911.13
Asset Turnover Ratio0.580.850.990.60.530.510.51
PAT to CFO Conversion(x)21.631.022.142.9623.253.74
Working Capital Days
Receivable Days322112211699
Inventory Days1100000
Payable Days004,8409,513997676

Vodafone West Ltd. - (Amalgamated) Stock News

Vodafone West Ltd. - (Amalgamated) FAQs

The current trading price of Vodafone West 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 West stood at ₹0.00.
The latest P/E ratio of Vodafone West as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Vodafone West as of 31-Dec-1969 is 0.00.
The 52-week high of Vodafone West 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 West is ₹3,322 ( Cr.) .

About Vodafone West Ltd. - (Amalgamated)

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×