SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vadinar Ports & Terminals Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Port | Small Cap | Vadinar Ports & Term Share Price

BSE Share Price
Not Listed

Vadinar Ports & Terminals Ltd. (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Port | Small Cap | Vadinar Ports & Term 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
₹299 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
192.7
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
5.85%
Return on Capital Employed (ROCE)
15.33%
Return on Assets (ROA)
0.93%
Operating Profit Margin
73.1%
Net Profit Margin
6.77%
Gross Profit Margin
35%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
2.65%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
22.45%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
220.95%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹85 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Vadinar Ports & Terminals . (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'11Mar'12Mar'13Mar'14Mar'15TTM
ROCE % -0%14.2%13%14.5%15.3%-

Growth Parameters

Sales 0207239291299299
Sales YoY Gr.-NA15.1%22%2.7%-
Adj EPS -01.40.80.20.80
YoY Gr.-NA-46.1%-69.7%226.1%-
BVPS (₹) 1011.412.212.413.20
Adj Net
Profit
-038.220.66.320.20
Cash Flow from Ops. -2.6211312379189-
Debt/CF from Ops. -200.42.822.76.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NANA13%2.7%
Adj EPS NANA-19%226.1%
BVPSNANA4.9%6%
Share Price - - - -

Key Financial Parameters

Mar'11Mar'12Mar'13Mar'14Mar'15TTM
Return on
Equity %
-013.26.51.95.90
Op. Profit
Mgn %
072.668.161.373.1NAN
Net Profit
Mgn %
018.48.62.26.80
Debt to
Equity
2.11.91.933.5-
Working Cap
Days
02304366058740
Cash Conv.
Cycle
0-152-293-400-5590

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15
Sales0207.38238.59291.08298.80
Operating Expenses + 0.0456.9276.22112.6080.26
Manufacturing Costs00085.1153.24
Material Costs048.0965.5200
Employee Cost 01.981.493.473.30
Other Costs 0.046.859.2124.0223.71
Operating Profit -0.04150.47162.37178.48218.54
Operating Profit Margin (%) -72.6%68.1%61.3%73.1%
Other Income + 08.736.7546.5548.62
Exceptional Items 00000
Interest 064.2987.87156.05162.55
Depreciation 038.3648.5059.4241.87
Profit Before Tax -0.0456.5532.759.5662.74
Tax 018.3512.013.2642.52
Profit After Tax -0.0438.2020.746.3020.22
PAT Margin (%) -18.4%8.7%2.2%6.8%
Adjusted EPS (₹)0.01.40.80.20.8
Dividend Payout Ratio (%)0%0%0%0%0%

Valuation of Vadinar Ports & Term - 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'11Mar'12Mar'13Mar'14Mar'15

Equity and Liabilities

Shareholders Fund + 246.05308.25328.99335.30355.52
Share Capital 246.13270.13270.13270.13270.13
Reserves -0.0838.1258.8665.1685.38
Debt +475.60534.25550.77914.171,065
Long Term Debt475.60534.25550.77914.171,065
Short Term Debt00000
Minority Interest00000
Trade Payables6.6171.71126.73212.5498.45
Others Liabilities 167.26269.05562.55550.02823.66
Total Liabilities 895.531,183.271,569.052,012.032,342.62

Fixed Assets

Net Fixed Assets +0920.841,127.021,081.831,011.24
Gross Block0959.211,213.881,228.121,190.69
Accumulated Depreciation038.3686.86146.28179.46
CWIP 762.15130.591.901.691.96
Investments 000401.34424.04
Inventories00.860.450.030.38
Trade Receivables09.8315.112.322.67
Cash Equivalents 3.260.552.011.080.44
Others Assets 130.12120.61422.56523.72901.90
Total Assets 895.531,183.271,569.052,012.032,342.62

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15
Cash Flow From Operating Activity + -2.62211.42311.67379.07189.19
PBT -0.0456.5532.759.5662.74
Adjustment 096.38115.77169.53156.84
Changes in Working Capital 070.62170.08209.92-20.27
Tax Paid -2.58-12.12-6.94-9.95-10.12
Cash Flow From Investing Activity + -229.35-128.23-346.13-535.64-235.85
Capex -164.50-116.40-175.22-55.84-21.68
Net Investments -20.56-18.75-17-401.33-9.70
Others -44.296.93-153.91-78.47-204.47
Cash Flow From Financing Activity + 234.70-85.9035.92155.6446.02
Net Proceeds from Shares 33.50-9.50000
Net Proceeds from Borrowing 00000
Interest Paid -54.04-82.01-92.99-112.22-195.44
Dividend Paid 00000
Others 255.235.61128.91267.86241.46
Net Cash Flow 2.73-2.711.46-0.93-0.64

Financial Ratio

PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15
Ratios
ROE (%)-0.0213.786.511.95.85
ROCE (%)-0.0114.212.9914.4715.33
Asset Turnover Ratio00.20.170.160.14
PAT to CFO Conversion(x)N/A5.5315.0360.179.36
Working Capital Days
Receivable Days017.3019.1010.903.10
Inventory Days01.5010.300.30
Payable Days0297.20552.8000

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Vadinar Ports & Terminals Ltd. (Amalgamated) FAQs

The current trading price of Vadinar Ports & Term 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 Vadinar Ports & Term stood at ₹0.00 Cr

The latest P/E ratio of Vadinar Ports & Term as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Vadinar Ports & Term as of 31-Dec-1969 is 0.00.

The 52-week high of Vadinar Ports & Term is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vadinar Ports & Term is ₹299 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Vadinar Ports & Terminals 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

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:

×