VINDHYA TELELINKS LTD
VINDHYATEL · General/Diversified · NSE
₹2,135
Current Market Price
Fair Value (DCF)
₹1,322
Discount to FV
-38.1%
Updated just now
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
4%
ROE
5.0%
Debt/Equity
0.29
WACC
11.1%
Market Cap
₹2,530 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.3%
Return on capital employed
EV / EBITDA
13.6×
Enterprise multiple
Debt / EBITDA
6.0×
Leverage vs earnings
Interest Coverage
3.9×
EBIT covers interest
Current Ratio
1.49×
Short-term liquidity
Asset Turnover
0.47×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,134.7
Bear case
Discount -101.8%
Base case
Discount -61.4%
Bull case
Discount +1.4%
Ratio Trends
VINDHYATEL · last 8 annual periods
ROE
5.0%
ROCE
7.3%
Operating Margin
—
Debt / Equity
0.29×
PE
20.4×
EV / EBITDA
7.2×
Historical Financials
VINDHYATEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1316 Cr | ₹2891 Cr | ₹4079 Cr | ₹4054 Cr | ₹3593 Cr | +28.6% |
| EBITDA | ₹332 Cr | ₹323 Cr | ₹476 Cr | ₹395 Cr | ₹465 Cr | +8.7% |
| EBIT | ₹169 Cr | ₹277 Cr | ₹294 Cr | — | — | +14.9% |
| PAT | ₹193 Cr | ₹185 Cr | ₹283 Cr | ₹203 Cr | ₹220 Cr | +3.3% |
| EPS (diluted) | ₹163.09 | ₹156.37 | ₹238.54 | — | — | +10.0% |
| CFO | ₹183 Cr | ₹34.2 Cr | ₹441 Cr | ₹-590 Cr | ₹-160 Cr | — |
| CapEx | ₹-14.0 Cr | ₹-34.3 Cr | ₹-49.2 Cr | ₹-17.2 Cr | ₹-47.7 Cr | — |
| FCF | ₹169 Cr | ₹-0.1 Cr | ₹391 Cr | ₹-607 Cr | ₹-208 Cr | — |
| Total Assets | ₹5034 Cr | ₹6068 Cr | ₹6787 Cr | ₹7723 Cr | ₹8363 Cr | +13.5% |
| Total Debt | ₹571 Cr | ₹668 Cr | ₹493 Cr | ₹1168 Cr | ₹1435 Cr | +25.9% |
| Shareholders' Equity | ₹3237 Cr | ₹3411 Cr | ₹3973 Cr | ₹4086 Cr | ₹4205 Cr | +6.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VINDHYATEL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
GARUDA GARUDA CONSTRUCT N ENG L | -9.8% | 55 | Near Fair Value | 27.0% | — |
 SPMLINFRA SPMLINFRA | — | — | Pending | 6.2% | — |
INDIANHUME INDIANHUME | — | — | Pending | 9.5% | 10.5× |
SIMPLEXINF SIMPLEXINF | — | — | Pending | 2.2% | — |
 SEPC SEPC | — | — | Pending | 1.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹66.00/sh
Last payout
2025-09-04
₹16.00
Peak payout
₹16.00
Trailing yield
0.75%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VINDHYA TELELINKS LTD (VINDHYATEL.NS) trades at 2134.70 vs a model fair value of 1322.21, a gap of -38.1%. Piotroski F-score: 4/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of VINDHYATEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VINDHYATEL →
Compare
Head-to-head with peers
Compare VINDHYATEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VINDHYATELNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.