VINDHYA TELELINKS LTD
VINDHYATEL · General/Diversified · NSE
₹1,342
Current Market Price
Fair Value (DCF)
₹2,088
Margin of Safety
+55.6%
Updated 2d ago
YieldIQ Score
37/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
31%
ROE
—
Debt/Equity
0.33
WACC
11.1%
Market Cap
₹1,591 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.0%
Return on capital employed
EV / EBITDA
12.4×
Enterprise multiple
Debt / EBITDA
4.9×
Leverage vs earnings
Interest Coverage
3.9×
EBIT covers interest
Current Ratio
1.49×
Short-term liquidity
Asset Turnover
0.52×
Revenue per ₹ of assets
Revenue CAGR (3Y)
45.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,342.1
Bear case
₹1,242.92
MoS -8.0%
Base case
₹2,088.27
MoS +35.7%
Bull case
₹3,177.96
MoS +57.8%
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 | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1502 Cr | ₹1324 Cr | ₹1375 Cr | ₹1290 Cr | ₹4035 Cr | +28.0% |
| EBITDA | — | ₹332 Cr | ₹323 Cr | ₹476 Cr | ₹385 Cr | +3.8% |
| EBIT | ₹241 Cr | ₹169 Cr | ₹125 Cr | ₹90.2 Cr | — | -21.8% |
| PAT | ₹270 Cr | ₹193 Cr | ₹101 Cr | ₹108 Cr | ₹203 Cr | -6.9% |
| EPS (diluted) | ₹227.90 | ₹163.09 | ₹85.48 | ₹91.43 | — | -20.4% |
| CFO | ₹247 Cr | ₹183 Cr | ₹34.2 Cr | ₹441 Cr | ₹-590 Cr | — |
| CapEx | — | — | — | — | ₹-17.2 Cr | — |
| FCF | — | — | — | — | ₹-607 Cr | — |
| Total Assets | — | ₹5034 Cr | ₹6068 Cr | ₹6787 Cr | ₹7723 Cr | +11.3% |
| Total Debt | — | — | ₹300 Cr | ₹189 Cr | ₹1168 Cr | +40.5% |
| Shareholders' Equity | — | — | ₹3411 Cr | ₹3973 Cr | ₹4086 Cr | +4.6% |
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 | — | — | Pending | 15.0% | — |
| SPMLINFRA SPMLINFRA | — | — | Pending | 6.2% | — |
| INDIANHUME INDIAN HUME PIPE CO. LTD. | +100.3% | 79 | Undervalued | 40.5% | — |
| SIMPLEXINF SIMPLEX INFRASTRUCTURES L | -30.3% | 26 | High Risk | 2.2% | — |
| SEPC SEPC | — | — | Pending | 1.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VINDHYATEL in the last 10 years.
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.