Vindhya Telelinks Ltd

₹ 2,530 5.58%

27 Aug - close price

About

Vindhya Telelinks Ltd, an MP Birla Group company, manufactures telecom, railway, solar and specialty cables and FRP products at Rewa. It also executes EPC projects across telecom, power, water, irrigation, sewerage, solar and system integration, operates an IP-1 fibre network and holds material investments in group associates. ^[1]

Key Points

Business Segments
1. EPC Segment
EPC services cover telecom rollout and IP-1 infrastructure, power distribution and substations, water/Jal Jeevan Mission, irrigation, sewerage, solar plants, system integration and O&M. ^[1]

Website BSE NSE

Market Cap ₹ 3,002 Cr.
Current Price ₹ 2,530
High / Low ₹ 2,600 / 960
Stock P/E 12.7
Book Value ₹ 3,548
Dividend Yield 0.24 %
ROCE 8.15 %
ROE 5.31 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.71 times its book value

Cons

Company has a low return on equity of 5.94% over last 3 years.
Earnings include an other income of Rs.257 Cr.
Dividend payout has been low at 6.29% of profits over last 3 years
Company has high debtors of 212 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Construction Construction Civil Construction

Part of BSE Industrials BSE 1000

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	851	862	1,084	1,290	833	953	1,037	1,231	908	960	717	1,009	719
	780	802	1,008	1,202	784	905	972	1,143	847	887	699	939	634
Operating Profit	71	60	75	88	49	48	65	88	60	72	18	71	85
OPM %	8%	7%	7%	7%	6%	5%	6%	7%	7%	8%	2.5%	7%	12%
	33	28	46	87	15	12	19	98	59	47	26	118	66
Interest	20	22	23	24	18	24	26	33	32	38	40	45	42
Depreciation	5	6	7	6	6	6	6	6	5	5	5	6	7
Profit before tax	79	61	92	145	40	30	52	148	83	77	-1	137	101
Tax %	25%	23%	25%	25%	26%	19%	25%	26%	25%	23%	12%	26%	25%
	59	47	69	108	29	24	39	110	62	59	-1	102	76
EPS in Rs	49.65	39.45	58.02	91.43	24.85	20.56	32.98	92.77	52.06	49.89	-0.88	86.13	63.85
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	685	1,016	998	1,343	2,095	1,883	1,502	1,324	2,900	4,088	4,054	3,593	3,405
	582	844	869	1,165	1,756	1,623	1,293	1,164	2,619	3,792	3,796	3,372	3,159
Operating Profit	102	172	128	177	339	260	209	160	281	297	259	221	245
OPM %	15%	17%	13%	13%	16%	14%	14%	12%	10%	7%	6%	6%	7%
	27	26	125	81	124	222	243	177	57	192	136	243	257
Interest	35	54	41	47	76	97	78	57	73	88	102	152	165
Depreciation	11	14	13	13	20	21	23	22	18	24	23	21	23
Profit before tax	84	130	200	198	367	364	350	258	247	377	270	292	314
Tax %	11%	31%	15%	23%	25%	35%	23%	25%	25%	25%	25%	25%
	75	95	170	153	276	237	270	193	185	283	203	220	236
EPS in Rs	62.92	80.08	143.48	129.45	232.56	200.32	227.90	163.09	156.37	238.54	171.16	185.79	198.99
Dividend Payout %	8%	7%	5%	8%	5%	5%	4%	1%	10%	6%	9%	3%

Compounded Sales Growth
10 Years:	13%
5 Years:	19%
3 Years:	7%
TTM:	-18%

Compounded Profit Growth
10 Years:	9%
5 Years:	-4%
3 Years:	6%
TTM:	0%

Stock Price CAGR
10 Years:	16%
5 Years:	18%
3 Years:	4%
1 Year:	71%

Return on Equity
10 Years:	8%
5 Years:	6%
3 Years:	6%
Last Year:	5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	12	12	12	12	12	12	12	12	12	12	12	12
Reserves	389	479	1,673	2,084	2,381	2,400	2,869	3,225	3,400	3,961	4,074	4,193
	310	326	276	471	832	892	733	571	668	493	1,168	1,435
	222	268	460	620	1,049	1,423	1,408	1,226	1,989	2,320	2,469	2,723
Total Liabilities	933	1,085	2,420	3,187	4,274	4,726	5,021	5,034	6,068	6,787	7,723	8,363
	74	86	72	85	129	117	141	111	108	158	139	160
CWIP	1	0	16	5	0	19	0	1	24	1	1	5
Investments	165	201	1,349	1,686	1,805	2,180	2,645	3,013	3,060	3,618	3,650	3,763
	694	798	984	1,411	2,340	2,410	2,236	1,910	2,877	3,010	3,933	4,434
Total Assets	933	1,085	2,420	3,187	4,274	4,726	5,021	5,034	6,068	6,787	7,723	8,363

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-114	71	83	-122	-292	30	247	183	34	441	-590	-160
	-5	-36	-11	-25	5	20	3	38	-30	-41	-5	-21
	118	-32	-72	147	287	-48	-249	-223	28	-284	528	109
Net Cash Flow	-1	3	-1	0	-1	2	0	-1	32	116	-67	-73
Free Cash Flow	-136	44	70	-159	-347	-1	220	170	-0	392	-607	-208
CFO/OP	-108%	66%	92%	-46%	-60%	36%	137%	136%	33%	161%	-218%	-51%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	192	142	170	196	211	214	280	195	129	83	153	212
Inventory Days	92	104	915	850		2,354	559	776	907	2,000	722	651
Days Payable	167	234	1,462	1,059		1,417	400	357	841	1,320	675	580
Cash Conversion Cycle	117	12	-377	-14	211	1,151	439	615	196	763	200	283
Working Capital Days	100	72	96	100	121	153	192	230	136	87	100	123
ROCE %	19%	25%	17%	11%	15%	14%	12%	8%	8%	11%	8%	8%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Cable Segment PBIT Margin
% of cable external revenue ・Standalone data

xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	x.xx	x.xx
	xx	xx	xx	xx	xx	xx	xx	xx	xx
xx	xx		xx	xx		xx	xx	xx	xx
		x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
								xx	xx
								xx	xx
									xx

Please log in to see hidden values.

OFC Manufacturing Capacity
lakh fibre km p.a. ・Standalone data

EPC Share of Total Revenue
% of external revenue ・Standalone data

Order Book (Unexecuted)
INR crore ・Standalone data

EPC Order Book - Energy Share
% of total order book ・Standalone data

Optical Fiber Network Coverage
number of states ・Standalone data

EPC Order Book - Water/Sanitation Share
% of total order book ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%	43.55%
	1.56%	1.60%	1.58%	1.55%	1.41%	1.47%	1.43%	1.50%	1.46%	1.49%	1.33%	1.40%
	9.92%	9.73%	9.73%	9.67%	8.34%	8.26%	8.26%	8.27%	8.27%	8.26%	8.26%	8.31%
	44.98%	45.12%	45.15%	45.23%	46.70%	46.74%	46.76%	46.69%	46.73%	46.72%	46.89%	46.76%
No. of Shareholders	14,761	14,708	15,499	16,724	20,004	22,584	23,812	23,665	23,798	23,775	23,496	22,396

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	43.52%	43.52%	43.54%	43.54%	43.54%	43.54%	43.55%	43.55%	43.55%	43.55%	43.55%
	2.73%	2.17%	1.85%	1.92%	0.72%	0.95%	1.23%	1.58%	1.43%	1.33%	1.40%
	10.33%	9.83%	8.93%	9.45%	9.23%	9.22%	10.01%	9.73%	8.26%	8.26%	8.31%
	43.42%	44.48%	45.67%	45.09%	46.51%	46.29%	45.21%	45.15%	46.76%	46.89%	46.76%
No. of Shareholders	10,177	10,018	9,791	10,496	13,853	18,424	13,157	15,499	23,812	23,496	22,396

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Vindhya Telelinks Ltd

Vindhya Telelinks Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls