Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:55 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 517015 | NSE: VINDHYATEL

Vindhya Telelinks Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹827.13Overvalued by 23.48%vs CMP ₹1,081.00

P/E (5.7) × ROE (5.0%) × BV (₹3,585.00) × DY (1.48%)

₹1,835.59Undervalued by 69.80%vs CMP ₹1,081.00
MoS: +41.1% (Strong)Confidence: 53/100 (Moderate)Models: 6 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹853.9022%Over (-21%)
Graham NumberEarnings₹3,927.5816%Under (+263.3%)
Earnings PowerEarnings₹318.8013%Over (-70.5%)
DCFCash Flow₹1,230.5913%Under (+13.8%)
Net Asset ValueAssets₹3,585.617%Under (+231.7%)
EV/EBITDAEnterprise₹722.359%Over (-33.2%)
Earnings YieldEarnings₹1,912.407%Under (+76.9%)
ROCE CapitalReturns₹2,550.367%Under (+135.9%)
Revenue MultipleRevenue₹3,421.065%Under (+216.5%)
Consensus (9 models)₹1,835.59100%Undervalued
Key Drivers: Wide model spread (₹319–₹3,928) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 3.2%

*Investments are subject to market risks

Investment Snapshot

51
Vindhya Telelinks Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 7.6% WeakROE 5.0% WeakD/E 0.19 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 0.06% (6mo) Slight increasePromoter holding at 43.6% Stable
Earnings Quality40/100 · Moderate
OPM contracting (11% → 7%) Declining
Quarterly Momentum33/100 · Weak
Revenue (4Q): -7% YoY DecliningProfit (4Q): +13% YoY PositiveOPM: 2.5% (down 3.8% YoY) Margin pressure
Industry Rank65/100 · Strong
P/E 5.7 vs industry 162.8 Cheaper than peersROCE 7.6% vs industry 7.7% AverageROE 5.0% vs industry 23.2% Below peers3Y sales CAGR: 45% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:55 am

Market Cap 1,281 Cr.
Current Price 1,081
Intrinsic Value₹1,835.59
High / Low 1,890/960
Stock P/E5.65
Book Value 3,585
Dividend Yield1.48 %
ROCE7.64 %
ROE5.03 %
Face Value 10.0
PEG Ratio1.75

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Vindhya Telelinks Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Vindhya Telelinks Ltd 1,281 Cr. 1,081 1,890/9605.65 3,5851.48 %7.64 %5.03 % 10.0
Paramount Communications Ltd 975 Cr. 32.0 62.8/28.316.8 24.60.00 %16.3 %12.8 % 2.00
Birla Cable Ltd 338 Cr. 113 215/10445.1 90.20.00 %5.14 %1.98 % 10.0
Surana Telecom and Power Ltd 228 Cr. 16.8 29.3/15.48.54 11.90.00 %0.69 %0.37 % 1.00
Sterlite Technologies Ltd 8,859 Cr. 181 206/52.2738 42.10.00 %2.86 %6.28 % 2.00
Industry Average2,336.20 Cr205.27162.82542.230.21%7.67%23.24%5.71

All Competitor Stocks of Vindhya Telelinks Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 638.271,374.93850.82861.991,083.741,289.98833.40952.671,037.121,231.22907.52959.83716.56
Expenses 580.351,247.16779.85801.791,008.391,201.75784.32904.78972.091,143.15846.89887.49698.88
Operating Profit 57.92127.7770.9760.2075.3588.2349.0847.8965.0388.0760.6372.3417.68
OPM % 9.07%9.29%8.34%6.98%6.95%6.84%5.89%5.03%6.27%7.15%6.68%7.54%2.47%
Other Income 0.5540.1232.6628.0446.3587.1315.0012.2519.1398.4254.8947.2126.21
Interest 15.9526.2419.7021.5822.5624.2018.4024.3926.3632.6631.8538.1439.83
Depreciation 4.574.755.065.907.036.186.055.815.915.675.144.845.00
Profit before tax 37.95136.9078.8760.7692.11144.9839.6329.9451.89148.1678.5376.57-0.94
Tax % 25.48%26.00%25.41%23.06%25.36%25.27%25.71%18.67%24.67%25.79%25.35%22.79%11.70%
Net Profit 28.28101.3158.8446.7568.76108.3529.4524.3639.09109.9458.6259.12-1.04
EPS in Rs 23.8685.4949.6539.4558.0291.4324.8520.5632.9892.7749.4649.89-0.88

Last Updated: March 3, 2026, 1:52 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 9:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 4596851,0169981,3432,0951,8831,5021,3242,9004,0884,0543,815
Expenses 4075828448691,1651,7561,6231,2931,1642,6193,7923,7963,576
Operating Profit 52102172128177339260209160281297259239
OPM % 11%15%17%13%13%16%14%14%12%10%7%6%6%
Other Income 1627261258112422224317757192136227
Interest 2035544147769778577388102142
Depreciation 6111413132021232218242321
Profit before tax 4184130200198367364350258247377270302
Tax % 16%11%31%15%23%25%35%23%25%25%25%25%
Net Profit 357595170153276237270193185283203227
EPS in Rs 29.3862.9280.08143.48129.45232.56200.32227.90163.09156.37238.54171.16191.24
Dividend Payout % 7%8%7%5%8%5%5%4%1%10%6%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)114.29%26.67%78.95%-10.00%80.39%-14.13%13.92%-28.52%-4.15%52.97%-28.27%
Change in YoY Net Profit Growth (%)0.00%-87.62%52.28%-88.95%90.39%-94.52%28.05%-42.44%24.37%57.12%-81.24%

Vindhya Telelinks Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:19%
5 Years:17%
3 Years:45%
TTM:1%
Compounded Profit Growth
10 Years:11%
5 Years:-3%
3 Years:2%
TTM:-8%
Stock Price CAGR
10 Years:9%
5 Years:11%
3 Years:5%
1 Year:-38%
Return on Equity
10 Years:8%
5 Years:7%
3 Years:6%
Last Year:5%

Last Updated: September 5, 2025, 1:51 pm

Balance Sheet

Last Updated: December 10, 2025, 3:38 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 12121212121212121212121212
Reserves 3223894791,6732,0842,3812,4002,8693,2253,4003,9614,0744,237
Borrowings 1633103262764718328927335716684931,1681,400
Other Liabilities 1692222684606201,0491,4231,4081,2261,9892,3202,4692,459
Total Liabilities 6669331,0852,4203,1874,2744,7265,0215,0346,0686,7877,7238,107
Fixed Assets 5974867285129117141111108158139134
CWIP 5101650190124119
Investments 1661652011,3491,6861,8052,1802,6453,0133,0603,6183,6503,819
Other Assets 4356947989841,4112,3402,4102,2361,9102,8773,0103,9334,146
Total Assets 6669331,0852,4203,1874,2744,7265,0215,0346,0686,7877,7238,107

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -5-1147183-122-2923024718334441-590
Cash from Investing Activity + -32-5-36-11-25520338-30-416
Cash from Financing Activity + 34118-32-72147287-48-249-22328-284528
Net Cash Flow -3-13-10-120-132116-57
Free Cash Flow -27-1364470-159-347-1220170-0392-607
CFO/OP -3%-108%66%92%-46%-60%36%137%136%33%161%-218%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-111.00-208.00-154.00-148.00-294.00-493.00-632.00-524.00-411.00-387.00-196.00258.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 21919214217019621121428019512983153
Inventory Days 98921049158502,3545597769072,000722
Days Payable 1731672341,4621,0591,4174003578411,320675
Cash Conversion Cycle 14411712-377-142111,151439615196763200
Working Capital Days 111100729610012115319223013687100
ROCE %13%19%25%17%11%15%14%12%8%8%11%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 43.55%43.55%43.55%43.55%43.55%43.55%43.55%43.55%43.55%43.55%43.55%43.55%
FIIs 1.23%1.52%1.56%1.60%1.58%1.55%1.41%1.47%1.43%1.50%1.46%1.49%
DIIs 10.01%10.13%9.92%9.73%9.73%9.67%8.34%8.26%8.26%8.27%8.27%8.26%
Public 45.21%44.80%44.98%45.12%45.15%45.23%46.70%46.74%46.76%46.69%46.73%46.72%
No. of Shareholders 13,15713,97214,76114,70815,49916,72420,00422,58423,81223,66523,79823,775

Shareholding Pattern Chart

No. of Shareholders

Vindhya Telelinks Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Small Cap Fund 974,673 0.15 102.21974,8232026-01-25 02:17:23-0.02%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 171.16238.54156.37163.09227.90
Diluted EPS (Rs.) 171.16238.54156.37163.09227.90
Cash EPS (Rs.) 91.66115.01135.0058.3889.47
Book Value[Excl.RevalReserv]/Share (Rs.) 3245.283166.572694.352542.152430.97
Book Value[Incl.RevalReserv]/Share (Rs.) 3447.903352.762878.672731.292430.97
Revenue From Operations / Share (Rs.) 3421.183448.292447.161117.171267.46
PBDIT / Share (Rs.) 233.94268.65248.38161.22223.17
PBIT / Share (Rs.) 214.17248.25233.43142.49203.45
PBT / Share (Rs.) 128.26173.96171.7494.51137.60
Net Profit / Share (Rs.) 71.8994.62120.0539.6569.75
NP After MI And SOA / Share (Rs.) 171.16238.54156.37163.09227.90
PBDIT Margin (%) 6.837.7910.1414.4317.60
PBIT Margin (%) 6.267.199.5312.7516.05
PBT Margin (%) 3.745.047.018.4510.85
Net Profit Margin (%) 2.102.744.903.545.50
NP After MI And SOA Margin (%) 5.006.916.3814.5917.98
Return on Networth / Equity (%) 5.277.535.806.419.37
Return on Capital Employeed (%) 4.895.756.154.096.42
Return On Assets (%) 2.624.163.053.835.37
Long Term Debt / Equity (X) 0.050.070.110.050.08
Total Debt / Equity (X) 0.300.120.200.180.19
Asset Turnover Ratio (%) 0.550.630.710.370.42
Current Ratio (X) 1.491.681.711.931.64
Quick Ratio (X) 0.970.971.101.091.05
Inventory Turnover Ratio (X) 3.270.430.680.470.31
Dividend Payout Ratio (NP) (%) 8.766.286.396.134.38
Dividend Payout Ratio (CP) (%) 7.855.795.835.494.03
Earning Retention Ratio (%) 91.2493.7293.6193.8795.62
Cash Earning Retention Ratio (%) 92.1594.2194.1794.5195.97
Interest Coverage Ratio (X) 2.723.624.033.363.39
Interest Coverage Ratio (Post Tax) (X) 1.842.272.951.832.06
Enterprise Value (Cr.) 2541.832941.542687.511768.021513.23
EV / Net Operating Revenue (X) 0.620.710.921.341.01
EV / EBITDA (X) 9.179.249.139.255.72
MarketCap / Net Operating Revenue (X) 0.370.640.710.910.64
Retention Ratios (%) 91.2393.7193.6093.8695.61
Price / BV (X) 0.390.700.640.400.33
Price / Net Operating Revenue (X) 0.370.640.710.910.64
EarningsYield 0.130.100.080.150.27

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Vindhya Telelinks Ltd. is a Public Limited Listed company incorporated on 27/01/1983 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is L31300MP1983PLC002134 and registration number is 002134. Currently Company is involved in the business activities of Manufacture of other electronic and electric wires and cables. Company's Total Operating Revenue is Rs. 4053.83 Cr. and Equity Capital is Rs. 11.85 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Cables - TelecomUdyog Vihar, P.O. Chorhata, Rewa Madhya Pradesh 486006Contact not found
Management
NamePosition Held
Mr. Harsh V LodhaChairman
Mr. Y S LodhaManaging Director & CEO
Mr. Dhan Raj BansalDirector
Dr. Aravind SrinivasanDirector
Ms. Rashmi DhariwalDirector
Mr. Bachh Raj NaharDirector
Mr. Priya Shankar DasguptaDirector

FAQ

What is the intrinsic value of Vindhya Telelinks Ltd and is it undervalued?

As of 15 April 2026, Vindhya Telelinks Ltd's intrinsic value is ₹1835.59, which is 69.80% higher than the current market price of ₹1,081.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (5.03 %), book value (₹3,585), dividend yield (1.48 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Vindhya Telelinks Ltd?

Vindhya Telelinks Ltd is trading at ₹1,081.00 as of 15 April 2026, with a FY2026-2027 high of ₹1,890 and low of ₹960. The stock is currently near its 52-week low. Market cap stands at ₹1,281 Cr..

How does Vindhya Telelinks Ltd's P/E ratio compare to its industry?

Vindhya Telelinks Ltd has a P/E ratio of 5.65, which is below the industry average of 162.82. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Vindhya Telelinks Ltd financially healthy?

Key indicators for Vindhya Telelinks Ltd: ROCE of 7.64 % is on the lower side compared to the industry average of 7.67%; ROE of 5.03 % is below ideal levels (industry average: 23.24%). Dividend yield is 1.48 %.

Is Vindhya Telelinks Ltd profitable and how is the profit trend?

Vindhya Telelinks Ltd reported a net profit of ₹203 Cr in Mar 2025 on revenue of ₹4,054 Cr. Compared to ₹193 Cr in Mar 2022, the net profit shows an improving trend.

Does Vindhya Telelinks Ltd pay dividends?

Vindhya Telelinks Ltd has a dividend yield of 1.48 % at the current price of ₹1,081.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Vindhya Telelinks Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports