Nifty
Sensex
:
:
10600.05
35199.80
-56.15 (-0.53%)
-274.71 (-0.77%)

IT - Software

Rating :
38/99

BSE: 533056 | NSE: Not Listed

26.30
-0.05 (-0.19%)
21-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  27.25
  •  27.25
  •  26.00
  •  26.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8113
  •  2.13
  •  75.00
  •  21.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 60.41
  • 4.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63.17
  • 3.80%
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.98%
  • 2.10%
  • 57.49%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.43%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.76
  • 3.60
  • 3.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.87
  • 11.34
  • 16.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.51
  • 33.52
  • 40.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.20
  • 0.35
  • 0.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 1.07
  • 2.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
11.02
18.76
-41.26%
10.80
22.91
-52.86%
22.88
0.00
0.00
27.16
0.00
0.00
Expenses
6.98
11.59
-39.78%
7.41
16.46
-54.98%
17.28
0.00
0.00
21.12
0.00
0.00
EBITDA
4.04
7.17
-43.65%
3.39
6.45
-47.44%
5.60
0.00
0.00
6.03
0.00
0.00
EBIDTM
36.63%
38.23%
31.37%
28.17%
24.46%
0.00%
22.22%
0.00%
Other Income
0.19
0.01
1,800.00%
0.27
0.02
1,250.00%
0.36
0.00
0.00
0.02
0.00
0.00
Interest
0.01
0.00
0.00
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.86
1.40
-38.57%
0.86
1.10
-21.82%
0.57
0.00
0.00
0.98
0.00
0.00
PBT
3.37
5.78
-41.70%
2.80
5.37
-47.86%
5.38
0.00
0.00
5.07
0.00
0.00
Tax
0.79
2.02
-60.89%
0.89
1.83
-51.37%
1.20
0.00
0.00
1.52
0.00
0.00
PAT
2.58
3.76
-31.38%
1.91
3.54
-46.05%
4.18
0.00
0.00
3.55
0.00
0.00
PATM
23.38%
20.05%
17.68%
15.47%
18.27%
0.00%
13.07%
0.00%
EPS
1.12
2.62
-57.25%
0.94
2.47
-61.94%
2.62
0.00
0.00
2.23
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Net Sales
71.86
91.70
100.48
81.83
Net Sales Growth
72.45%
-8.74%
22.79%
 
Cost Of Goods Sold
0.00
21.25
52.48
45.63
Gross Profit
71.86
70.45
47.99
36.20
GP Margin
99.99%
76.83%
47.76%
44.24%
Total Expenditure
52.79
66.43
84.21
69.91
Power & Fuel Cost
-
0.00
0.00
0.01
% Of Sales
-
0%
0%
0.01%
Employee Cost
-
3.07
3.44
4.12
% Of Sales
-
3.35%
3.42%
5.03%
Manufacturing Exp.
-
40.37
26.84
18.90
% Of Sales
-
44.02%
26.71%
23.10%
General & Admin Exp.
-
1.57
1.31
1.06
% Of Sales
-
1.71%
1.30%
1.30%
Selling & Distn. Exp.
-
0.10
0.12
0.15
% Of Sales
-
0.11%
0.12%
0.18%
Miscellaneous Exp.
-
0.07
0.02
0.04
% Of Sales
-
0.08%
0.02%
0.05%
EBITDA
19.06
25.27
16.27
11.92
EBITDA Margin
26.52%
27.56%
16.19%
14.57%
Other Income
0.84
0.40
1.15
1.75
Interest
0.02
0.06
0.04
0.07
Depreciation
3.27
4.06
3.24
7.30
PBT
16.62
21.56
14.14
6.31
Tax
4.40
6.57
3.88
0.93
Tax Rate
26.47%
30.47%
27.44%
14.74%
PAT
12.22
14.99
10.26
5.38
PAT before Minority Interest
12.22
14.99
10.26
5.38
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
17.01%
16.35%
10.21%
6.57%
PAT Growth
67.40%
46.10%
90.71%
 
Unadjusted EPS
6.91
10.00
7.20
3.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
78.01
58.17
38.69
Share Capital
15.94
14.25
14.13
Total Reserves
53.97
34.17
24.53
Non-Current Liabilities
7.04
3.77
3.78
Secured Loans
0.48
0.05
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
Current Liabilities
34.28
36.57
34.81
Trade Payables
16.93
23.16
24.10
Other Current Liabilities
9.82
9.30
7.47
Short Term Borrowings
4.44
0.00
0.00
Short Term Provisions
3.08
4.12
3.23
Total Liabilities
119.33
98.51
77.28
Net Block
32.37
26.11
13.14
Gross Block
63.94
77.63
61.41
Accumulated Depreciation
31.57
51.51
48.27
Non Current Assets
32.97
26.74
13.14
Capital Work in Progress
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
0.60
0.62
0.00
Other Non Current Assets
0.00
0.00
0.00
Current Assets
86.35
71.78
64.13
Current Investments
0.00
0.00
0.00
Inventories
1.18
16.12
13.78
Sundry Debtors
56.60
29.26
24.84
Cash & Bank
2.32
8.37
5.67
Other Current Assets
26.25
7.42
15.26
Short Term Loans & Adv.
14.17
10.61
4.58
Net Current Assets
52.08
35.21
29.33
Total Assets
119.32
98.52
77.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-5.51
8.97
0.71
PBT
21.56
14.14
6.31
Adjustment
3.99
3.19
5.54
Changes in Working Capital
-26.43
-6.16
-10.21
Cash after chg. in Working capital
-0.88
11.18
1.65
Interest Paid
0.00
0.00
0.00
Tax Paid
-4.63
-2.21
-0.93
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-10.30
-16.16
1.50
Net Fixed Assets
13.69
-5.07
Net Investments
-4.00
-3.00
Others
-19.99
-8.09
Cash from Financing Activity
9.76
9.88
0.40
Net Cash Inflow / Outflow
-6.05
2.69
2.61
Opening Cash & Equivalents
8.37
5.67
3.06
Closing Cash & Equivalent
2.32
8.37
5.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
43.87
33.98
27.36
ROA
13.76%
11.68%
6.96%
ROE
25.33%
23.57%
13.91%
ROCE
30.59%
29.25%
16.49%
Fixed Asset Turnover
1.30
1.45
1.33
Receivable days
170.88
98.27
110.80
Inventory Days
34.45
54.33
61.49
Payable days
106.26
100.15
115.27
Cash Conversion Cycle
99.07
52.45
57.02
Total Debt/Equity
0.07
0.00
0.00
Interest Cover
369.75
383.27
93.02

News Update:


  • Vedavaag Systems - Quarterly Results
    14th Aug 2018, 18:10 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.