Nifty
:
22381.40
Sensex
:
73830.07
45.00 (0.20%)
741.74 (1.01%)
Nifty
Sensex
:
:
22381.40
73830.07
45.00 (0.20%)
741.74 (1.01%)

Shri Vasuprada Plantations Ltd.

Agriculture

Rating :
50/99

BSE: 538092 | NSE: Not Listed

NSE BSE
97.90
22-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  97.90
  •  97.90
  •  97.90
  •  94.26
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2
  •  0.10
  •  109.90
  •  67.44

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 81.10
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 148.27
  • N/A
  • 0.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.89%
  • 1.31%
  • 19.56%
  • FII
  • DII
  • Others
  • 0%
  • 2.32%
  • 1.92%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 2.50
  • 2.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.88
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.64
  • -7.71
  • 4.15

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.49
  • 0.49
  • 0.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -45.91
  • 0.46
  • 12.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
35.43
35.88
-1.25%
31.10
39.27
-20.80%
25.15
24.45
2.86%
14.44
15.36
-5.99%
Expenses
37.41
35.86
4.32%
29.36
36.11
-18.69%
31.27
27.35
14.33%
22.21
21.42
3.69%
EBITDA
-1.98
0.02
-
1.75
3.16
-44.62%
-6.13
-2.90
-
-7.77
-6.06
-
EBIDTM
-5.60%
0.06%
5.61%
8.05%
-24.37%
-11.88%
-53.83%
-39.45%
Other Income
2.79
1.26
121.43%
0.08
0.34
-76.47%
2.43
0.08
2,937.50%
-0.44
-0.45
-
Interest
1.63
2.27
-28.19%
1.73
2.41
-28.22%
1.47
2.09
-29.67%
1.48
2.34
-36.75%
Depreciation
1.91
2.00
-4.50%
1.90
2.06
-7.77%
1.76
2.01
-12.44%
1.90
2.05
-7.32%
PBT
8.73
7.13
22.44%
-1.81
-0.96
-
-6.94
-6.93
-
-11.59
-10.90
-
Tax
-0.03
-0.27
-
-0.22
-0.32
-
-0.49
-0.26
-
-0.72
-0.24
-
PAT
8.76
7.40
18.38%
-1.59
-0.64
-
-6.44
-6.67
-
-10.88
-10.66
-
PATM
24.72%
20.63%
-5.12%
-1.63%
-25.62%
-27.27%
-75.33%
-69.40%
EPS
10.55
8.94
18.01%
-1.92
-0.77
-
-7.78
-8.05
-
-13.16
-12.87
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
106.12
114.03
122.41
106.89
92.13
100.77
106.50
94.61
102.91
88.03
87.72
Net Sales Growth
-7.69%
-6.85%
14.52%
16.02%
-8.57%
-5.38%
12.57%
-8.07%
16.90%
0.35%
 
Cost Of Goods Sold
11.12
17.65
27.31
17.01
16.01
24.98
25.02
13.55
23.88
15.96
15.97
Gross Profit
95.00
96.38
95.09
89.87
76.11
75.79
81.47
81.06
79.04
72.07
71.75
GP Margin
89.52%
84.52%
77.68%
84.08%
82.61%
75.21%
76.50%
85.68%
76.80%
81.87%
81.79%
Total Expenditure
120.25
121.52
120.80
102.17
103.96
110.39
112.92
101.79
101.95
85.92
86.73
Power & Fuel Cost
-
10.75
8.46
7.93
9.16
9.59
8.87
8.91
9.57
7.07
7.31
% Of Sales
-
9.43%
6.91%
7.42%
9.94%
9.52%
8.33%
9.42%
9.30%
8.03%
8.33%
Employee Cost
-
70.47
65.16
59.92
61.41
57.32
56.47
54.28
45.41
41.77
37.78
% Of Sales
-
61.80%
53.23%
56.06%
66.66%
56.88%
53.02%
57.37%
44.13%
47.45%
43.07%
Manufacturing Exp.
-
15.16
13.08
11.23
11.87
11.95
12.30
13.98
13.42
12.21
13.44
% Of Sales
-
13.29%
10.69%
10.51%
12.88%
11.86%
11.55%
14.78%
13.04%
13.87%
15.32%
General & Admin Exp.
-
2.70
2.38
1.78
1.78
2.43
2.70
3.71
2.82
2.92
4.08
% Of Sales
-
2.37%
1.94%
1.67%
1.93%
2.41%
2.54%
3.92%
2.74%
3.32%
4.65%
Selling & Distn. Exp.
-
2.20
1.90
1.64
1.40
1.93
2.58
3.88
4.75
3.54
3.96
% Of Sales
-
1.93%
1.55%
1.53%
1.52%
1.92%
2.42%
4.10%
4.62%
4.02%
4.51%
Miscellaneous Exp.
-
2.58
2.51
2.65
2.34
2.19
4.97
3.48
2.09
2.44
3.96
% Of Sales
-
2.26%
2.05%
2.48%
2.54%
2.17%
4.67%
3.68%
2.03%
2.77%
4.79%
EBITDA
-14.13
-7.49
1.61
4.72
-11.83
-9.62
-6.42
-7.18
0.96
2.11
0.99
EBITDA Margin
-13.32%
-6.57%
1.32%
4.42%
-12.84%
-9.55%
-6.03%
-7.59%
0.93%
2.40%
1.13%
Other Income
4.86
1.24
1.13
0.60
0.94
6.88
6.08
6.87
9.24
8.31
3.81
Interest
6.31
8.25
10.77
9.62
7.25
6.80
8.10
7.91
5.64
4.19
4.39
Depreciation
7.47
7.97
7.90
7.27
7.43
7.52
7.85
8.61
4.27
4.02
3.48
PBT
-11.61
-22.46
-15.93
-11.56
-25.58
-17.07
-16.29
-16.83
0.29
2.20
-3.07
Tax
-1.46
-1.57
-1.11
-2.00
-1.31
-1.17
-1.93
-2.48
0.85
0.14
3.17
Tax Rate
12.58%
12.72%
6.97%
17.30%
5.12%
6.85%
11.85%
14.74%
293.10%
6.36%
-103.26%
PAT
-10.15
-10.80
-14.82
-9.56
-24.28
-16.13
-14.40
-14.34
-0.56
2.07
-6.24
PAT before Minority Interest
-10.19
-10.78
-14.82
-9.56
-24.28
-15.90
-14.36
-14.34
-0.56
2.07
-6.24
Minority Interest
-0.04
-0.02
0.00
0.00
0.00
-0.23
-0.04
0.00
0.00
0.00
0.00
PAT Margin
-9.56%
-9.47%
-12.11%
-8.94%
-26.35%
-16.01%
-13.52%
-15.16%
-0.54%
2.35%
-7.11%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-12.23
-13.01
-17.86
-11.52
-29.25
-19.43
-17.35
-17.28
-0.67
2.49
-7.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
126.80
117.22
104.88
114.32
140.31
156.89
170.83
130.05
131.12
132.99
Share Capital
8.28
8.28
4.14
4.14
4.14
4.14
4.14
4.14
4.14
4.14
Total Reserves
118.51
108.93
100.74
110.18
136.17
152.75
166.69
125.91
126.98
128.84
Non-Current Liabilities
50.31
34.64
30.48
28.57
31.73
37.99
46.92
23.62
10.73
18.16
Secured Loans
25.48
4.92
8.71
6.21
12.00
18.00
25.46
22.79
10.63
16.46
Unsecured Loans
3.04
8.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
13.66
11.26
11.58
10.20
5.87
4.38
4.11
0.21
0.21
0.70
Current Liabilities
40.82
76.71
99.68
83.03
51.70
60.15
68.65
52.06
43.31
43.02
Trade Payables
4.09
3.71
4.27
5.59
5.31
5.17
4.20
2.96
3.13
3.33
Other Current Liabilities
15.82
32.18
14.40
12.93
11.87
11.37
14.55
12.14
9.86
16.92
Short Term Borrowings
17.91
37.88
78.51
61.76
32.01
40.96
47.57
32.93
25.81
16.95
Short Term Provisions
3.00
2.94
2.49
2.75
2.51
2.65
2.34
4.03
4.51
5.82
Total Liabilities
227.38
228.57
235.04
225.92
223.74
262.44
286.40
205.73
185.16
194.17
Net Block
164.71
187.22
188.83
188.69
190.29
207.60
180.61
122.32
115.97
115.04
Gross Block
254.81
270.41
265.76
260.21
255.05
265.50
232.70
167.55
157.60
150.02
Accumulated Depreciation
90.10
83.19
76.93
71.52
64.76
57.89
52.09
45.23
41.63
34.98
Non Current Assets
179.77
204.01
204.48
206.07
205.53
227.46
231.56
138.04
133.18
131.03
Capital Work in Progress
5.13
5.79
4.98
7.19
6.34
5.62
3.16
0.54
1.48
0.55
Non Current Investment
0.00
1.29
0.86
1.14
0.81
5.06
4.87
4.47
8.04
6.97
Long Term Loans & Adv.
7.52
7.31
7.41
6.66
5.71
6.79
6.72
10.72
7.68
8.47
Other Non Current Assets
2.41
2.40
2.40
2.40
2.38
2.38
36.20
0.00
0.01
0.00
Current Assets
27.54
24.56
30.56
19.85
18.21
34.98
54.83
67.69
51.98
63.13
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
17.70
17.93
23.62
13.31
12.71
19.29
25.06
13.97
11.18
12.95
Sundry Debtors
2.01
1.67
1.54
1.82
1.85
8.47
5.82
6.52
2.69
2.57
Cash & Bank
3.67
0.55
0.47
0.58
0.52
3.17
9.01
29.87
18.23
29.82
Other Current Assets
4.15
2.23
1.81
1.30
3.13
4.05
14.94
17.31
19.87
17.79
Short Term Loans & Adv.
2.02
2.17
3.12
2.83
1.64
2.33
11.98
15.65
17.78
15.60
Net Current Assets
-13.29
-52.15
-69.12
-63.18
-33.49
-25.17
-13.82
15.63
8.67
20.11
Total Assets
207.31
228.57
235.04
225.92
223.74
262.44
286.39
205.73
185.16
194.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-3.57
11.80
-2.51
-11.43
6.58
3.14
-7.37
0.00
4.38
-9.70
PBT
-12.34
-15.93
-11.56
-25.58
-17.07
-16.29
-16.85
0.24
2.17
-3.07
Adjustment
6.55
18.62
17.58
15.21
8.63
13.81
14.45
6.33
1.71
6.54
Changes in Working Capital
2.66
9.44
-8.09
-0.47
15.16
5.91
-4.59
-5.79
1.60
-9.20
Cash after chg. in Working capital
-3.13
12.12
-2.07
-10.84
6.73
3.43
-6.99
0.78
5.49
-5.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.43
-0.32
-0.44
-0.59
-0.14
-0.29
-0.38
-0.78
-1.11
-3.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
15.68
-7.56
-6.73
-6.32
13.59
15.79
-4.59
-3.18
-10.87
16.91
Net Fixed Assets
-2.70
-5.05
-3.49
-4.78
-2.84
-2.54
-76.75
-4.88
-9.17
-3.08
Net Investments
16.52
-0.43
0.29
-0.34
-0.42
14.71
-17.39
0.00
0.00
0.79
Others
1.86
-2.08
-3.53
-1.20
16.85
3.62
89.55
1.70
-1.70
19.20
Cash from Financing Activity
-8.94
-4.23
9.17
17.83
-22.66
-24.77
6.04
14.40
-10.16
10.92
Net Cash Inflow / Outflow
3.17
0.01
-0.08
0.09
-2.50
-5.84
-5.92
11.23
-16.65
18.13
Opening Cash & Equivalents
0.37
0.35
0.43
0.34
2.84
8.77
14.69
3.03
19.68
1.55
Closing Cash & Equivalent
3.54
0.37
0.35
0.43
0.34
2.93
8.77
14.25
3.03
19.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
153.05
141.49
159.36
276.00
338.73
378.75
412.41
304.23
306.79
311.30
ROA
-4.72%
-6.39%
-4.15%
-10.80%
-6.54%
-5.23%
-5.83%
-0.29%
1.09%
-3.43%
ROE
-8.83%
-13.34%
-8.72%
-19.07%
-10.70%
-8.76%
-9.66%
-0.44%
1.61%
-5.45%
ROCE
-2.19%
-2.64%
-1.00%
-9.66%
-4.98%
-3.46%
-4.03%
3.30%
3.71%
0.87%
Fixed Asset Turnover
0.43
0.46
0.41
0.36
0.39
0.43
0.47
0.63
0.57
0.54
Receivable days
5.90
4.78
5.74
7.28
18.69
24.50
23.81
16.35
10.92
11.91
Inventory Days
57.03
61.95
63.06
51.55
57.95
76.01
75.30
44.61
50.04
47.67
Payable days
80.64
53.36
105.82
124.32
17.78
15.72
11.46
10.54
13.99
13.92
Cash Conversion Cycle
-17.72
13.37
-37.02
-65.49
58.86
84.78
87.65
50.42
46.97
45.67
Total Debt/Equity
0.43
0.64
0.89
0.66
0.36
0.41
0.48
0.51
0.33
0.36
Interest Cover
-0.50
-0.48
-0.20
-2.53
-1.51
-1.01
-1.13
1.05
1.52
0.30

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Shri Vasuprada Plant - Quarterly Results
    9th Feb 2024, 15:26 PM

    Read More

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