Nifty
Sensex
:
:
9304.05
29918.40
-38.10 (-0.41%)
-111.34 (-0.37%)

Engineering - Construction

Rating :
45/99

BSE: 533156 | NSE: VASCONEQ

48.55
-2.45 (-4.80%)
28-Apr-2017 | 4:15PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 51.55
  • 52.00
  • 48.10
  • 51.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 4060135
  • 1971.20
  • 55.45
  • 26.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 813.99
  • 190.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,002.00
  • N/A
  • 1.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.81%
  • 27.32%
  • 31.22%
  • FII
  • DII
  • Others
  • 0.5%
  • 2.5%
  • 0.65%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Net Sales
0.00
142.94
-100.00%
0.00
165.47
-100.00%
0.00
144.60
-100.00%
180.56
172.55
4.64%
Expenses
0.00
121.95
-100.00%
0.00
158.77
-100.00%
0.00
136.36
-100.00%
168.39
224.16
-24.88%
EBITDA
0.00
20.99
-100.00%
0.00
6.70
-100.00%
0.00
8.24
-100.00%
12.17
-51.61
-
EBIDTM
0.00%
14.68%
0.00%
4.05%
0.00%
5.70%
6.74%
-29.91%
Other Income
0.00
3.11
-100.00%
0.00
4.55
-100.00%
0.00
10.00
-100.00%
9.42
-2.78
-
Interest
0.00
7.47
-100.00%
0.00
12.35
-100.00%
0.00
12.22
-100.00%
6.15
7.14
-13.87%
Depreciation
0.00
5.04
-100.00%
0.00
6.26
-100.00%
0.00
4.71
-100.00%
5.43
12.61
-56.94%
PBT
0.00
10.12
-100.00%
0.00
-7.36
-
0.00
1.31
-100.00%
10.01
-72.45
-
Tax
0.00
0.00
0.00
0.00
2.96
-100.00%
0.00
2.48
-100.00%
1.62
1.96
-17.35%
PAT
0.00
10.12
-100.00%
0.00
-10.32
-
0.00
-1.17
-
8.39
-74.41
-
PATM
0.00%
7.08%
0.00%
-6.24%
0.00%
-0.81%
4.65%
-43.12%
EPS
0.00
0.63
-100.00%
0.00
-0.62
-
0.00
-0.09
-
0.41
-8.33
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
631.83
622.67
623.88
707.61
712.12
1,022.96
798.99
555.49
631.51
396.34
Net Sales Growth
1.47%
-0.19%
-11.83%
-0.63%
-30.39%
28.03%
43.84%
-12.04%
59.34%
 
Cost Of Goods Sold
450.33
543.73
464.23
538.80
546.70
812.65
591.12
371.69
3.62
0.00
Gross Profit
181.50
78.93
159.65
168.81
165.41
210.31
207.87
183.81
627.89
396.34
GP Margin
28.73%
12.68%
25.59%
23.86%
23.23%
20.56%
26.02%
33.09%
99.43%
100%
Total Expenditure
581.27
717.18
610.15
680.29
680.80
922.00
703.31
491.94
526.51
335.75
Power & Fuel Cost
2.78
2.80
1.09
2.48
2.10
2.73
1.64
1.06
0.00
0.00
% Of Sales
0.44%
0.45%
0.17%
0.35%
0.29%
0.27%
0.21%
0.19%
0%
0%
Employee Cost
60.39
77.69
80.21
77.30
69.66
62.35
35.97
32.00
31.06
11.07
% Of Sales
9.56%
12.48%
12.86%
10.92%
9.78%
6.10%
4.50%
5.76%
4.92%
2.79%
Manufacturing Exp.
1.71
2.81
2.89
5.05
4.10
2.66
3.19
4.79
35.52
298.49
% Of Sales
0.27%
0.45%
0.46%
0.71%
0.58%
0.26%
0.40%
0.86%
5.62%
75.31%
General & Admin Exp.
32.62
44.69
35.23
42.27
38.20
29.65
38.91
38.17
428.21
21.13
% Of Sales
5.16%
7.18%
5.65%
5.97%
5.36%
2.90%
4.87%
6.87%
67.81%
5.33%
Selling & Distn. Exp.
5.58
10.80
8.53
7.96
8.16
10.09
29.51
21.12
27.85
5.07
% Of Sales
0.88%
1.73%
1.37%
1.12%
1.15%
0.99%
3.69%
3.80%
4.41%
1.28%
Miscellaneous Exp.
27.87
34.66
17.96
6.44
11.88
1.87
2.96
23.11
0.26
5.07
% Of Sales
4.41%
5.57%
2.88%
0.91%
1.67%
0.18%
0.37%
4.16%
0.04%
0%
EBITDA
50.56
-94.51
13.73
27.32
31.32
100.96
95.68
63.55
105.00
60.59
EBITDA Margin
8.00%
-15.18%
2.20%
3.86%
4.40%
9.87%
11.98%
11.44%
16.63%
15.29%
Other Income
26.75
15.45
19.36
28.70
15.91
12.64
13.49
5.25
21.25
14.05
Interest
40.32
31.07
44.04
37.08
40.65
28.40
24.96
29.03
18.43
3.93
Depreciation
21.44
22.37
18.77
20.54
18.23
13.85
7.82
8.19
6.66
2.77
PBT
15.55
-132.51
-29.73
-1.60
-11.65
71.35
76.39
31.58
101.17
67.94
Tax
8.53
8.36
13.47
9.84
11.99
22.60
24.19
12.35
41.66
21.32
Tax Rate
54.86%
-6.13%
-45.32%
-136.48%
43.63%
25.55%
31.67%
39.11%
41.18%
31.38%
PAT
6.07
-144.05
-43.92
-16.72
13.41
64.83
52.25
19.23
59.51
46.62
PAT before Minority Interest
7.02
-144.78
-43.19
-17.05
15.49
65.85
52.20
19.23
59.51
46.62
Minority Interest
-0.95
0.73
-0.73
0.33
-2.08
-1.02
0.05
0.00
0.00
0.00
PAT Margin
0.96%
-23.13%
-7.04%
-2.36%
1.88%
6.34%
6.54%
3.46%
9.42%
11.76%
PAT Growth
104.21%
-227.98%
-162.68%
-224.68%
-79.32%
24.08%
171.71%
-67.69%
27.65%
 
Unadjusted EPS
0.43
-14.25
-4.87
-185.00
1.49
7.20
6.71
2.49
8.19
13.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
631.94
518.50
659.74
713.46
730.50
717.58
661.10
390.84
309.13
248.27
Share Capital
161.31
90.48
90.18
90.18
90.14
90.02
90.02
75.92
72.61
35.48
Total Reserves
470.48
423.52
568.27
623.26
639.54
626.22
569.84
314.10
236.10
212.79
Non-Current Liabilities
99.57
33.49
82.08
51.16
56.68
92.96
216.16
250.35
322.33
127.98
Secured Loans
89.42
29.69
73.38
37.01
46.71
62.15
177.87
138.67
27.56
30.19
Unsecured Loans
10.99
0.41
3.60
9.03
11.54
10.63
38.95
111.93
294.91
97.20
Long Term Provisions
5.03
5.39
1.70
1.26
0.88
20.96
0.00
0.00
0.00
0.00
Current Liabilities
651.93
789.13
715.57
699.85
702.93
631.60
306.22
373.20
332.12
229.22
Trade Payables
195.11
221.23
203.00
173.65
165.75
171.63
112.35
77.66
82.00
70.36
Other Current Liabilities
303.12
329.09
257.67
311.23
285.83
208.18
165.50
270.46
165.00
121.36
Short Term Borrowings
139.44
230.61
237.47
199.36
234.90
225.26
0.00
0.00
0.00
0.00
Short Term Provisions
14.26
8.20
17.42
15.60
16.44
26.53
28.38
25.07
85.12
37.49
Total Liabilities
1,395.70
1,352.43
1,472.82
1,476.63
1,501.98
1,449.79
1,190.86
1,021.82
970.99
610.89
Net Block
184.20
188.99
187.80
204.72
205.74
205.69
150.12
97.32
74.74
34.95
Gross Block
297.45
292.88
271.71
283.37
264.23
256.24
177.58
119.88
89.91
44.57
Accumulated Depreciation
113.25
103.89
83.90
78.65
58.49
50.55
27.46
22.55
15.17
9.62
Non Current Assets
421.16
498.10
562.37
511.53
485.53
498.43
227.31
155.96
80.08
60.92
Capital Work in Progress
0.00
2.13
25.39
22.31
26.15
19.02
26.91
13.46
5.34
25.98
Non Current Investment
30.68
27.53
14.81
17.72
32.78
36.25
50.27
45.18
0.00
0.00
Long Term Loans & Adv.
192.55
265.32
333.10
255.85
216.04
232.33
0.00
0.00
0.00
0.00
Other Non Current Assets
13.74
14.13
1.27
10.93
4.82
5.15
0.00
0.00
0.00
0.00
Current Assets
974.54
854.33
910.45
965.11
1,016.44
951.35
963.56
865.85
890.91
549.96
Current Investments
21.25
33.62
53.59
47.51
47.35
65.38
117.14
35.49
101.11
46.63
Inventories
468.37
303.21
354.93
352.66
382.75
291.14
322.99
296.37
231.80
181.41
Sundry Debtors
247.64
293.20
263.23
270.09
256.85
268.22
113.94
186.66
190.22
136.23
Cash & Bank
82.59
59.07
49.76
45.89
44.48
109.54
49.04
26.29
57.16
18.86
Other Current Assets
154.69
165.22
188.94
248.95
285.02
217.08
360.45
321.04
310.62
166.82
Short Term Loans & Adv.
34.72
44.76
52.17
122.90
128.02
110.67
282.90
264.82
228.83
106.05
Net Current Assets
322.61
65.20
194.88
265.26
313.52
319.75
657.33
492.66
558.79
320.74
Total Assets
1,395.70
1,352.43
1,472.82
1,476.64
1,501.97
1,449.78
1,190.87
1,021.81
970.99
610.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
42.08
77.50
-87.13
125.71
-32.33
45.84
67.65
38.74
-68.43
6.60
PBT
15.55
-136.41
-29.72
-7.21
27.48
88.24
76.39
31.58
102.72
67.62
Adjustment
53.75
62.89
50.91
39.61
42.39
11.19
26.18
33.56
26.95
3.41
Changes in Working Capital
-13.48
176.11
-92.57
119.06
-84.76
-29.59
-17.15
-6.37
-148.07
-48.88
Cash after chg. in Working capital
55.81
102.59
-71.37
151.45
-14.89
69.84
85.42
58.77
-18.40
22.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.73
-25.09
-15.76
-25.74
-17.44
-24.00
-17.77
-20.03
-50.03
-15.54
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
-21.51
8.27
-13.32
-12.94
22.46
-72.11
-99.43
-18.06
-76.67
-111.45
Net Fixed Assets
4.37
-26.31
-0.76
-4.63
-3.44
-9.19
-7.95
-9.38
-21.12
-7.31
Net Investments
6.37
-7.31
-4.89
21.04
7.42
-18.78
-81.19
-14.11
-58.12
-48.16
Others
-32.25
41.89
-7.67
-29.35
18.48
-44.14
-10.29
5.43
2.57
-55.98
Cash from Financing Activity
-30.62
-62.81
100.33
-115.65
-57.01
17.72
109.80
-51.48
183.50
113.03
Net Cash Inflow / Outflow
-10.05
22.95
-0.12
-2.88
-66.88
-8.55
78.01
-30.80
38.40
8.18
Opening Cash & Equivalents
52.43
29.59
30.77
33.65
100.70
104.69
26.29
57.17
18.86
10.23
Closing Cash & Equivalent
42.55
52.43
29.59
30.77
33.65
98.01
104.69
26.29
57.16
18.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
39.17
56.65
72.81
78.89
80.73
79.34
73.10
51.23
42.39
34.89
ROA
0.51%
-10.25%
-2.93%
-1.14%
1.05%
4.99%
4.72%
1.93%
7.52%
10.62%
ROE
1.23%
-24.70%
-6.30%
-2.36%
2.14%
9.57%
9.94%
5.50%
21.37%
31.13%
ROCE
6.36%
-11.25%
1.41%
2.81%
6.20%
11.90%
13.34%
9.52%
23.75%
26.08%
Fixed Asset Turnover
2.14
2.21
2.25
2.58
2.74
4.72
5.37
5.30
9.39
11.50
Receivable days
156.22
163.09
156.01
135.90
134.56
68.18
68.66
123.82
94.34
88.11
Inventory Days
222.87
192.90
206.99
189.67
172.70
109.56
141.47
173.52
119.41
139.08
Payable days
193.44
115.99
118.24
100.10
89.32
54.52
51.40
65.93
275.10
53.09
Cash Conversion Cycle
185.65
239.99
244.76
225.47
217.94
123.22
158.73
231.41
-61.35
174.11
Total Debt/Equity
0.43
0.65
0.55
0.43
0.52
0.52
0.33
0.64
1.04
0.51
Interest Cover
1.39
-3.39
0.33
0.81
1.68
4.11
4.06
2.09
6.49
18.29

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.