Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Engineering - Construction

Rating :
34/99

BSE: 533156 | NSE: VASCONEQ

14.30
0.70 (5.15%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  13.85
  •  14.60
  •  13.40
  •  13.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  134417
  •  19.22
  •  36.30
  •  12.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 254.74
  • 17.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 476.55
  • N/A
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.25%
  • 19.36%
  • 45.14%
  • FII
  • DII
  • Others
  • 0.25%
  • 0.00%
  • 1.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.89
  • 0.27
  • 1.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.40
  • -
  • -6.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.06
  • -
  • 13.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.55
  • 35.12
  • 74.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.73
  • 0.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.34
  • 43.98
  • 16.87

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
539.07
490.15
587.80
622.67
623.88
707.61
712.12
1,022.96
798.99
555.49
Net Sales Growth
-
9.98%
-16.61%
-5.60%
-0.19%
-11.83%
-0.63%
-30.39%
28.03%
43.84%
 
Cost Of Goods Sold
-
381.70
363.45
420.80
543.73
464.23
538.80
546.70
812.65
591.12
371.69
Gross Profit
-
157.37
126.70
167.00
78.93
159.65
168.81
165.41
210.31
207.87
183.81
GP Margin
-
29.19%
25.85%
28.41%
12.68%
25.59%
23.86%
23.23%
20.56%
26.02%
33.09%
Total Expenditure
-
531.31
495.77
551.01
717.18
610.15
680.29
680.80
922.00
703.31
491.94
Power & Fuel Cost
-
2.97
3.12
2.43
2.80
1.09
2.48
2.10
2.73
1.64
1.06
% Of Sales
-
0.55%
0.64%
0.41%
0.45%
0.17%
0.35%
0.29%
0.27%
0.21%
0.19%
Employee Cost
-
76.87
76.62
60.27
77.69
80.21
77.30
69.66
62.35
35.97
32.00
% Of Sales
-
14.26%
15.63%
10.25%
12.48%
12.86%
10.92%
9.78%
6.10%
4.50%
5.76%
Manufacturing Exp.
-
5.08
6.70
5.51
2.81
2.89
5.05
4.10
2.66
3.19
4.79
% Of Sales
-
0.94%
1.37%
0.94%
0.45%
0.46%
0.71%
0.58%
0.26%
0.40%
0.86%
General & Admin Exp.
-
25.59
27.14
27.69
44.69
35.23
42.27
38.20
29.65
38.91
38.17
% Of Sales
-
4.75%
5.54%
4.71%
7.18%
5.65%
5.97%
5.36%
2.90%
4.87%
6.87%
Selling & Distn. Exp.
-
4.79
5.46
4.67
10.80
8.53
7.96
8.16
10.09
29.51
21.12
% Of Sales
-
0.89%
1.11%
0.79%
1.73%
1.37%
1.12%
1.15%
0.99%
3.69%
3.80%
Miscellaneous Exp.
-
34.32
13.27
29.63
34.66
17.96
6.44
11.88
1.87
2.96
21.12
% Of Sales
-
6.37%
2.71%
5.04%
5.57%
2.88%
0.91%
1.67%
0.18%
0.37%
4.16%
EBITDA
-
7.76
-5.62
36.79
-94.51
13.73
27.32
31.32
100.96
95.68
63.55
EBITDA Margin
-
1.44%
-1.15%
6.26%
-15.18%
2.20%
3.86%
4.40%
9.87%
11.98%
11.44%
Other Income
-
37.93
58.01
26.82
15.45
19.36
28.70
15.91
12.64
13.49
5.25
Interest
-
26.37
34.05
40.23
31.07
44.04
37.08
40.65
28.40
24.96
29.03
Depreciation
-
14.32
15.64
15.44
22.37
18.77
20.54
18.23
13.85
7.82
8.19
PBT
-
5.00
2.70
7.94
-132.51
-29.73
-1.60
-11.65
71.35
76.39
31.58
Tax
-
0.35
1.49
-1.28
8.36
13.47
9.84
11.99
22.60
24.19
12.35
Tax Rate
-
7.00%
55.19%
-16.12%
-6.13%
-45.32%
-136.48%
43.63%
25.55%
31.67%
39.11%
PAT
-
5.63
2.01
8.44
-144.05
-43.92
-16.72
13.41
64.83
52.25
19.23
PAT before Minority Interest
-
4.65
1.21
9.21
-144.78
-43.19
-17.05
15.49
65.85
52.20
19.23
Minority Interest
-
0.98
0.80
-0.77
0.73
-0.73
0.33
-2.08
-1.02
0.05
0.00
PAT Margin
-
1.04%
0.41%
1.44%
-23.13%
-7.04%
-2.36%
1.88%
6.34%
6.54%
3.46%
PAT Growth
-
180.10%
-76.18%
-
-
-
-
-79.32%
24.08%
171.71%
 
Unadjusted EPS
-
0.34
0.12
0.60
-14.25
-4.87
-185.00
1.49
7.20
6.71
2.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
668.06
634.19
626.12
518.50
659.74
713.46
730.50
717.58
661.10
390.84
Share Capital
174.14
167.66
161.31
90.48
90.18
90.18
90.14
90.02
90.02
75.92
Total Reserves
485.91
464.23
464.37
423.52
568.27
623.26
639.54
626.22
569.84
314.10
Non-Current Liabilities
108.00
159.31
128.10
33.49
82.08
51.16
56.68
92.96
216.16
250.35
Secured Loans
80.27
121.48
88.80
29.69
73.38
37.01
46.71
62.15
177.87
138.67
Unsecured Loans
10.69
11.15
10.99
0.41
3.60
9.03
11.54
10.63
38.95
111.93
Long Term Provisions
0.00
0.00
0.00
5.39
1.70
1.26
0.88
20.96
0.00
0.00
Current Liabilities
527.66
509.47
580.02
789.13
715.57
699.85
702.93
631.60
306.22
373.20
Trade Payables
192.81
195.71
184.29
221.23
203.00
173.65
165.75
171.63
112.35
77.66
Other Current Liabilities
207.93
160.98
232.30
329.09
257.67
311.23
285.83
208.18
165.50
270.46
Short Term Borrowings
111.58
137.89
146.87
230.61
237.47
199.36
234.90
225.26
0.00
0.00
Short Term Provisions
15.33
14.88
16.55
8.20
17.42
15.60
16.44
26.53
28.38
25.07
Total Liabilities
1,314.65
1,314.88
1,346.95
1,352.43
1,472.82
1,476.63
1,501.98
1,449.79
1,190.86
1,021.82
Net Block
99.85
109.17
116.16
188.99
187.80
204.72
205.74
205.69
150.12
97.32
Gross Block
224.92
227.40
221.67
292.88
271.71
283.37
264.23
256.24
177.58
119.88
Accumulated Depreciation
125.06
118.23
105.51
103.89
83.90
78.65
58.49
50.55
27.46
22.55
Non Current Assets
379.50
385.73
447.42
498.10
562.37
511.53
485.53
498.43
227.31
155.96
Capital Work in Progress
0.00
0.00
0.00
2.13
25.39
22.31
26.15
19.02
26.91
13.46
Non Current Investment
97.86
99.71
101.24
27.53
14.81
17.72
32.78
36.25
50.27
45.18
Long Term Loans & Adv.
174.86
172.85
225.55
265.32
333.10
255.85
216.04
232.33
0.00
0.00
Other Non Current Assets
6.93
4.00
4.47
14.13
1.27
10.93
4.82
5.15
0.00
0.00
Current Assets
935.15
929.14
899.53
854.33
910.45
965.11
1,016.44
951.35
963.56
865.85
Current Investments
7.79
5.30
21.09
33.62
53.59
47.51
47.35
65.38
117.14
35.49
Inventories
471.53
451.16
427.56
303.21
354.93
352.66
382.75
291.14
322.99
296.37
Sundry Debtors
205.58
224.22
241.24
293.20
263.23
270.09
256.85
268.22
113.94
186.66
Cash & Bank
55.83
66.46
71.03
59.07
49.76
45.89
44.48
109.54
49.04
26.29
Other Current Assets
194.43
7.11
9.46
120.46
188.94
248.95
285.02
217.08
360.45
321.04
Short Term Loans & Adv.
185.02
174.89
129.16
44.76
52.17
122.90
128.02
110.67
282.90
264.82
Net Current Assets
407.50
419.67
319.51
65.20
194.88
265.26
313.52
319.75
657.33
492.66
Total Assets
1,314.65
1,314.87
1,346.95
1,352.43
1,472.82
1,476.64
1,501.97
1,449.78
1,190.87
1,021.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
10.00
28.10
37.74
77.50
-87.13
125.71
-32.33
45.84
67.65
38.74
PBT
5.00
2.70
7.94
-136.41
-29.72
-7.21
27.48
88.24
76.39
31.58
Adjustment
49.17
6.53
50.62
62.89
50.91
39.61
42.39
11.19
26.18
33.56
Changes in Working Capital
-43.95
7.55
-12.62
176.11
-92.57
119.06
-84.76
-29.59
-17.15
-6.37
Cash after chg. in Working capital
10.22
16.79
45.93
102.59
-71.37
151.45
-14.89
69.84
85.42
58.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.23
11.31
-8.19
-25.09
-15.76
-25.74
-17.44
-24.00
-17.77
-20.03
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
5.93
-23.32
-20.86
8.27
-13.32
-12.94
22.46
-72.11
-99.43
-18.06
Net Fixed Assets
-5.75
-7.30
30.97
-26.31
-0.76
-4.63
-3.44
-9.19
-7.95
-9.38
Net Investments
-2.43
34.83
-18.54
-7.31
-4.89
21.04
7.42
-18.78
-81.19
-14.11
Others
14.11
-50.85
-33.29
41.89
-7.67
-29.35
18.48
-44.14
-10.29
5.43
Cash from Financing Activity
-23.98
-16.36
-26.10
-62.81
100.33
-115.65
-57.01
17.72
109.80
-51.48
Net Cash Inflow / Outflow
-8.06
-11.58
-9.22
22.95
-0.12
-2.88
-66.88
-8.55
78.01
-30.80
Opening Cash & Equivalents
27.14
38.72
54.02
29.59
30.77
33.65
100.70
104.69
26.29
57.17
Closing Cash & Equivalent
19.08
27.14
44.97
52.43
29.59
30.77
33.65
98.01
104.69
26.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
37.90
37.69
38.79
56.65
72.81
78.89
80.73
79.34
73.10
51.23
ROA
0.35%
0.09%
0.68%
-10.25%
-2.93%
-1.14%
1.05%
4.99%
4.72%
1.93%
ROE
0.72%
0.19%
1.62%
-24.70%
-6.30%
-2.36%
2.14%
9.57%
9.94%
5.50%
ROCE
3.38%
4.07%
5.51%
-11.25%
1.41%
2.81%
6.20%
11.90%
13.34%
9.52%
Fixed Asset Turnover
2.39
2.21
2.29
2.21
2.25
2.58
2.74
4.72
5.37
5.30
Receivable days
145.10
171.14
165.86
163.09
156.01
135.90
134.56
68.18
68.66
123.82
Inventory Days
311.50
323.09
226.79
192.90
206.99
189.67
172.70
109.56
141.47
173.52
Payable days
149.29
145.35
143.67
115.99
118.24
100.10
89.32
54.52
51.40
65.93
Cash Conversion Cycle
307.31
348.89
248.99
239.99
244.76
225.47
217.94
123.22
158.73
231.41
Total Debt/Equity
0.42
0.43
0.43
0.65
0.55
0.43
0.52
0.52
0.33
0.64
Interest Cover
1.19
1.08
1.20
-3.39
0.33
0.81
1.68
4.11
4.06
2.09

News Update:


  • Vascon Engineers raises Rs 110 crore via NCDs
    28th Mar 2019, 11:42 AM

    The allotment date is March 27, 2019 with a tenure of 48 months

    Read More
  • Vascon Engineers bags order worth Rs 83.52 crore from Airport Authority of India
    28th Feb 2019, 09:02 AM

    The work has to be completed within 12 months from the 10th date of issue of work order i.e. February 26, 2019

    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.