Nifty

:

25541.80

Sensex

:

83697.29

24.75 (0.10%)
90.83 (0.11%)

Login

Nifty
Sensex

:
:

25541.80
83697.29

24.75 (0.10%)
90.83 (0.11%)

Vikram Thermo (India) Ltd.

Chemicals

Rating :

64/99

BSE: 530477 | NSE: Not Listed

Watchlist

NSE BSE

152.10

01-Jul-2025

Open
High
Low
Previous Close

162.25
162.25
146.6
160.15

Volume
Traded Value (lacs)
52 Week High
52 Week Low

31415
4843993
162.25
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

476.95
56.66
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

482.82
0.66%
3.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.01
17.75
10.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.25
26.00
20.66

PAT CAGR (%)

10 Years
5 Years
3 Years

23.32
28.51
42.94

P:E (Median)

8 Years
5 Years
3 Years

15.53
16.02
20.23

P:BV (Average)

8 Years
5 Years
3 Years

2.92
3.07
3.97

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.57
10.49
12.29

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 27.11 27.39 -1.02% 34.32 24.35 40.94% 33.66 27.84 20.91% 31.14 21.70 43.50%
Expenses 20.43 19.89 2.71% 20.97 14.92 40.55% 21.18 15.93 32.96% 19.58 13.36 46.56%
EBITDA 6.68 7.49 -10.81% 13.35 9.43 41.57% 12.48 11.91 4.79% 11.56 8.34 38.61%
EBIDTM 24.64% 27.35% 38.88% 38.71% 37.07% 42.77% 37.13% 38.42%
Other Income 1.03 0.35 194.29% 0.55 0.20 175.00% 1.02 0.22 363.64% 0.94 0.34 176.47%
Interest 0.16 0.19 -15.79% 0.42 0.28 50.00% 0.18 0.25 -28.00% 0.19 0.37 -48.65%
Depreciation 0.63 0.62 1.61% 0.64 0.62 3.23% 0.64 0.61 4.92% 0.62 0.59 5.08%
PBT 6.92 7.02 -1.42% 12.83 8.73 46.96% 11.64 11.27 3.28% -12.60 7.72 -
Tax 2.85 1.48 92.57% 2.77 2.32 19.40% 1.79 2.93 -38.91% 2.97 1.96 51.53%
PAT 4.08 5.55 -26.49% 10.07 6.41 57.10% 9.85 8.34 18.11% -15.57 5.76 -
PATM 15.03% 20.25% 29.34% 26.34% 29.25% 29.96% -50.00% 26.53%
EPS 1.30 1.77 -26.55% 3.21 2.04 57.35% 3.14 2.66 18.05% -4.96 1.83 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 126.23 126.40 111.54 92.57 73.60 55.85 58.24 48.61 45.25 38.43 37.21 Net Sales Growth 24.63% 13.32% 20.49% 25.77% 31.78% -4.10% 19.81% 7.43% 17.75% 3.28% Cost Of Goods Sold 51.21 58.41 56.61 57.07 35.14 27.93 35.39 30.49 23.70 19.70 22.59 Gross Profit 75.02 67.99 54.93 35.50 38.45 27.92 22.85 18.12 21.55 18.73 14.63 GP Margin 59.43% 53.79% 49.25% 38.35% 52.24% 49.99% 39.23% 37.28% 47.62% 48.74% 39.32% Total Expenditure 82.16 88.86 85.48 77.89 55.50 44.03 49.50 43.49 36.80 30.75 32.57 Power & Fuel Cost - 5.63 4.15 3.24 2.30 2.12 1.70 1.63 1.72 1.27 1.07 % Of Sales - 4.45% 3.72% 3.50% 3.12% 3.80% 2.92% 3.35% 3.80% 3.30% 2.88% Employee Cost - 10.20 11.41 8.21 7.23 5.94 5.79 5.89 5.15 4.08 3.67 % Of Sales - 8.07% 10.23% 8.87% 9.82% 10.64% 9.94% 12.12% 11.38% 10.62% 9.86% Manufacturing Exp. - 3.44 3.38 2.68 3.38 2.21 1.39 0.90 1.12 2.44 2.16 % Of Sales - 2.72% 3.03% 2.90% 4.59% 3.96% 2.39% 1.85% 2.48% 6.35% 5.80% General & Admin Exp. - 2.86 2.78 1.63 2.17 2.12 1.64 1.82 1.90 0.92 0.78 % Of Sales - 2.26% 2.49% 1.76% 2.95% 3.80% 2.82% 3.74% 4.20% 2.39% 2.10% Selling & Distn. Exp. - 5.79 5.80 4.24 3.88 2.84 2.89 2.22 2.63 2.31 2.31 % Of Sales - 4.58% 5.20% 4.58% 5.27% 5.09% 4.96% 4.57% 5.81% 6.01% 6.21% Miscellaneous Exp. - 2.53 1.36 0.82 1.39 0.88 0.71 0.53 0.58 0.02 2.31 % Of Sales - 2.00% 1.22% 0.89% 1.89% 1.58% 1.22% 1.09% 1.28% 0.05% 0% EBITDA 44.07 37.54 26.06 14.68 18.10 11.82 8.74 5.12 8.45 7.68 4.64 EBITDA Margin 34.91% 29.70% 23.36% 15.86% 24.59% 21.16% 15.01% 10.53% 18.67% 19.98% 12.47% Other Income 3.54 1.15 1.35 0.76 0.44 0.41 0.38 0.23 0.25 0.18 1.09 Interest 0.95 1.14 1.17 0.88 0.55 0.80 1.14 0.68 0.11 0.16 0.16 Depreciation 2.53 3.49 3.21 2.79 2.00 1.98 1.82 1.55 1.35 1.26 0.87 PBT 18.79 34.06 23.04 11.77 15.99 9.45 6.16 3.12 7.25 6.44 4.70 Tax 10.38 8.68 6.12 3.08 3.92 2.21 1.73 0.77 2.54 2.20 1.58 Tax Rate 55.24% 25.48% 26.56% 26.17% 24.52% 23.39% 28.08% 24.68% 35.03% 34.16% 33.62% PAT 8.43 25.38 16.91 8.69 12.07 7.24 4.43 2.34 4.71 4.24 3.12 PAT before Minority Interest 8.43 25.38 16.91 8.69 12.07 7.24 4.43 2.34 4.71 4.24 3.12 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.68% 20.08% 15.16% 9.39% 16.40% 12.96% 7.61% 4.81% 10.41% 11.03% 8.38% PAT Growth -67.65% 50.09% 94.59% -28.00% 66.71% 63.43% 89.32% -50.32% 11.08% 35.90% EPS 2.68 8.08 5.39 2.77 3.84 2.31 1.41 0.75 1.50 1.35 0.99

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 113.53 89.68 73.47 65.69 54.55 42.90 38.70 37.34 32.22 28.98 Share Capital 31.36 31.36 6.27 6.27 6.27 5.58 5.58 5.58 5.58 5.58 Total Reserves 82.17 58.32 67.20 59.42 48.27 37.31 33.11 31.76 26.64 23.40 Non-Current Liabilities 13.65 10.30 15.57 8.52 9.12 11.33 7.00 7.63 2.20 1.22 Secured Loans 4.71 7.04 8.84 6.60 3.37 5.80 5.18 4.38 0.36 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.12 Long Term Provisions 5.48 0.00 4.11 0.00 3.68 3.29 0.02 1.53 0.00 0.00 Current Liabilities 29.48 32.70 21.85 25.33 16.90 16.11 14.70 12.04 6.30 10.33 Trade Payables 12.74 10.71 9.71 8.89 8.15 5.00 5.97 6.62 4.70 5.58 Other Current Liabilities 7.96 6.51 5.22 7.99 4.87 3.59 2.51 2.14 0.38 0.41 Short Term Borrowings 0.00 9.62 4.26 0.40 0.00 5.93 5.19 0.58 0.16 3.65 Short Term Provisions 8.78 5.86 2.66 8.05 3.87 1.59 1.03 2.70 1.06 0.69 Total Liabilities 156.66 132.68 110.89 99.54 80.57 70.34 60.40 57.01 40.72 40.53 Net Block 61.48 60.63 53.46 32.45 34.08 33.67 29.85 20.98 17.22 9.89 Gross Block 78.71 74.67 64.46 40.79 40.54 38.31 32.69 22.31 26.87 18.32 Accumulated Depreciation 17.23 14.03 11.00 8.35 6.46 4.64 2.84 1.33 9.64 8.43 Non Current Assets 73.25 66.77 59.40 51.02 45.13 37.99 34.48 29.92 18.31 18.88 Capital Work in Progress 1.43 0.00 0.00 17.66 6.23 0.00 4.09 7.24 0.94 8.84 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 10.34 6.13 5.94 0.92 4.82 4.32 0.52 1.68 0.15 0.15 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.02 0.00 0.00 Current Assets 83.41 65.92 51.48 48.52 35.44 32.34 25.92 27.09 22.41 21.65 Current Investments 14.96 11.20 10.72 10.27 1.25 0.00 0.00 0.00 0.45 0.00 Inventories 14.66 9.93 11.64 9.08 7.39 5.16 5.05 6.35 3.73 4.27 Sundry Debtors 39.31 33.35 23.65 19.93 19.71 21.96 18.69 14.26 14.63 13.30 Cash & Bank 3.18 3.52 1.58 0.36 1.72 2.78 0.23 0.24 0.43 2.78 Other Current Assets 11.29 1.28 1.00 0.68 5.37 2.44 1.94 6.24 3.18 1.30 Short Term Loans & Adv. 9.62 6.63 2.89 8.20 4.52 1.56 1.33 5.72 3.16 1.27 Net Current Assets 53.93 33.21 29.64 23.19 18.54 16.23 11.21 15.06 16.11 11.32 Total Assets 156.66 132.69 110.88 99.54 80.57 70.33 60.40 57.01 40.72 40.53

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 23.20 13.05 6.04 14.85 13.03 3.78 3.30 5.72 2.04 1.88 PBT 34.06 23.04 11.77 15.99 9.45 6.16 3.12 7.25 6.44 4.70 Adjustment 4.91 3.61 3.42 3.51 3.20 2.69 2.44 1.45 1.30 -0.04 Changes in Working Capital -7.19 -8.08 -5.89 -0.99 2.71 -3.81 -1.17 -0.82 -4.05 -1.86 Cash after chg. in Working capital 31.79 18.56 9.29 18.51 15.36 5.05 4.39 7.88 3.68 2.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -8.59 -5.51 -3.25 -3.67 -2.33 -1.27 -1.09 -2.15 -1.65 -0.92 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 -9.44 -12.63 -7.46 -19.36 -9.64 -1.83 -7.54 -10.14 -0.55 -3.23 Net Fixed Assets -5.47 -10.21 -6.01 -11.68 -8.46 -1.53 -7.23 -1.74 -0.65 -3.54 Net Investments -3.76 -0.48 -0.45 -9.02 -1.25 0.00 0.00 0.45 -0.45 0.00 Others -0.21 -1.94 -1.00 1.34 0.07 -0.30 -0.31 -8.85 0.55 0.31 Cash from Financing Activity -14.19 1.49 2.66 3.15 -4.46 0.57 4.21 4.25 -3.85 0.87 Net Cash Inflow / Outflow -0.42 1.92 1.24 -1.36 -1.07 2.53 -0.02 -0.17 -2.36 -0.48 Opening Cash & Equivalents 3.30 1.38 0.15 1.51 2.57 0.05 0.07 0.23 2.78 3.26 Closing Cash & Equivalent 2.88 3.30 1.38 0.15 1.51 2.57 0.05 0.07 0.43 2.78

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 36.20 28.60 23.43 20.95 86.97 76.84 69.32 66.89 57.71 51.92 ROA 17.54% 13.89% 8.26% 13.40% 9.59% 6.78% 3.99% 9.63% 10.44% 8.17% ROE 24.98% 20.73% 12.49% 20.07% 14.85% 10.86% 6.17% 13.54% 13.87% 11.26% ROCE 30.78% 24.63% 15.38% 24.24% 17.48% 13.59% 8.10% 19.36% 20.13% 15.97% Fixed Asset Turnover 1.65 1.60 1.76 1.81 1.42 1.64 1.81 2.03 1.88 2.33 Receivable days 104.92 93.26 85.90 98.28 136.17 127.41 120.54 105.57 119.84 108.07 Inventory Days 35.51 35.30 40.86 40.84 41.00 31.97 41.70 36.86 34.33 37.76 Payable days 73.27 65.82 59.45 88.50 85.97 41.09 53.83 56.07 61.62 63.09 Cash Conversion Cycle 67.16 62.74 67.30 50.63 91.20 118.29 108.41 86.36 92.55 82.75 Total Debt/Equity 0.06 0.21 0.20 0.16 0.11 0.33 0.31 0.16 0.02 0.13 Interest Cover 30.89 20.70 14.32 30.11 12.84 6.40 5.56 67.71 42.15 29.82

Top Investors:

basava sankararao kolli

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback