Nifty

:

25722.10

Sensex

:

83938.71

-155.75 (-0.60%)
-465.75 (-0.55%)

Login

Nifty
Sensex

:
:

25722.10
83938.71

-155.75 (-0.60%)
-465.75 (-0.55%)

Vikas Proppant & Granite Ltd.

Chemicals

Rating :

N/A

BSE: 531518 | NSE: VIKASPROP

Watchlist

NSE BSE

0.35

31-Oct-2025

Open
High
Low
Previous Close

0.34
0.35
0.34
0.35

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

82585
28609
0.35
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

18.01
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

66.57
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 1.55 23.60 6.96 52.77 0.00 3.12 116.23 292.71 140.40 218.58 114.88 Net Sales Growth -93.67% 239.08% -86.81% 0 -100% -97.32% -60.29% 108.48% -35.77% 90.27% Cost Of Goods Sold 5.49 22.36 0.00 0.00 0.00 3.52 111.16 274.56 122.39 179.84 91.01 Gross Profit -3.94 1.24 6.96 52.77 0.00 -0.40 5.07 18.15 18.01 38.74 23.86 GP Margin -254.26% 5.25% 100% 100% 0 -12.82% 4.36% 6.20% 12.83% 17.72% 20.77% Total Expenditure 17.62 34.99 1.92 1.19 0.48 4.29 112.36 278.00 126.63 188.12 97.69 Power & Fuel Cost - 0.03 0.00 0.00 0.00 0.09 0.23 1.36 1.77 3.34 2.66 % Of Sales - 0.13% 0% 0% 0 2.88% 0.20% 0.46% 1.26% 1.53% 2.32% Employee Cost - 0.11 1.67 0.76 0.18 0.35 0.72 0.52 0.61 0.54 0.41 % Of Sales - 0.47% 23.99% 1.44% 0 11.22% 0.62% 0.18% 0.43% 0.25% 0.36% Manufacturing Exp. - 0.61 0.00 0.17 0.00 0.10 0.07 1.11 1.26 3.38 3.20 % Of Sales - 2.58% 0% 0.32% 0 3.21% 0.06% 0.38% 0.90% 1.55% 2.79% General & Admin Exp. - 0.17 0.08 0.09 0.18 0.12 0.16 0.26 0.42 0.44 0.25 % Of Sales - 0.72% 1.15% 0.17% 0 3.85% 0.14% 0.09% 0.30% 0.20% 0.22% Selling & Distn. Exp. - 0.08 0.03 0.06 0.05 0.05 0.02 0.03 0.13 0.50 0.15 % Of Sales - 0.34% 0.43% 0.11% 0 1.60% 0.02% 0.01% 0.09% 0.23% 0.13% Miscellaneous Exp. - 11.62 0.14 0.10 0.07 0.05 0.00 0.16 0.07 0.07 0.15 % Of Sales - 49.24% 2.01% 0.19% 0 1.60% 0% 0.05% 0.05% 0.03% 0% EBITDA -16.07 -11.39 5.04 51.58 -0.48 -1.17 3.87 14.71 13.77 30.46 17.19 EBITDA Margin -1,036.77% -48.26% 72.41% 97.74% 0 -37.50% 3.33% 5.03% 9.81% 13.94% 14.96% Other Income 0.00 0.00 0.00 0.00 0.04 0.00 0.03 0.04 1.98 0.45 0.01 Interest 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.11 0.91 2.36 1.96 Depreciation 0.00 0.00 0.00 0.00 5.08 11.53 11.55 14.01 14.01 13.51 8.76 PBT -16.07 -11.39 5.03 51.58 -5.52 -12.72 -7.66 0.63 0.82 15.05 6.48 Tax -1.51 0.00 1.11 7.33 -4.47 1.12 1.35 0.24 0.18 5.92 1.32 Tax Rate 9.40% 0.00% 22.07% 14.21% 80.98% -8.81% -17.62% 38.10% 21.95% 39.34% 20.43% PAT -14.56 -11.39 3.92 44.25 -1.05 -13.85 -9.01 0.39 0.64 9.13 5.13 PAT before Minority Interest -14.56 -11.39 3.92 44.25 -1.05 -13.85 -9.01 0.39 0.64 9.13 5.13 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 -939.35% -48.26% 56.32% 83.85% 0 -443.91% -7.75% 0.13% 0.46% 4.18% 4.47% PAT Growth -450.84% - -91.14% - - - - -39.06% -92.99% 77.97% EPS -0.28 -0.22 0.08 0.86 -0.02 -0.27 -0.18 0.01 0.01 0.18 0.10

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 187.64 198.18 197.78 71.95 73.00 86.85 95.86 95.46 94.82 85.69 Share Capital 51.47 50.62 50.62 18.12 18.12 18.12 18.12 18.12 18.12 18.12 Total Reserves 136.18 147.56 147.17 53.83 54.89 68.73 77.74 77.35 76.70 67.57 Non-Current Liabilities 1.15 1.15 1.08 4.87 11.74 116.92 114.77 114.53 114.35 115.65 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 106.30 105.50 105.50 105.50 110.50 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 200.10 204.98 210.69 237.31 239.41 129.16 59.59 61.73 48.50 72.94 Trade Payables 134.61 130.77 130.58 130.58 122.01 129.06 59.53 61.61 24.23 38.19 Other Current Liabilities 16.90 16.94 15.91 0.21 11.10 0.08 0.04 0.11 0.21 0.03 Short Term Borrowings 48.58 57.26 64.19 106.51 106.30 0.00 0.00 0.00 22.34 34.60 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.02 1.73 0.12 Total Liabilities 388.89 404.31 409.55 314.13 324.15 332.93 270.22 271.72 257.67 274.28 Net Block 159.64 163.73 163.73 80.26 85.58 108.97 120.51 134.41 148.42 161.49 Gross Block 176.25 180.34 180.34 96.87 97.11 188.71 188.71 188.60 188.59 188.15 Accumulated Depreciation 16.61 16.61 16.61 16.61 11.53 79.74 68.19 54.19 40.18 26.67 Non Current Assets 192.95 216.63 216.65 133.14 138.40 161.79 173.32 183.96 193.40 176.92 Capital Work in Progress 28.42 47.95 47.95 47.93 47.93 47.60 47.32 49.55 44.98 15.43 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. 4.89 4.94 4.96 4.95 4.89 5.22 5.48 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 195.94 187.68 192.91 180.99 185.76 171.14 96.90 87.77 64.28 97.37 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 3.52 14.40 20.31 33.74 33.64 Sundry Debtors 171.46 170.16 175.54 167.22 165.65 164.84 79.72 64.79 28.06 27.29 Cash & Bank 0.03 0.03 0.04 0.03 1.91 0.05 0.05 0.05 0.08 34.50 Other Current Assets 24.45 2.84 2.83 5.70 18.20 2.73 2.73 2.61 2.41 1.94 Short Term Loans & Adv. 21.61 14.65 14.49 8.04 6.50 2.73 2.73 2.58 2.38 1.59 Net Current Assets -4.16 -17.30 -17.78 -56.32 -53.65 41.98 37.31 26.04 15.78 24.42 Total Assets 388.89 404.31 409.56 314.13 324.16 332.93 270.22 271.73 257.68 274.29

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity -15.80 10.46 44.24 -7.08 1.73 -0.80 3.45 27.77 15.04 28.46 PBT -11.39 5.03 51.58 -5.52 -12.72 -7.66 0.63 0.82 15.05 6.45 Adjustment 0.00 0.00 0.00 5.12 11.55 11.53 14.09 14.89 15.77 10.57 Changes in Working Capital -4.41 5.42 -7.34 -6.63 2.90 -4.66 -11.17 13.96 -14.41 12.86 Cash after chg. in Working capital -15.80 10.46 44.24 -7.03 1.73 -0.78 3.55 29.67 16.41 29.89 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 -0.05 0.00 -0.02 -0.10 -1.91 -1.36 -1.42 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 23.62 0.00 -83.49 4.98 0.15 0.01 -3.34 -4.55 -29.94 -15.81 Net Fixed Assets 23.62 0.00 -83.49 0.24 91.27 -0.28 2.12 -4.58 -29.99 -15.81 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.00 0.00 0.00 4.74 -91.12 0.29 -5.46 0.03 0.05 0.00 Cash from Financing Activity -7.83 -10.47 39.26 0.22 -0.02 0.79 -0.11 -23.24 -19.52 18.95 Net Cash Inflow / Outflow 0.00 -0.01 0.01 -1.88 1.86 0.00 0.00 -0.03 -34.42 31.60 Opening Cash & Equivalents 0.03 0.04 0.03 1.91 0.05 0.05 0.05 0.08 34.50 2.90 Closing Cash & Equivalent 0.03 0.03 0.04 0.03 1.91 0.05 0.05 0.05 0.08 34.50

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 3.65 3.92 3.91 3.97 4.03 4.79 5.29 5.27 5.23 4.73 ROA -2.87% 0.96% 12.23% -0.33% -4.21% -2.99% 0.15% 0.24% 3.43% 2.12% ROE -5.90% 1.98% 32.81% -1.45% -17.32% -9.86% 0.41% 0.68% 10.12% 6.17% ROCE -4.63% 1.95% 23.42% -3.08% -6.82% -3.88% 0.37% 0.82% 7.68% 3.86% Fixed Asset Turnover 0.13 0.04 0.38 0.00 0.02 0.62 1.55 0.74 1.16 0.79 Receivable days 2641.93 9069.75 1185.36 0.00 0.00 384.00 90.10 120.69 46.21 71.19 Inventory Days 0.00 0.00 0.00 0.00 0.00 28.14 21.64 70.26 56.25 83.38 Payable days 2165.76 0.00 0.00 8677.83 3506.08 281.53 76.20 117.55 54.38 65.22 Cash Conversion Cycle 476.17 9069.75 1185.36 -8677.83 -3506.08 130.61 35.54 73.40 48.09 89.35 Total Debt/Equity 0.26 0.29 0.32 1.48 1.46 1.22 1.10 1.11 1.35 1.69 Interest Cover 0.00 2797.06 0.00 -1379.47 -1041.79 -690.96 6.85 1.91 7.38 4.28

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