Nifty

:

26042.30

Sensex

:

85041.45

-99.80 (-0.38%)
-367.25 (-0.43%)

Login

Nifty
Sensex

:
:

26042.30
85041.45

-99.80 (-0.38%)
-367.25 (-0.43%)

Vas Infrastructure Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 531574 | NSE: Not Listed

Watchlist

NSE BSE

13.53

26-Dec-2025

Open
High
Low
Previous Close

13.98
13.99
13.51
13.98

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

4024
56190
13.99
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20.47
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

122.86
N/A
-0.08

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-100.00
-100.00
-100.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-11.46
-9.40
-39.13

PAT CAGR (%)

10 Years
5 Years
3 Years

-29.06
-57.30
-78.01

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-0.05
-0.05
-0.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.14
87.27
43.87

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 1.00 -100.00%
Expenses 0.12 0.22 -45.45% 0.18 0.12 50.00% 0.14 5.47 -97.44% 0.11 0.54 -79.63%
EBITDA -0.12 -0.22 - -0.18 -0.12 - -0.14 -5.47 - -0.11 0.46 -
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 46.40%
Other Income 0.21 0.00 0 0.00 0.01 -100.00% 0.05 -0.01 - 0.06 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 11.31 -100.00% 0.00 14.53 -100.00%
Depreciation 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.00 0.03 -100.00% 0.01 0.03 -66.67%
PBT 0.09 -0.24 - -0.18 -0.11 - -0.09 -16.82 - -0.06 -14.09 -
Tax 0.00 0.00 0 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0
PAT 0.09 -0.24 - -0.18 -0.11 - -0.10 -16.82 - -0.06 -14.09 -
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,409.40%
EPS 0.06 -0.16 - -0.12 -0.08 - -0.07 -11.14 - -0.04 -9.33 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 0.00 0.00 -0.42 1.62 0.21 -1.60 2.62 0.93 7.06 16.28 59.85 Net Sales Growth -100.00% 0 -125.93% 671.43% 0 -161.07% 181.72% -86.83% -56.63% -72.80% Cost Of Goods Sold 0.00 0.00 4.73 3.23 0.95 -1.74 2.05 0.77 3.63 8.92 52.35 Gross Profit 0.00 0.00 -5.15 -1.60 -0.74 0.13 0.57 0.16 3.44 7.36 7.50 GP Margin 0.00% 0 0 -98.77% -352.38% 0 21.76% 17.20% 48.73% 45.21% 12.53% Total Expenditure 0.55 0.58 8.69 8.56 8.10 -0.65 5.85 9.49 11.90 17.11 61.81 Power & Fuel Cost - 0.00 0.08 0.09 0.03 0.01 0.22 0.56 0.51 0.46 0.23 % Of Sales - 0 0 5.56% 14.29% 0 8.40% 60.22% 7.22% 2.83% 0.38% Employee Cost - 0.01 0.45 0.42 0.36 0.52 0.89 1.48 1.64 1.76 1.88 % Of Sales - 0 0 25.93% 171.43% 0 33.97% 159.14% 23.23% 10.81% 3.14% Manufacturing Exp. - 0.00 2.17 0.03 0.08 0.05 0.08 3.04 1.43 0.09 0.00 % Of Sales - 0 0 1.85% 38.10% 0 3.05% 326.88% 20.25% 0.55% 0% General & Admin Exp. - 0.56 0.92 2.04 1.12 0.48 0.86 2.52 4.18 4.76 4.96 % Of Sales - 0 0 125.93% 533.33% 0 32.82% 270.97% 59.21% 29.24% 8.29% Selling & Distn. Exp. - 0.01 0.04 0.02 0.07 0.03 0.03 0.48 0.46 0.46 1.86 % Of Sales - 0 0 1.23% 33.33% 0 1.15% 51.61% 6.52% 2.83% 3.11% Miscellaneous Exp. - 0.00 0.29 2.75 5.49 0.00 1.72 0.65 0.06 0.65 1.86 % Of Sales - 0 0 169.75% 2614.29% 0 65.65% 69.89% 0.85% 3.99% 0.89% EBITDA -0.55 -0.58 -9.11 -6.94 -7.89 -0.95 -3.23 -8.56 -4.84 -0.83 -1.96 EBITDA Margin 0.00% 0 0 -428.40% -3757.14% 0 -123.28% -920.43% -68.56% -5.10% -3.27% Other Income 0.32 0.12 0.01 8.33 1.92 0.62 1.68 2.78 3.73 3.18 6.37 Interest 0.00 0.00 53.04 48.31 42.22 34.62 25.73 19.68 19.24 19.81 19.68 Depreciation 0.01 0.03 0.12 0.12 0.28 0.25 0.30 0.37 0.46 0.47 0.42 PBT -0.24 -0.49 -62.26 -47.05 -48.48 -35.21 -27.57 -25.83 -20.81 -17.92 -15.69 Tax 0.01 0.01 0.00 0.00 0.71 0.00 0.00 -0.16 0.00 0.48 -0.20 Tax Rate -4.17% -2.04% 0.00% 0.00% -1.46% 0.00% 0.00% 0.62% 0.00% -2.68% 1.27% PAT -0.25 -0.50 -62.26 -47.05 -49.19 -35.21 -27.57 -25.67 -20.81 -18.40 -15.48 PAT before Minority Interest -0.25 -0.50 -62.26 -47.05 -49.19 -35.21 -27.57 -25.67 -20.81 -18.40 -15.48 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 0.00% 0 0 -2904.32% -23423.81% 0 -1052.29% -2760.22% -294.76% -113.02% -25.86% PAT Growth 0.00% - - - - - - - - - EPS -0.17 -0.33 -41.23 -31.16 -32.58 -23.32 -18.26 -17.00 -13.78 -12.19 -10.25

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds -259.55 -259.02 -197.02 -150.50 -102.38 -67.29 -39.59 -14.80 5.52 33.16 Share Capital 15.13 15.13 15.13 15.13 15.13 15.13 15.13 14.42 13.75 13.75 Total Reserves -274.68 -274.15 -212.14 -165.63 -117.51 -82.42 -54.72 -29.22 -8.58 19.06 Non-Current Liabilities 109.44 109.44 110.71 111.18 248.97 215.53 191.53 172.71 158.90 131.46 Secured Loans 108.31 108.31 108.31 108.36 245.22 211.79 186.22 166.60 148.52 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36 0.40 131.78 Long Term Provisions 0.00 0.00 0.09 0.09 0.07 0.11 0.13 0.19 0.14 0.16 Current Liabilities 290.71 287.77 227.05 188.39 3.87 3.12 5.65 8.13 7.20 22.98 Trade Payables 0.28 0.25 0.70 1.05 2.49 2.27 3.13 5.47 5.48 9.51 Other Current Liabilities 278.65 275.80 222.72 186.05 1.16 0.75 1.41 1.61 1.41 12.91 Short Term Borrowings 11.58 11.53 1.36 1.10 0.00 0.06 1.00 0.98 0.29 0.25 Short Term Provisions 0.19 0.19 2.27 0.19 0.23 0.04 0.11 0.07 0.01 0.31 Total Liabilities 140.60 138.19 140.74 149.07 150.46 151.36 157.59 166.04 171.62 187.60 Net Block 0.02 0.05 0.17 0.35 0.62 0.87 1.27 1.79 2.23 2.50 Gross Block 2.05 2.05 2.05 2.06 1.90 1.90 2.20 2.59 2.66 3.67 Accumulated Depreciation 2.03 2.00 1.89 1.71 1.28 1.03 0.93 0.79 0.43 1.17 Non Current Assets 84.64 84.70 85.38 3.07 4.91 5.70 5.56 19.89 23.47 54.72 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 83.92 83.94 84.23 1.70 2.80 2.70 1.42 3.61 3.82 12.34 Long Term Loans & Adv. 0.71 0.71 0.99 1.02 1.49 2.13 2.87 14.49 17.41 39.87 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 55.96 53.50 55.36 143.87 145.55 145.65 152.04 146.15 148.15 132.89 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 53.14 53.14 54.22 55.09 55.27 52.62 56.18 57.26 59.29 62.89 Sundry Debtors 0.00 0.01 0.48 1.58 6.38 7.09 8.33 40.48 43.87 43.08 Cash & Bank 2.52 0.14 -0.03 0.84 0.47 0.73 0.63 0.37 0.36 3.39 Other Current Assets 0.29 0.01 0.01 0.00 83.44 85.21 86.90 48.03 44.64 23.52 Short Term Loans & Adv. 0.20 0.20 0.68 86.36 83.26 85.01 86.73 47.80 43.46 23.48 Net Current Assets -234.75 -234.28 -171.69 -44.52 141.68 142.53 146.39 138.02 140.95 109.90 Total Assets 140.60 138.20 140.74 146.94 150.46 151.35 157.60 166.04 171.62 187.61

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 2.21 -10.54 72.89 7.47 0.92 2.76 -6.32 0.19 0.49 -43.27 PBT -0.49 -62.26 -47.05 -48.48 -35.21 -27.57 -25.83 -20.81 -17.92 -15.69 Adjustment -0.09 53.15 43.48 47.15 34.88 26.05 19.58 19.34 20.09 19.70 Changes in Working Capital 2.80 -1.44 76.46 9.51 1.26 4.28 -0.23 1.66 -1.68 -47.29 Cash after chg. in Working capital 2.22 -10.54 72.89 8.19 0.92 2.76 -6.48 0.19 0.49 -43.27 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.01 0.00 0.00 -0.71 0.00 0.00 0.16 0.00 0.00 0.00 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 0.12 0.55 -73.86 0.55 -0.02 -0.93 6.49 0.50 -0.86 -29.90 Net Fixed Assets 0.00 0.00 0.01 -0.16 0.00 0.30 0.39 0.07 1.01 0.34 Net Investments 0.02 0.29 -82.53 1.10 -0.10 -1.28 2.19 0.21 8.52 0.00 Others 0.10 0.26 8.66 -0.39 0.08 0.05 3.91 0.22 -10.39 -30.24 Cash from Financing Activity 0.05 10.16 0.10 -7.66 -1.18 -1.73 0.10 -0.68 -2.67 72.38 Net Cash Inflow / Outflow 2.38 0.17 -0.86 0.37 -0.27 0.10 0.26 0.02 -3.03 -0.79 Opening Cash & Equivalents 0.13 -0.04 0.82 0.45 0.73 0.63 0.37 0.36 3.39 4.18 Closing Cash & Equivalent 2.51 0.13 -0.04 0.82 0.47 0.73 0.63 0.37 0.36 3.39

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) -171.55 -171.20 -130.22 -99.48 -67.67 -44.47 -26.16 -10.26 3.76 23.86 ROA -0.36% -44.64% -32.47% -32.68% -23.33% -17.85% -15.87% -12.33% -10.25% -7.60% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -96.91% -38.18% ROCE 0.00% 0.00% 0.00% 0.00% -0.41% -1.26% -4.09% -1.02% 1.18% 2.20% Fixed Asset Turnover 0.00 -0.20 0.79 0.10 -0.84 1.28 0.39 2.69 5.15 15.57 Receivable days 0.00 -209.89 232.32 6960.63 -1533.70 1074.16 9622.25 2179.26 974.39 292.92 Inventory Days 0.00 0.00 0.00 0.00 0.00 7576.71 0.00 3011.35 1369.28 436.32 Payable days 0.00 36.76 99.00 683.59 -499.73 479.22 227.80 235.04 167.85 47.53 Cash Conversion Cycle 0.00 -246.66 133.32 6277.04 -1033.97 8171.65 9394.46 4955.57 2175.82 681.70 Total Debt/Equity -0.46 -0.46 -0.56 -0.73 -2.40 -3.15 -4.73 -11.35 28.89 4.03 Interest Cover -447.64 -0.17 0.03 -0.15 -0.02 -0.07 -0.31 -0.08 0.10 0.20

Top Investors:

sathyamoorthi devarajulu

bakul vishal bansal

sundeep rajpal chhabra

daisy keki dinshah bamanji mehta

darashaw keki mehta

mansi share & stock broking private limited

baman keki d b mehta

alpesh f agrawal (huf) .

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