Nifty

:

25320.65

Sensex

:

82269.78

-98.25 (-0.39%)
-296.59 (-0.36%)

Login

Nifty
Sensex

:
:

25320.65
82269.78

-98.25 (-0.39%)
-296.59 (-0.36%)

Vasundhara Rasayans Ltd.

Chemicals

Rating :

45/99

BSE: 538634 | NSE: Not Listed

Watchlist

NSE BSE

150.95

30-Jan-2026

Open
High
Low
Previous Close

153
153.4
150
145.15

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

333
50378
153.4
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

47.97
10.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

52.13
1.32%
1.23

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.28
8.43
-3.60

EBITDA CAGR (%)

10 Years
5 Years
3 Years

12.11
5.73
-5.86

PAT CAGR (%)

10 Years
5 Years
3 Years

33.30
7.65
-8.73

P:E (Median)

8 Years
5 Years
3 Years

11.06
14.09
14.01

P:BV (Average)

8 Years
5 Years
3 Years

1.79
1.94
2.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.58
9.76
8.67

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 8.82 9.78 -9.82% 7.56 7.63 -0.92% 7.76 11.14 -30.34% 8.82 8.23 7.17%
Expenses 6.70 8.17 -17.99% 7.23 6.77 6.79% 7.75 8.87 -12.63% 7.25 6.77 7.09%
EBITDA 2.12 1.61 31.68% 0.33 0.86 -61.63% 0.01 2.27 -99.56% 1.57 1.45 8.28%
EBIDTM 24.06% 16.48% 4.31% 11.23% 0.08% 20.37% 17.79% 17.66%
Other Income 0.86 0.53 62.26% 0.68 0.45 51.11% 0.83 0.74 12.16% 0.54 0.50 8.00%
Interest 0.09 0.08 12.50% 0.14 0.06 133.33% 0.08 0.07 14.29% 0.06 0.01 500.00%
Depreciation 0.11 0.09 22.22% 0.10 0.08 25.00% 0.10 0.08 25.00% 0.09 0.08 12.50%
PBT 2.78 1.98 40.40% 0.77 1.17 -34.19% 0.66 2.86 -76.92% 1.96 1.87 4.81%
Tax 0.72 0.52 38.46% 0.20 0.30 -33.33% 0.21 0.73 -71.23% 0.51 0.49 4.08%
PAT 2.06 1.47 40.14% 0.57 0.86 -33.72% 0.45 2.13 -78.87% 1.45 1.38 5.07%
PATM 23.33% 14.97% 7.57% 11.30% 5.75% 19.14% 16.47% 16.81%
EPS 6.43 4.58 40.39% 1.79 2.69 -33.46% 1.39 6.66 -79.13% 4.54 4.32 5.09%

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 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 32.96 33.99 37.02 37.94 26.75 22.68 21.28 19.77 16.60 15.44 15.34 Net Sales Growth -10.39% -8.18% -2.42% 41.83% 17.95% 6.58% 7.64% 19.10% 7.51% 0.65% Cost Of Goods Sold 15.19 14.63 15.54 17.55 13.19 9.91 8.49 8.52 7.15 6.76 7.72 Gross Profit 17.77 19.36 21.48 20.39 13.56 12.77 12.80 11.26 9.44 8.68 7.62 GP Margin 53.91% 56.96% 58.02% 53.74% 50.69% 56.31% 60.15% 56.95% 56.87% 56.22% 49.67% Total Expenditure 28.93 29.88 30.59 32.38 24.54 19.57 18.44 18.61 14.79 13.77 14.03 Power & Fuel Cost - 0.64 0.55 0.47 0.34 0.57 0.57 0.97 0.69 0.81 1.51 % Of Sales - 1.88% 1.49% 1.24% 1.27% 2.51% 2.68% 4.91% 4.16% 5.25% 9.84% Employee Cost - 3.27 3.28 2.60 2.27 3.42 3.49 3.43 2.73 3.07 2.19 % Of Sales - 9.62% 8.86% 6.85% 8.49% 15.08% 16.40% 17.35% 16.45% 19.88% 14.28% Manufacturing Exp. - 4.83 4.86 4.94 3.70 2.27 1.95 1.61 1.73 0.93 1.16 % Of Sales - 14.21% 13.13% 13.02% 13.83% 10.01% 9.16% 8.14% 10.42% 6.02% 7.56% General & Admin Exp. - 2.83 2.52 2.71 1.60 1.28 1.65 1.67 1.31 1.34 0.79 % Of Sales - 8.33% 6.81% 7.14% 5.98% 5.64% 7.75% 8.45% 7.89% 8.68% 5.15% Selling & Distn. Exp. - 3.57 3.73 4.11 3.15 2.00 2.16 2.19 0.89 0.82 0.67 % Of Sales - 10.50% 10.08% 10.83% 11.78% 8.82% 10.15% 11.08% 5.36% 5.31% 4.37% Miscellaneous Exp. - 0.12 0.11 0.00 0.30 0.12 0.13 0.23 0.28 0.03 0.67 % Of Sales - 0.35% 0.30% 0% 1.12% 0.53% 0.61% 1.16% 1.69% 0.19% 0% EBITDA 4.03 4.11 6.43 5.56 2.21 3.11 2.84 1.16 1.81 1.67 1.31 EBITDA Margin 12.23% 12.09% 17.37% 14.65% 8.26% 13.71% 13.35% 5.87% 10.90% 10.82% 8.54% Other Income 2.91 2.35 1.94 2.30 1.04 0.99 1.15 1.04 8.05 0.44 0.25 Interest 0.37 0.34 0.21 0.25 0.09 0.09 0.06 0.08 0.17 0.42 0.57 Depreciation 0.40 0.36 0.26 0.13 0.12 0.05 0.03 0.05 0.32 0.56 0.56 PBT 6.17 5.77 7.89 7.48 3.05 3.96 3.91 2.07 9.36 1.14 0.43 Tax 1.64 1.52 2.04 1.88 0.87 1.03 0.92 0.62 2.54 0.68 0.19 Tax Rate 26.58% 26.34% 25.86% 25.13% 28.52% 26.01% 23.53% 29.95% 28.07% 59.65% 44.19% PAT 4.53 4.25 5.86 5.59 2.17 2.94 2.99 1.45 6.52 0.46 0.24 PAT before Minority Interest 4.53 4.25 5.86 5.59 2.17 2.94 2.99 1.45 6.52 0.46 0.24 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 13.74% 12.50% 15.83% 14.73% 8.11% 12.96% 14.05% 7.33% 39.28% 2.98% 1.56% PAT Growth -22.43% -27.47% 4.83% 157.60% -26.19% -1.67% 106.21% -77.76% 1,317.39% 91.67% EPS 14.16 13.28 18.31 17.47 6.78 9.19 9.34 4.53 20.38 1.44 0.75

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 35.56 31.94 26.82 21.54 19.87 17.41 14.81 13.74 7.22 7.14 Share Capital 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 Total Reserves 32.38 28.76 23.64 18.36 16.69 14.23 11.63 10.56 4.04 3.96 Non-Current Liabilities 0.57 0.87 0.03 0.04 0.51 0.24 0.25 0.00 0.71 1.04 Secured Loans 0.49 0.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.48 0.00 0.00 0.00 0.00 0.00 Current Liabilities 6.95 4.49 7.67 3.93 2.63 7.04 5.77 6.64 5.53 7.18 Trade Payables 1.82 1.79 2.45 2.20 2.25 1.51 1.16 1.22 0.98 0.67 Other Current Liabilities 1.71 1.26 0.63 0.42 0.38 0.67 0.40 0.84 0.83 0.61 Short Term Borrowings 3.42 0.88 4.02 1.31 0.00 0.00 0.46 1.41 3.10 4.60 Short Term Provisions 0.00 0.57 0.58 0.00 0.00 4.86 3.76 3.17 0.62 1.29 Total Liabilities 43.08 37.30 34.52 25.51 23.01 24.69 20.83 20.38 13.46 15.36 Net Block 2.49 2.43 0.86 0.91 0.67 0.30 0.20 0.10 6.78 7.28 Gross Block 3.73 3.31 1.48 1.40 1.05 0.63 0.50 0.36 17.31 17.35 Accumulated Depreciation 1.24 0.89 0.62 0.49 0.38 0.33 0.30 0.26 10.52 10.07 Non Current Assets 2.67 2.48 1.00 1.13 9.62 0.36 0.26 0.23 6.84 7.46 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.00 0.11 Long Term Loans & Adv. 0.13 0.00 0.02 0.08 0.10 0.06 0.06 0.06 0.06 0.06 Other Non Current Assets 0.05 0.05 0.13 0.15 8.85 0.00 0.00 0.00 0.00 0.00 Current Assets 40.40 34.83 33.52 24.37 13.39 24.33 20.57 20.14 6.61 7.91 Current Investments 2.35 1.16 0.00 0.32 1.12 0.97 1.23 1.03 0.07 0.07 Inventories 1.88 1.73 4.00 2.21 1.41 1.50 1.55 1.26 1.28 1.14 Sundry Debtors 4.15 6.22 8.05 7.34 6.17 6.23 5.11 5.98 3.78 3.90 Cash & Bank 5.54 9.56 7.74 10.77 0.69 0.81 0.31 0.72 0.39 0.14 Other Current Assets 26.48 0.04 0.14 0.14 3.99 14.83 12.37 11.15 1.10 2.66 Short Term Loans & Adv. 26.43 16.10 13.59 3.59 3.99 14.83 12.36 11.14 1.07 2.57 Net Current Assets 33.46 30.33 25.85 20.44 10.76 17.29 14.80 13.50 1.08 0.73 Total Assets 43.07 37.31 34.52 25.50 23.01 24.69 20.83 20.37 13.45 15.37

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 -5.83 6.03 -6.50 7.90 0.22 0.36 0.43 -10.70 2.42 1.32 PBT 5.77 7.89 7.48 3.05 3.96 3.91 2.07 9.05 1.14 0.43 Adjustment -1.44 -1.23 -0.64 -0.78 -0.69 -0.83 -0.72 -7.50 0.90 0.96 Changes in Working Capital -7.53 1.36 -12.13 6.50 -1.70 -2.06 0.41 -9.79 0.65 0.09 Cash after chg. in Working capital -3.20 8.02 -5.30 8.77 1.58 1.02 1.77 -8.23 2.70 1.48 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.63 -1.99 -1.20 -0.87 -1.36 -0.66 -1.34 -2.47 -0.28 -0.16 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 0.46 -1.32 1.27 1.39 0.16 1.02 0.53 13.30 0.07 -0.06 Net Fixed Assets -0.42 -1.83 -0.08 -0.35 -0.42 -0.13 -0.14 16.95 0.04 -0.22 Net Investments -1.19 -1.16 0.32 0.80 -0.15 0.26 -0.13 -1.03 0.11 0.05 Others 2.07 1.67 1.03 0.94 0.73 0.89 0.80 -2.62 -0.08 0.11 Cash from Financing Activity 1.35 -2.88 2.19 0.79 -0.49 -0.87 -1.36 -2.26 -2.24 -1.28 Net Cash Inflow / Outflow -4.02 1.83 -3.04 10.08 -0.12 0.50 -0.41 0.33 0.24 -0.01 Opening Cash & Equivalents 9.56 7.74 10.77 0.69 0.81 0.31 0.72 0.39 0.14 0.16 Closing Cash & Equivalent 5.54 9.56 7.74 10.77 0.69 0.81 0.31 0.72 0.39 0.14

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.) 111.88 100.49 84.38 67.76 62.52 54.78 46.59 43.22 22.71 22.46 ROA 10.57% 16.32% 18.63% 8.96% 12.31% 13.13% 7.05% 38.55% 3.20% 1.48% ROE 12.58% 19.94% 23.12% 10.49% 15.75% 18.55% 10.18% 62.23% 6.43% 3.36% ROCE 16.58% 25.06% 28.78% 14.69% 21.74% 24.26% 14.17% 72.50% 13.90% 8.05% Fixed Asset Turnover 9.65 15.44 26.32 21.79 26.94 37.63 45.84 1.92 0.93 0.96 Receivable days 55.72 70.37 74.01 92.14 99.75 97.21 102.36 104.99 86.70 84.78 Inventory Days 19.39 28.27 29.88 24.69 23.36 26.10 25.95 27.37 27.32 27.05 Payable days 45.04 49.75 48.32 61.64 69.37 57.42 24.87 29.33 22.22 30.60 Cash Conversion Cycle 30.08 48.89 55.56 55.19 53.73 65.89 103.44 103.03 91.79 81.24 Total Debt/Equity 0.12 0.06 0.15 0.06 0.00 0.00 0.03 0.10 0.43 0.70 Interest Cover 18.07 37.82 31.04 34.55 44.90 69.07 26.77 52.77 3.74 1.75

Top Investors:

garg leasing and finance private limited

investor education and protection fund authority ministry of corporate affairs

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