Nifty

:

22402.40

Sensex

:

73852.94

34.40 (0.15%)
114.49 (0.16%)

Login

Nifty
Sensex

:
:

22402.40
73852.94

34.40 (0.15%)
114.49 (0.16%)

Vasundhara Rasayans Ltd.

Chemicals

Rating :

60/99

BSE: 538634 | NSE: Not Listed

Watchlist

NSE BSE

211.95

24-Apr-2024

Open
High
Low
Previous Close

212.00
212.00
207.90
212.00

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

28
1.23
285.00
131.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

67.36
16.21
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

65.46
0.94%
2.07

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.16
13.92
18.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.56
36.81
12.32

PAT CAGR (%)

10 Years
5 Years
3 Years

14.77
30.98
23.89

P:E (Median)

8 Years
5 Years
3 Years

9.00
9.72
13.71

P:BV (Average)

8 Years
5 Years
3 Years

1.64
1.64
1.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.24
7.96
10.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 8.23 8.11 1.48% 9.32 10.03 -7.08% 8.33 9.89 -15.77% 9.91 9.00 10.11%
Expenses 6.77 6.13 10.44% 7.62 7.67 -0.65% 7.36 9.28 -20.69% 9.34 7.27 28.47%
EBITDA 1.45 1.98 -26.77% 1.69 2.36 -28.39% 0.97 0.61 59.02% 0.57 1.73 -67.05%
EBIDTM 17.66% 24.38% 18.19% 23.49% 11.69% 6.12% 5.74% 19.25%
Other Income 0.50 0.38 31.58% 0.27 1.52 -82.24% 0.42 0.23 82.61% 0.17 0.35 -51.43%
Interest 0.01 0.00 0 0.03 0.00 0 0.06 0.00 0 0.20 0.04 400.00%
Depreciation 0.08 0.03 166.67% 0.06 0.04 50.00% 0.04 0.03 33.33% 0.04 0.03 33.33%
PBT 1.87 2.33 -19.74% 1.88 3.84 -51.04% 1.29 0.81 59.26% 0.50 2.01 -75.12%
Tax 0.49 0.61 -19.67% 0.49 1.00 -51.00% 0.34 0.21 61.90% 0.07 0.60 -88.33%
PAT 1.38 1.73 -20.23% 1.39 2.84 -51.06% 0.96 0.60 60.00% 0.43 1.42 -69.72%
PATM 16.81% 21.27% 14.90% 28.32% 11.46% 6.03% 4.32% 15.74%
EPS 4.32 5.39 -19.85% 4.34 8.88 -51.13% 2.98 1.86 60.22% 1.34 4.43 -69.75%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 35.79 37.94 26.75 22.68 21.28 19.77 16.60 15.44 15.34 18.53 20.86 Net Sales Growth -3.35% 41.83% 17.95% 6.58% 7.64% 19.10% 7.51% 0.65% -17.22% -11.17% Cost Of Goods Sold 16.91 17.55 13.19 9.91 8.49 8.52 7.15 6.76 7.72 10.38 10.91 Gross Profit 18.88 20.39 13.56 12.77 12.80 11.26 9.44 8.68 7.62 8.14 9.95 GP Margin 52.74% 53.74% 50.69% 56.31% 60.15% 56.95% 56.87% 56.22% 49.67% 43.93% 47.70% Total Expenditure 31.09 32.38 24.54 19.57 18.44 18.61 14.79 13.77 14.03 16.93 17.30 Power & Fuel Cost - 0.47 0.34 0.57 0.57 0.97 0.69 0.81 1.51 1.80 1.80 % Of Sales - 1.24% 1.27% 2.51% 2.68% 4.91% 4.16% 5.25% 9.84% 9.71% 8.63% Employee Cost - 2.60 2.27 3.42 3.49 3.43 2.73 3.07 2.19 2.31 2.14 % Of Sales - 6.85% 8.49% 15.08% 16.40% 17.35% 16.45% 19.88% 14.28% 12.47% 10.26% Manufacturing Exp. - 5.06 3.70 2.27 1.95 1.61 1.73 0.93 1.16 0.91 0.80 % Of Sales - 13.34% 13.83% 10.01% 9.16% 8.14% 10.42% 6.02% 7.56% 4.91% 3.84% General & Admin Exp. - 2.60 1.60 1.28 1.65 1.67 1.31 1.34 0.79 0.78 0.69 % Of Sales - 6.85% 5.98% 5.64% 7.75% 8.45% 7.89% 8.68% 5.15% 4.21% 3.31% Selling & Distn. Exp. - 4.11 3.15 2.00 2.16 2.19 0.89 0.82 0.67 0.74 0.79 % Of Sales - 10.83% 11.78% 8.82% 10.15% 11.08% 5.36% 5.31% 4.37% 3.99% 3.79% Miscellaneous Exp. - 0.00 0.30 0.12 0.13 0.23 0.28 0.03 0.00 0.01 0.79 % Of Sales - 0% 1.12% 0.53% 0.61% 1.16% 1.69% 0.19% 0% 0.05% 0.86% EBITDA 4.68 5.56 2.21 3.11 2.84 1.16 1.81 1.67 1.31 1.60 3.56 EBITDA Margin 13.08% 14.65% 8.26% 13.71% 13.35% 5.87% 10.90% 10.82% 8.54% 8.63% 17.07% Other Income 1.36 2.30 1.04 0.99 1.15 1.04 8.05 0.44 0.25 0.31 0.14 Interest 0.30 0.25 0.09 0.09 0.06 0.08 0.17 0.42 0.57 0.53 0.64 Depreciation 0.22 0.13 0.12 0.05 0.03 0.05 0.32 0.56 0.56 0.50 0.92 PBT 5.54 7.48 3.05 3.96 3.91 2.07 9.36 1.14 0.43 0.88 2.14 Tax 1.39 1.88 0.87 1.03 0.92 0.62 2.54 0.68 0.19 0.30 0.73 Tax Rate 25.09% 25.13% 28.52% 26.01% 23.53% 29.95% 28.07% 59.65% 44.19% 34.09% 34.11% PAT 4.16 5.59 2.17 2.94 2.99 1.45 6.52 0.46 0.24 0.58 1.41 PAT before Minority Interest 4.16 5.59 2.17 2.94 2.99 1.45 6.52 0.46 0.24 0.58 1.41 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 11.62% 14.73% 8.11% 12.96% 14.05% 7.33% 39.28% 2.98% 1.56% 3.13% 6.76% PAT Growth -36.87% 157.60% -26.19% -1.67% 106.21% -77.76% 1,317.39% 91.67% -58.62% -58.87% EPS 13.00 17.47 6.78 9.19 9.34 4.53 20.38 1.44 0.75 1.81 4.41

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 26.82 21.54 19.87 17.41 14.81 13.74 7.22 7.14 6.90 6.51 Share Capital 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 3.18 Total Reserves 23.64 18.36 16.69 14.23 11.63 10.56 4.04 3.96 3.72 3.33 Non-Current Liabilities 0.03 0.04 0.51 0.24 0.25 0.00 0.71 1.04 1.76 1.79 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41 1.22 1.38 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 0.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 7.67 3.93 2.63 7.04 5.77 6.64 5.53 7.18 7.98 6.12 Trade Payables 2.45 2.20 2.25 1.51 1.16 1.22 0.98 0.67 1.70 1.26 Other Current Liabilities 0.63 0.42 0.38 0.67 0.40 0.84 0.83 0.61 0.52 0.57 Short Term Borrowings 4.02 1.31 0.00 0.00 0.46 1.41 3.10 4.60 4.35 3.06 Short Term Provisions 0.58 0.00 0.00 4.86 3.76 3.17 0.62 1.29 1.41 1.24 Total Liabilities 34.52 25.51 23.01 24.69 20.83 20.38 13.46 15.36 16.64 14.42 Net Block 0.86 0.91 0.67 0.30 0.20 0.10 6.78 7.28 7.62 5.79 Gross Block 1.48 1.40 1.05 0.63 0.50 0.36 17.31 17.35 17.13 14.81 Accumulated Depreciation 0.62 0.49 0.38 0.33 0.30 0.26 10.52 10.07 9.51 9.02 Non Current Assets 1.00 1.13 9.62 0.36 0.26 0.23 6.84 7.46 7.73 6.16 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.31 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.07 0.00 0.11 0.05 0.00 Long Term Loans & Adv. 0.02 0.08 0.10 0.06 0.06 0.06 0.06 0.06 0.06 0.06 Other Non Current Assets 0.13 0.15 8.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 33.52 24.37 13.39 24.33 20.57 20.14 6.61 7.91 8.91 8.26 Current Investments 0.00 0.32 1.12 0.97 1.23 1.03 0.07 0.07 0.18 0.18 Inventories 4.00 2.21 1.41 1.50 1.55 1.26 1.28 1.14 1.30 1.17 Sundry Debtors 8.05 7.34 6.17 6.23 5.11 5.98 3.78 3.90 3.75 3.75 Cash & Bank 7.74 10.77 0.69 0.81 0.31 0.72 0.39 0.14 0.16 0.16 Other Current Assets 13.73 0.14 0.00 0.00 12.37 11.15 1.10 2.66 3.53 3.01 Short Term Loans & Adv. 13.59 3.59 3.99 14.83 12.36 11.14 1.07 2.57 3.43 2.95 Net Current Assets 25.85 20.44 10.76 17.29 14.80 13.50 1.08 0.73 0.93 2.13 Total Assets 34.52 25.50 23.01 24.69 20.83 20.37 13.45 15.37 16.64 14.42

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -6.50 7.90 0.22 0.36 0.43 -10.70 2.42 1.32 1.56 3.18 PBT 7.48 3.05 3.96 3.91 2.07 9.05 1.14 0.43 0.88 2.14 Adjustment -0.64 -0.78 -0.69 -0.83 -0.72 -7.50 0.90 0.96 0.95 1.50 Changes in Working Capital -12.13 6.50 -1.70 -2.06 0.41 -9.79 0.65 0.09 0.04 0.28 Cash after chg. in Working capital -5.30 8.77 1.58 1.02 1.77 -8.23 2.70 1.48 1.87 3.92 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.20 -0.87 -1.36 -0.66 -1.34 -2.47 -0.28 -0.16 -0.31 -0.75 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 1.27 1.39 0.16 1.02 0.53 13.30 0.07 -0.06 -2.02 -0.51 Net Fixed Assets -0.08 -0.35 -0.42 -0.13 -0.14 16.95 0.04 -0.22 -2.01 -0.50 Net Investments 0.32 0.80 -0.15 0.26 -0.13 -1.03 0.11 0.05 -0.05 0.00 Others 1.03 0.94 0.73 0.89 0.80 -2.62 -0.08 0.11 0.04 -0.01 Cash from Financing Activity 2.19 0.79 -0.49 -0.87 -1.36 -2.26 -2.24 -1.28 0.46 -2.88 Net Cash Inflow / Outflow -3.04 10.08 -0.12 0.50 -0.41 0.33 0.24 -0.01 0.00 -0.22 Opening Cash & Equivalents 10.77 0.69 0.81 0.31 0.72 0.39 0.14 0.16 0.16 0.37 Closing Cash & Equivalent 7.74 10.77 0.69 0.81 0.31 0.72 0.39 0.14 0.16 0.16

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 84.38 67.76 62.52 54.78 46.59 43.22 22.71 22.46 21.72 20.49 ROA 18.63% 8.96% 12.31% 13.13% 7.05% 38.55% 3.20% 1.48% 3.76% 9.51% ROE 23.12% 10.49% 15.75% 18.55% 10.18% 62.23% 6.43% 3.36% 8.70% 23.88% ROCE 28.78% 14.69% 21.74% 24.26% 14.17% 72.50% 13.90% 8.05% 12.06% 24.39% Fixed Asset Turnover 26.32 21.79 26.94 37.63 45.84 1.92 0.93 0.96 1.25 1.52 Receivable days 74.01 92.14 99.75 97.21 102.36 104.99 86.70 84.78 68.66 69.23 Inventory Days 29.88 24.69 23.36 26.10 25.95 27.37 27.32 27.05 22.64 17.30 Payable days 48.32 61.64 69.37 57.42 24.87 29.33 22.22 30.60 31.63 26.99 Cash Conversion Cycle 55.56 55.19 53.73 65.89 103.44 103.03 91.79 81.24 59.67 59.54 Total Debt/Equity 0.15 0.06 0.00 0.00 0.03 0.10 0.43 0.70 0.81 0.68 Interest Cover 31.03 34.55 44.90 69.07 26.77 52.77 3.74 1.75 2.65 4.34

Top Investors:

garg leasing&fin.pvt

investor education and protection fund (iepf)

Annual Reports:

News Update:

Vasundhara Rasayans - Quarterly Results
12th Feb 2024, 16:55 PM

Read More

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