Nifty

:

23053.10

Sensex

:

74459.53

116.35 (0.51%)
308.49 (0.42%)

Login

Nifty
Sensex

:
:

23053.10
74459.53

116.35 (0.51%)
308.49 (0.42%)

Vaswani Industries Ltd.

Steel/Sponge Iron/Pig Iron

Rating :

46/99

BSE: 533576 | NSE: VASWANI

Watchlist

NSE BSE

39.16

30-Oct-2026

Open
High
Low
Previous Close

39.99
40.48
39
39.99

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

12290
484654.82
69.99
39

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

135.46
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

396.20
N/A
0.88

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.22
4.54
6.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.51
16.15
12.63

PAT CAGR (%)

10 Years
5 Years
3 Years

9.13
-0.83
-22.28

P:E (Median)

8 Years
5 Years
3 Years

11.11
14.51
16.38

P:BV (Average)

8 Years
5 Years
3 Years

0.77
0.95
1.16

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.08
7.25
8.75

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 117.79 114.28 3.07% 143.89 115.40 24.69% 124.19 102.34 21.35% 85.01 102.16 -16.79%
Expenses 103.73 104.58 -0.81% 123.20 105.53 16.74% 120.71 96.71 24.82% 78.76 96.20 -18.13%
EBITDA 14.06 9.70 44.95% 20.69 9.87 109.63% 3.48 5.63 -38.19% 6.25 5.96 4.87%
EBIDTM 11.93% 8.49% 14.38% 8.56% 2.80% 5.50% 7.35% 5.83%
Other Income 0.62 0.31 100.00% 0.19 1.52 -87.50% 0.09 0.32 -71.88% 0.24 0.21 14.29%
Interest 6.17 3.17 94.64% 6.79 3.64 86.54% 4.20 2.01 108.96% 3.41 1.25 172.80%
Depreciation 3.97 1.47 170.07% 4.19 1.11 277.48% 2.26 1.41 60.28% 1.44 0.94 53.19%
PBT 4.54 5.36 -15.30% 9.90 3.11 218.33% -2.88 2.52 - 1.63 3.98 -59.05%
Tax 3.37 -0.11 - 4.51 1.13 299.12% 5.08 0.75 577.33% 0.29 1.65 -82.42%
PAT 1.17 5.47 -78.61% 5.39 1.99 170.85% -7.97 1.77 - 1.34 2.33 -42.49%
PATM 0.99% 4.79% 3.75% 1.72% -6.41% 1.73% 1.58% 2.28%
EPS 0.35 1.66 -78.92% 1.64 0.60 173.33% -2.42 0.54 - 0.41 0.71 -42.25%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 470.88 467.37 411.64 389.34 391.85 374.26 314.34 352.44 319.12 237.32 255.51 Net Sales Growth 8.45% 13.54% 5.73% -0.64% 4.70% 19.06% -10.81% 10.44% 34.47% -7.12% Cost Of Goods Sold 345.97 341.79 327.50 303.68 305.19 294.53 240.31 290.76 239.42 168.88 192.30 Gross Profit 124.91 125.59 84.14 85.67 86.67 79.73 74.03 61.69 79.70 68.44 63.21 GP Margin 26.53% 26.87% 20.44% 22.00% 22.12% 21.30% 23.55% 17.50% 24.97% 28.84% 24.74% Total Expenditure 426.40 427.26 384.92 367.21 370.54 355.29 295.93 338.72 301.62 221.28 239.34 Power & Fuel Cost - 48.25 26.55 26.52 30.64 22.68 25.78 21.42 33.04 30.74 28.63 % Of Sales - 10.32% 6.45% 6.81% 7.82% 6.06% 8.20% 6.08% 10.35% 12.95% 11.21% Employee Cost - 16.91 13.01 9.86 8.50 7.32 5.76 5.14 4.23 3.39 3.14 % Of Sales - 3.62% 3.16% 2.53% 2.17% 1.96% 1.83% 1.46% 1.33% 1.43% 1.23% Manufacturing Exp. - 11.21 9.79 18.33 16.72 22.15 18.47 15.04 18.45 14.16 11.84 % Of Sales - 2.40% 2.38% 4.71% 4.27% 5.92% 5.88% 4.27% 5.78% 5.97% 4.63% General & Admin Exp. - 7.49 6.00 6.57 4.55 3.88 3.25 3.57 5.01 3.07 2.63 % Of Sales - 1.60% 1.46% 1.69% 1.16% 1.04% 1.03% 1.01% 1.57% 1.29% 1.03% Selling & Distn. Exp. - 1.04 1.64 1.44 2.42 0.89 0.80 0.66 0.68 0.26 0.44 % Of Sales - 0.22% 0.40% 0.37% 0.62% 0.24% 0.25% 0.19% 0.21% 0.11% 0.17% Miscellaneous Exp. - 0.56 0.42 0.82 2.53 3.84 1.56 2.15 0.78 0.77 0.44 % Of Sales - 0.12% 0.10% 0.21% 0.65% 1.03% 0.50% 0.61% 0.24% 0.32% 0.14% EBITDA 44.48 40.11 26.72 22.13 21.31 18.97 18.41 13.72 17.50 16.04 16.17 EBITDA Margin 9.45% 8.58% 6.49% 5.68% 5.44% 5.07% 5.86% 3.89% 5.48% 6.76% 6.33% Other Income 1.14 0.83 2.37 1.66 1.65 0.78 0.47 2.08 0.53 0.60 0.47 Interest 20.57 17.57 7.99 7.71 8.55 8.87 9.41 10.27 9.52 8.73 9.24 Depreciation 11.86 9.36 4.40 3.76 3.66 3.65 4.33 5.37 5.21 5.39 5.74 PBT 13.19 14.01 16.70 12.33 10.75 7.22 5.14 0.16 3.30 2.53 1.65 Tax 13.25 9.77 4.56 3.29 4.74 2.80 1.08 2.69 2.14 -1.98 -0.12 Tax Rate 100.45% 69.74% 34.62% 26.68% 44.09% 38.78% 21.01% 1681.25% 64.85% -78.26% -7.27% PAT -0.07 4.24 8.60 9.03 6.01 4.42 4.06 -2.52 1.16 4.51 1.77 PAT before Minority Interest -0.07 4.24 8.60 9.03 6.01 4.42 4.06 -2.52 1.16 4.51 1.77 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 -0.01% 0.91% 2.09% 2.32% 1.53% 1.18% 1.29% -0.72% 0.36% 1.90% 0.69% PAT Growth -100.61% -50.70% -4.76% 50.25% 35.97% 8.87% - - -74.28% 154.80% EPS -0.02 1.29 2.61 2.74 1.83 1.34 1.23 -0.77 0.35 1.37 0.54

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 150.10 137.48 121.65 112.65 106.83 102.36 97.80 92.57 86.51 86.31 Share Capital 32.95 31.35 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 Total Reserves 117.15 106.14 91.65 82.65 76.83 72.36 67.80 62.57 56.51 56.31 Non-Current Liabilities 245.96 121.69 24.32 19.15 23.09 14.78 15.04 14.64 8.04 6.79 Secured Loans 208.79 99.39 4.99 9.51 14.84 7.40 8.86 11.30 6.72 0.76 Unsecured Loans 9.72 9.89 9.73 0.10 0.10 0.10 0.00 0.00 0.00 2.85 Long Term Provisions 2.00 1.70 1.23 0.83 0.62 0.52 0.49 0.34 0.45 0.34 Current Liabilities 112.26 102.73 42.85 69.32 87.09 79.37 83.00 91.08 76.01 66.71 Trade Payables 47.90 41.86 19.30 35.27 37.99 34.10 28.54 41.55 25.24 26.48 Other Current Liabilities 18.24 13.87 2.05 2.94 4.07 4.91 3.03 3.02 0.37 0.35 Short Term Borrowings 42.76 41.81 16.16 23.96 35.59 32.11 44.11 39.45 41.22 38.62 Short Term Provisions 3.36 5.19 5.34 7.14 9.44 8.25 7.32 7.07 9.17 1.27 Total Liabilities 508.32 361.90 188.82 201.12 217.01 196.51 195.84 198.29 170.56 159.81 Net Block 334.85 112.00 51.64 51.21 54.08 56.14 59.47 54.40 57.49 62.03 Gross Block 430.62 198.35 133.73 129.76 128.98 127.63 126.67 116.28 114.16 82.36 Accumulated Depreciation 95.77 86.36 82.09 78.55 74.89 71.49 67.20 61.88 56.67 20.32 Non Current Assets 354.51 204.36 76.12 74.74 89.61 72.74 82.32 80.24 78.21 85.29 Capital Work in Progress 9.41 67.13 4.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 2.54 2.41 7.25 7.25 7.22 7.22 7.22 7.22 2.33 7.07 Long Term Loans & Adv. 7.71 22.83 12.92 16.29 28.31 9.38 15.64 18.62 18.39 16.19 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 153.81 157.54 112.70 126.38 127.39 123.78 113.51 118.06 92.35 74.53 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 82.21 65.94 46.15 49.01 38.95 45.15 37.13 51.06 31.11 32.05 Sundry Debtors 15.10 8.29 18.28 49.15 50.08 53.71 54.04 42.90 40.89 26.30 Cash & Bank 16.24 45.06 22.62 11.95 8.40 7.87 0.91 0.39 -0.22 -0.04 Other Current Assets 40.25 0.99 1.06 0.94 29.96 17.05 21.43 23.71 20.58 16.22 Short Term Loans & Adv. 38.45 37.26 24.59 15.32 29.12 16.33 15.80 23.38 19.22 14.16 Net Current Assets 41.55 54.81 69.85 57.06 40.30 44.41 30.51 26.98 16.34 7.82 Total Assets 508.32 361.90 188.82 201.12 217.00 196.52 195.83 198.30 170.56 159.82

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 18.33 34.36 30.70 29.93 -0.09 28.70 9.73 9.44 3.69 3.95 PBT 14.01 13.17 12.33 10.75 7.22 5.14 0.16 3.30 2.53 1.65 Adjustment 26.93 16.10 11.51 12.21 12.69 13.74 14.02 14.73 14.55 15.28 Changes in Working Capital -20.81 6.28 8.83 6.97 -20.00 9.82 -4.46 -8.59 -13.39 -12.99 Cash after chg. in Working capital 20.14 35.55 32.66 29.93 -0.09 28.70 9.73 9.44 3.69 3.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.80 -1.19 -1.96 0.00 0.00 0.00 0.00 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 -158.32 -134.30 -9.36 -0.81 -1.73 -1.00 -1.16 -2.12 -0.85 -0.20 Net Fixed Assets -174.55 -127.43 -8.29 -0.78 -1.35 -0.96 -10.39 -2.12 -31.80 30.42 Net Investments -0.13 4.84 0.00 -0.03 0.00 0.00 0.00 -4.89 4.74 0.33 Others 16.36 -11.71 -1.07 0.00 -0.38 -0.04 9.23 4.89 26.21 -30.95 Cash from Financing Activity 111.16 122.38 -10.68 -25.56 2.35 -20.74 -8.04 -6.71 -3.02 -8.97 Net Cash Inflow / Outflow -28.82 22.44 10.67 3.55 0.53 6.96 0.52 0.60 -0.18 -5.22 Opening Cash & Equivalents 45.06 22.62 11.95 8.40 7.87 0.91 0.39 -0.22 -0.04 5.19 Closing Cash & Equivalent 16.24 45.06 22.62 11.95 8.40 7.87 0.91 0.39 -0.22 -0.04

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 43.23 41.42 38.00 35.00 33.06 31.57 30.05 30.86 28.84 28.77 ROA 0.98% 3.12% 4.63% 2.88% 2.14% 2.07% -1.28% 0.63% 2.73% 1.10% ROE 3.12% 7.06% 8.25% 5.89% 4.56% 4.39% -2.76% 1.30% 5.22% 2.09% ROCE 8.95% 9.77% 13.93% 13.18% 11.16% 10.41% 7.28% 9.23% 8.56% 8.45% Fixed Asset Turnover 1.49 2.48 2.96 3.03 2.92 2.47 2.90 2.77 2.47 2.87 Receivable days 9.13 11.78 31.61 46.21 50.59 62.56 50.20 47.91 50.42 31.40 Inventory Days 57.85 49.69 44.60 40.97 40.99 47.77 45.67 46.99 47.40 44.93 Payable days 47.93 34.08 32.79 43.81 44.67 47.57 37.53 39.66 42.57 38.84 Cash Conversion Cycle 19.05 27.39 43.41 43.37 46.91 62.76 58.33 55.24 55.24 37.49 Total Debt/Equity 1.94 1.20 0.29 0.34 0.53 0.44 0.59 0.55 0.55 0.49 Interest Cover 1.80 2.65 2.60 2.26 1.81 1.55 1.02 1.35 1.29 1.18

Top Investors:

amrit sales promotion pvt limited

gopal sponge & power

priyansh chitlangia

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