Nifty
:
14371.90
Sensex
:
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)
Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Veto Switchgears & Cables Ltd.

Electric Equipment

Rating :
66/99

BSE: 539331 | NSE: VETO

NSE BSE
90.95
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  93.65
  •  93.85
  •  90.50
  •  91.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20886
  •  19.19
  •  101.00
  •  26.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 173.85
  • 18.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 183.30
  • N/A
  • 0.95

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.74%
  • 4.67%
  • 28.78%
  • FII
  • DII
  • Others
  • 3.18%
  • 0.00%
  • 7.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.94
  • -3.20
  • -15.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.28
  • -6.13
  • -14.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.68
  • -6.65
  • -31.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.59
  • 10.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.83
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.80
  • 6.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
42.17
37.01
13.94%
23.05
35.62
-35.29%
38.88
46.92
-17.14%
38.71
56.30
-31.24%
Expenses
38.56
32.55
18.46%
19.05
31.56
-39.64%
34.91
42.28
-17.43%
32.54
53.03
-38.64%
EBITDA
3.61
4.46
-19.06%
4.00
4.06
-1.48%
3.97
4.64
-14.44%
6.17
3.28
88.11%
EBIDTM
8.55%
12.05%
17.36%
11.39%
10.21%
9.89%
15.94%
5.82%
Other Income
0.25
0.26
-3.85%
0.28
0.02
1,300.00%
0.16
0.12
33.33%
0.24
0.06
300.00%
Interest
0.39
1.05
-62.86%
0.49
1.04
-52.88%
0.71
1.16
-38.79%
0.88
0.94
-6.38%
Depreciation
0.40
0.40
0.00%
0.57
0.41
39.02%
0.52
0.45
15.56%
0.40
0.34
17.65%
PBT
3.08
3.27
-5.81%
3.22
2.62
22.90%
2.90
3.15
-7.94%
5.13
2.05
150.24%
Tax
1.06
0.96
10.42%
0.96
0.99
-3.03%
1.17
2.04
-42.65%
1.52
0.73
108.22%
PAT
2.02
2.31
-12.55%
2.26
1.64
37.80%
1.73
1.11
55.86%
3.61
1.33
171.43%
PATM
4.78%
6.24%
9.80%
4.59%
4.44%
2.36%
9.32%
2.36%
EPS
1.05
1.21
-13.22%
1.18
0.86
37.21%
0.90
0.58
55.17%
1.89
0.69
173.91%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
142.81
150.22
218.30
253.07
239.08
176.74
97.30
94.48
74.14
68.60
53.21
Net Sales Growth
-18.79%
-31.19%
-13.74%
5.85%
35.27%
81.64%
2.98%
27.43%
8.08%
28.92%
 
Cost Of Goods Sold
98.98
104.86
172.66
189.91
189.62
128.00
64.50
68.48
51.12
47.48
36.98
Gross Profit
43.83
45.36
45.64
63.16
49.45
48.74
32.80
26.00
23.02
21.12
16.23
GP Margin
30.69%
30.20%
20.91%
24.96%
20.68%
27.58%
33.71%
27.52%
31.05%
30.79%
30.50%
Total Expenditure
125.06
131.36
197.36
211.79
213.62
150.87
82.12
83.67
63.29
57.54
46.12
Power & Fuel Cost
-
0.90
1.08
1.11
0.99
1.08
0.97
0.85
0.72
0.60
0.51
% Of Sales
-
0.60%
0.49%
0.44%
0.41%
0.61%
1.00%
0.90%
0.97%
0.87%
0.96%
Employee Cost
-
10.62
9.03
8.68
11.96
7.38
5.83
5.04
4.38
4.03
3.97
% Of Sales
-
7.07%
4.14%
3.43%
5.00%
4.18%
5.99%
5.33%
5.91%
5.87%
7.46%
Manufacturing Exp.
-
3.81
4.66
3.30
3.65
5.37
4.38
4.08
2.57
2.39
1.87
% Of Sales
-
2.54%
2.13%
1.30%
1.53%
3.04%
4.50%
4.32%
3.47%
3.48%
3.51%
General & Admin Exp.
-
3.41
3.19
3.91
3.65
2.65
1.87
1.77
1.73
1.50
1.08
% Of Sales
-
2.27%
1.46%
1.55%
1.53%
1.50%
1.92%
1.87%
2.33%
2.19%
2.03%
Selling & Distn. Exp.
-
4.72
4.42
3.42
2.37
4.99
3.39
2.76
2.02
1.25
1.46
% Of Sales
-
3.14%
2.02%
1.35%
0.99%
2.82%
3.48%
2.92%
2.72%
1.82%
2.74%
Miscellaneous Exp.
-
3.04
2.31
1.45
1.38
1.41
1.18
0.69
0.75
0.28
1.46
% Of Sales
-
2.02%
1.06%
0.57%
0.58%
0.80%
1.21%
0.73%
1.01%
0.41%
0.47%
EBITDA
17.75
18.86
20.94
41.28
25.46
25.87
15.18
10.81
10.85
11.06
7.09
EBITDA Margin
12.43%
12.55%
9.59%
16.31%
10.65%
14.64%
15.60%
11.44%
14.63%
16.12%
13.32%
Other Income
0.93
0.68
0.38
1.98
1.65
0.24
0.54
0.87
0.28
0.10
0.04
Interest
2.47
3.73
3.89
2.76
4.12
4.55
3.95
2.05
2.45
2.58
1.29
Depreciation
1.89
1.90
1.47
1.58
1.66
1.97
2.01
1.20
1.06
1.06
0.90
PBT
14.33
13.92
15.96
38.92
21.31
19.59
9.75
8.43
7.62
7.53
4.93
Tax
4.71
4.64
4.38
9.95
2.99
2.28
2.61
2.35
1.74
0.32
0.07
Tax Rate
32.87%
33.33%
27.44%
25.57%
14.03%
14.82%
26.77%
27.88%
22.83%
4.25%
1.42%
PAT
9.62
9.28
11.57
28.97
18.32
13.09
7.14
6.09
5.88
7.21
4.86
PAT before Minority Interest
9.62
9.28
11.57
28.97
18.32
13.09
7.14
6.09
5.88
7.21
4.86
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
6.74%
6.18%
5.30%
11.45%
7.66%
7.41%
7.34%
6.45%
7.93%
10.51%
9.13%
PAT Growth
50.55%
-19.79%
-60.06%
58.13%
39.95%
83.33%
17.24%
3.57%
-18.45%
48.35%
 
EPS
5.04
4.86
6.06
15.17
9.59
6.85
3.74
3.19
3.08
3.77
2.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
177.77
167.31
148.44
101.45
80.89
72.65
65.53
59.44
27.09
19.82
Share Capital
19.11
19.11
18.33
18.33
18.33
18.33
18.33
16.66
5.38
5.33
Total Reserves
158.65
148.20
105.87
78.60
62.56
54.33
47.20
42.78
21.71
14.49
Non-Current Liabilities
-1.49
-1.37
0.52
3.06
5.30
6.16
6.52
0.82
0.89
1.29
Secured Loans
0.11
0.78
3.25
5.33
6.02
6.27
6.35
0.63
0.71
1.09
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
0.26
0.14
0.00
0.00
0.11
0.08
0.05
0.02
0.00
0.00
Current Liabilities
41.27
52.18
49.92
38.69
55.28
42.22
39.98
13.13
28.35
24.78
Trade Payables
9.64
8.18
7.65
8.65
10.64
10.30
7.20
7.48
5.49
3.75
Other Current Liabilities
7.66
6.63
4.68
6.12
7.32
3.40
3.67
2.02
4.05
2.91
Short Term Borrowings
23.81
37.18
32.14
23.36
34.01
28.35
29.10
3.63
18.70
17.97
Short Term Provisions
0.16
0.19
5.44
0.57
3.31
0.17
0.00
0.00
0.12
0.15
Total Liabilities
217.55
218.12
198.88
143.20
141.47
121.03
112.04
73.40
56.34
45.90
Net Block
25.45
15.68
22.85
19.88
20.94
21.80
21.49
9.77
9.50
8.79
Gross Block
41.45
30.09
35.88
31.46
30.86
29.81
27.68
14.78
13.50
11.84
Accumulated Depreciation
16.01
14.41
13.03
11.58
9.92
8.02
6.19
5.01
4.00
3.05
Non Current Assets
44.65
32.73
32.10
33.69
42.45
40.59
37.92
14.07
13.63
11.81
Capital Work in Progress
3.04
0.26
7.32
7.77
2.86
0.01
0.00
0.00
0.00
0.02
Non Current Investment
14.23
14.53
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
Long Term Loans & Adv.
1.02
1.27
1.16
2.65
17.83
18.05
16.41
4.28
4.10
2.98
Other Non Current Assets
0.91
0.98
0.75
3.37
0.80
0.71
0.00
0.00
0.02
0.01
Current Assets
172.89
185.39
166.78
109.52
99.03
80.45
74.11
59.33
42.72
34.10
Current Investments
0.00
0.00
0.00
0.00
0.29
0.49
0.93
0.00
0.00
0.00
Inventories
90.11
98.11
44.63
39.10
35.13
25.00
25.82
24.34
17.87
14.17
Sundry Debtors
59.48
60.98
106.55
56.02
41.78
33.40
30.29
20.14
20.40
15.88
Cash & Bank
15.70
15.08
3.15
9.79
15.40
2.18
12.85
9.13
2.07
2.21
Other Current Assets
7.61
0.12
0.07
0.06
6.43
19.38
4.21
5.71
2.38
1.84
Short Term Loans & Adv.
7.34
11.10
12.38
4.56
6.40
2.69
4.21
5.71
2.38
1.82
Net Current Assets
131.63
133.21
116.86
70.83
43.74
38.23
34.13
46.20
14.37
9.32
Total Assets
217.54
218.12
198.88
143.21
141.48
121.04
112.03
73.40
56.35
45.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
31.86
10.96
-25.04
19.61
21.46
-2.07
0.38
0.06
3.60
6.10
PBT
13.92
15.96
38.92
21.31
15.38
9.75
8.43
7.86
7.53
4.93
Adjustment
6.23
9.12
4.26
9.47
6.86
5.87
2.72
3.31
3.54
2.15
Changes in Working Capital
16.19
-4.53
-63.25
-8.50
1.83
-15.83
-9.00
-9.14
-5.89
-0.12
Cash after chg. in Working capital
36.35
20.55
-20.06
22.28
24.07
-0.20
2.15
2.03
5.18
6.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.49
-9.58
-4.98
-2.67
-2.60
-1.87
-1.78
-1.73
-1.59
-0.87
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
-12.54
-1.82
3.94
-11.00
-7.80
3.21
-25.68
-9.32
-1.69
-1.34
Net Fixed Assets
-4.46
12.85
-3.31
-3.47
-3.13
-1.98
-12.90
-1.28
-1.64
-0.56
Net Investments
-10.48
-14.51
0.00
0.29
-1.62
0.43
-0.93
0.00
0.00
0.00
Others
2.40
-0.16
7.25
-7.82
-3.05
4.76
-11.85
-8.04
-0.05
-0.78
Cash from Financing Activity
-18.76
2.61
20.92
-20.68
-0.05
-4.79
29.14
8.86
-2.18
-4.29
Net Cash Inflow / Outflow
0.56
11.76
-0.18
-12.08
13.62
-3.65
3.84
-0.41
-0.27
0.47
Opening Cash & Equivalents
14.55
2.79
2.61
15.22
1.60
5.25
1.41
1.82
2.09
1.62
Closing Cash & Equivalent
15.10
14.55
2.79
2.61
15.22
1.60
5.25
1.41
1.82
2.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
93.00
87.53
67.77
52.89
44.14
39.64
35.75
32.43
22.88
16.90
ROA
4.26%
5.55%
16.94%
12.87%
9.98%
6.13%
6.57%
9.06%
14.11%
10.98%
ROE
5.38%
7.94%
26.20%
20.61%
17.05%
10.34%
9.74%
13.58%
30.75%
28.79%
ROCE
8.60%
10.09%
26.18%
19.91%
17.28%
13.13%
12.69%
18.07%
23.16%
16.04%
Fixed Asset Turnover
4.20
6.62
7.53
7.67
5.83
3.38
4.45
5.24
5.42
4.90
Receivable days
146.34
140.05
116.97
74.65
77.62
119.44
97.42
99.79
96.51
90.77
Inventory Days
228.67
119.33
60.25
56.66
62.09
95.32
96.91
103.92
85.25
87.65
Payable days
27.04
11.62
13.80
16.50
24.62
37.45
32.16
34.90
28.49
28.83
Cash Conversion Cycle
347.98
247.76
163.42
114.81
115.09
177.32
162.16
168.82
153.26
149.59
Total Debt/Equity
0.14
0.24
0.30
0.32
0.52
0.48
0.55
0.08
0.75
1.01
Interest Cover
4.73
5.10
15.12
6.17
4.38
3.47
5.12
4.11
3.92
4.82

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Veto switch gears acquires 46% stake in Vankon modular
    18th Nov 2020, 16:03 PM

    Company is having market presence mainly in Delhi NCR, Uttar Pradesh, Rajasthan and Maharashtra

    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.