Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Consumer Durables - Domestic Appliances

Rating :
59/99

BSE: 532953 | NSE: VGUARD

218.45
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 224.20
  • 226.75
  • 217.10
  • 225.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  212688
  •  470.32
  •  274.80
  •  181.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,437.82
  • 41.32
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,169.65
  • 0.59%
  • 6.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.88%
  • 0.13%
  • 13.29%
  • FII
  • DII
  • Others
  • 12.67%
  • 17.32%
  • 0.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.84
  • 5.46
  • 1.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.60
  • 8.39
  • 6.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.63
  • 6.79
  • 6.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.33
  • 56.01
  • 51.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 9.41
  • 8.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.92
  • 34.44
  • 31.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,058.21
855.20
23.74%
967.38
835.04
15.85%
907.40
623.01
45.65%
565.18
408.00
38.52%
Expenses
947.18
744.81
27.17%
880.60
719.51
22.39%
812.51
546.64
48.64%
519.66
398.17
30.51%
EBITDA
111.03
110.39
0.58%
86.78
115.52
-24.88%
94.90
76.36
24.28%
45.52
9.83
363.07%
EBIDTM
10.49%
12.91%
8.97%
13.83%
10.46%
12.26%
8.05%
2.41%
Other Income
3.64
3.94
-7.61%
2.69
5.56
-51.62%
2.57
6.58
-60.94%
3.87
4.65
-16.77%
Interest
1.76
2.57
-31.52%
1.50
1.22
22.95%
3.09
1.14
171.05%
1.54
1.17
31.62%
Depreciation
12.92
11.99
7.76%
13.79
9.75
41.44%
11.18
8.69
28.65%
11.25
8.20
37.20%
PBT
99.99
99.77
0.22%
74.18
110.11
-32.63%
83.20
73.11
13.80%
36.60
5.11
616.24%
Tax
10.41
31.39
-66.84%
20.26
31.86
-36.41%
23.80
21.49
10.75%
11.06
1.47
652.38%
PAT
89.58
68.39
30.98%
53.92
78.25
-31.09%
59.40
51.62
15.07%
25.54
3.64
601.65%
PATM
8.46%
8.00%
5.57%
9.37%
6.55%
8.29%
4.52%
0.89%
EPS
2.08
1.58
31.65%
1.23
1.81
-32.04%
1.38
1.20
15.00%
0.59
0.09
555.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
3,498.17
2,721.24
2,502.94
2,594.01
2,325.73
2,085.64
Net Sales Growth
28.55%
8.72%
-3.51%
11.54%
11.51%
 
Cost Of Goods Sold
2,413.89
1,852.51
1,661.76
1,806.50
1,617.49
1,478.36
Gross Profit
1,084.28
868.73
841.18
787.51
708.24
607.28
GP Margin
31.00%
31.92%
33.61%
30.36%
30.45%
29.12%
Total Expenditure
3,159.95
2,409.14
2,244.95
2,369.70
2,135.36
1,877.03
Power & Fuel Cost
-
16.27
14.74
13.79
13.58
11.21
% Of Sales
-
0.60%
0.59%
0.53%
0.58%
0.54%
Employee Cost
-
226.58
208.83
205.40
171.97
143.95
% Of Sales
-
8.33%
8.34%
7.92%
7.39%
6.90%
Manufacturing Exp.
-
100.52
93.41
78.96
66.24
54.65
% Of Sales
-
3.69%
3.73%
3.04%
2.85%
2.62%
General & Admin Exp.
-
36.55
74.36
64.69
63.53
48.19
% Of Sales
-
1.34%
2.97%
2.49%
2.73%
2.31%
Selling & Distn. Exp.
-
108.11
131.85
142.71
167.11
111.91
% Of Sales
-
3.97%
5.27%
5.50%
7.19%
5.37%
Miscellaneous Exp.
-
68.60
60.00
57.65
35.45
28.75
% Of Sales
-
2.52%
2.40%
2.22%
1.52%
1.38%
EBITDA
338.23
312.10
257.99
224.31
190.37
208.61
EBITDA Margin
9.67%
11.47%
10.31%
8.65%
8.19%
10.00%
Other Income
12.77
20.73
25.13
20.05
11.04
13.46
Interest
7.89
6.10
4.16
1.76
2.04
2.10
Depreciation
49.14
38.63
29.38
23.01
19.68
16.24
PBT
293.97
288.10
249.58
219.59
179.69
203.73
Tax
65.53
86.21
61.33
51.55
44.63
59.12
Tax Rate
22.29%
29.92%
24.57%
23.48%
24.84%
29.02%
PAT
228.44
200.82
187.11
167.24
134.26
144.62
PAT before Minority Interest
227.68
201.89
188.25
168.05
135.05
144.62
Minority Interest
-0.76
-1.07
-1.14
-0.81
-0.79
0.00
PAT Margin
6.53%
7.38%
7.48%
6.45%
5.77%
6.93%
PAT Growth
13.15%
7.33%
11.88%
24.56%
-7.16%
 
EPS
5.29
4.65
4.34
3.88
3.11
3.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,211.29
995.45
899.41
749.64
634.36
Share Capital
43.02
42.83
42.69
42.57
42.47
Total Reserves
1,138.21
923.87
814.43
673.78
571.11
Non-Current Liabilities
62.43
44.43
17.77
14.49
13.10
Secured Loans
0.00
0.00
0.00
0.00
2.40
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
11.70
9.72
11.54
8.73
6.72
Current Liabilities
592.72
408.90
452.00
404.95
286.81
Trade Payables
474.72
305.14
359.22
336.05
218.61
Other Current Liabilities
50.30
52.88
42.72
28.85
42.90
Short Term Borrowings
13.01
12.77
14.12
4.69
0.06
Short Term Provisions
54.69
38.11
35.95
35.37
25.24
Total Liabilities
1,871.15
1,452.41
1,371.68
1,170.77
934.27
Net Block
369.45
284.18
230.37
217.41
168.38
Gross Block
486.07
363.83
282.84
253.35
184.82
Accumulated Depreciation
116.62
79.65
52.47
35.93
16.45
Non Current Assets
470.13
391.96
285.54
254.52
212.50
Capital Work in Progress
19.55
66.87
7.85
7.46
10.42
Non Current Investment
33.68
0.28
0.28
0.28
0.27
Long Term Loans & Adv.
43.58
39.31
45.76
28.13
32.47
Other Non Current Assets
3.87
1.34
1.29
1.23
0.97
Current Assets
1,401.03
1,060.45
1,086.13
916.25
721.77
Current Investments
0.00
36.00
83.13
75.16
88.87
Inventories
631.51
478.95
376.39
316.49
274.33
Sundry Debtors
388.07
324.30
459.09
449.28
312.12
Cash & Bank
281.18
111.55
85.70
5.38
14.96
Other Current Assets
100.27
13.85
12.35
8.40
31.49
Short Term Loans & Adv.
81.90
95.80
69.47
61.53
23.15
Net Current Assets
808.30
651.55
634.13
511.30
434.97
Total Assets
1,871.16
1,452.41
1,371.67
1,170.77
934.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
222.15
140.68
156.21
52.25
129.85
PBT
288.10
249.58
219.59
179.69
203.73
Adjustment
49.05
22.09
30.65
37.17
33.48
Changes in Working Capital
-41.33
-52.16
-41.64
-123.78
-41.75
Cash after chg. in Working capital
295.82
219.51
208.60
93.08
195.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-73.67
-78.83
-52.39
-40.83
-65.61
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
40.92
-111.10
-50.77
-24.62
-105.54
Net Fixed Assets
-74.64
-139.01
-28.53
-48.17
Net Investments
2.60
47.13
-7.97
4.85
Others
112.96
-19.22
-14.27
18.70
Cash from Financing Activity
-5.74
-91.46
-25.17
-37.25
-16.09
Net Cash Inflow / Outflow
257.34
-61.88
80.26
-9.61
8.23
Opening Cash & Equivalents
23.43
85.31
5.05
14.67
6.44
Closing Cash & Equivalent
280.77
23.43
85.31
5.05
14.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
27.46
22.57
20.08
16.83
14.45
ROA
12.15%
13.33%
13.22%
12.83%
15.48%
ROE
18.80%
20.64%
21.36%
20.31%
23.57%
ROCE
26.36%
26.41%
26.50%
26.02%
32.16%
Fixed Asset Turnover
6.80
8.29
9.68
10.66
11.44
Receivable days
45.02
53.34
63.91
59.50
53.88
Inventory Days
70.18
58.24
48.75
46.17
47.36
Payable days
76.83
53.92
54.73
48.54
42.78
Cash Conversion Cycle
38.38
57.66
57.93
57.13
58.46
Total Debt/Equity
0.01
0.01
0.02
0.01
0.01
Interest Cover
48.24
60.98
125.74
89.05
97.99

News Update:


  • V-Guard Inds. - Quarterly Results
    19th May 2022, 12:38 PM

    Read More
  • V-Guard Industries makes further investment of Rs 29.89 crore in VCPL
    13th May 2022, 09:20 AM

    The total amount of investment made till date of this disclosure is Rs 89.69 crore

    Read More
  • V-Guard Industries to expand footprint in northern, eastern and western regions
    31st Mar 2022, 16:54 PM

    The company is also investing in manufacturing and is setting up new plants in Uttarakhand, Sikkim, and Hyderabad

    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.