Nifty
Sensex
:
:
15126.90
51266.27
144.90 (0.97%)
614.81 (1.21%)

Consumer Durables - Domestic Appliances

Rating :
69/99

BSE: 532953 | NSE: VGUARD

230.85
24-Feb-2021
  • Open
  • High
  • Low
  • Previous Close
  •  234.40
  •  234.40
  •  222.35
  •  232.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  207405
  •  480.31
  •  255.00
  •  149.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,946.93
  • 59.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,803.06
  • 0.39%
  • 9.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.55%
  • 0.15%
  • 10.14%
  • FII
  • DII
  • Others
  • 13.01%
  • 12.12%
  • 2.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.07
  • 5.91
  • 2.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.24
  • 7.31
  • 6.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.82
  • 10.64
  • 11.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 56.74
  • 58.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.20
  • 8.16
  • 10.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.51
  • 30.07
  • 37.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
835.04
631.89
32.15%
623.01
623.27
-0.04%
408.00
706.65
-42.26%
541.14
745.78
-27.44%
Expenses
719.51
570.53
26.11%
546.64
544.37
0.42%
398.17
634.52
-37.25%
495.53
665.38
-25.53%
EBITDA
115.52
61.36
88.27%
76.36
78.90
-3.22%
9.83
72.13
-86.37%
45.61
80.40
-43.27%
EBIDTM
13.83%
9.71%
12.26%
12.66%
2.41%
10.21%
14.01%
10.78%
Other Income
5.56
5.84
-4.79%
6.58
7.79
-15.53%
4.65
6.47
-28.13%
5.03
8.16
-38.36%
Interest
1.22
1.09
11.93%
1.14
0.96
18.75%
1.17
1.17
0.00%
0.95
0.33
187.88%
Depreciation
9.75
7.65
27.45%
8.69
7.25
19.86%
8.20
7.06
16.15%
7.42
5.86
26.62%
PBT
110.11
58.46
88.35%
73.11
78.48
-6.84%
5.11
70.37
-92.74%
42.27
82.37
-48.68%
Tax
31.86
14.22
124.05%
21.49
19.74
8.87%
1.47
17.34
-91.52%
10.03
20.98
-52.19%
PAT
78.25
44.24
76.88%
51.62
58.75
-12.14%
3.64
53.03
-93.14%
32.23
61.39
-47.50%
PATM
9.37%
7.00%
8.29%
9.43%
0.89%
7.50%
7.11%
8.23%
EPS
1.81
1.02
77.45%
1.20
1.36
-11.76%
0.09
1.24
-92.74%
28.29
1.43
1,878.32%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,407.19
2,502.94
2,594.01
2,325.73
2,085.64
Net Sales Growth
-11.09%
-3.51%
11.54%
11.51%
 
Cost Of Goods Sold
5,913.07
1,661.76
1,806.50
1,617.49
1,478.36
Gross Profit
-3,505.88
841.18
787.51
708.24
607.28
GP Margin
-145.64%
33.61%
30.36%
30.45%
29.12%
Total Expenditure
2,159.85
2,244.95
2,369.70
2,135.36
1,877.03
Power & Fuel Cost
-
14.74
13.79
13.58
11.21
% Of Sales
-
0.59%
0.53%
0.58%
0.54%
Employee Cost
-
208.83
205.40
171.97
143.95
% Of Sales
-
8.34%
7.92%
7.39%
6.90%
Manufacturing Exp.
-
91.16
78.96
66.24
54.65
% Of Sales
-
3.64%
3.04%
2.85%
2.62%
General & Admin Exp.
-
76.61
64.69
63.53
48.19
% Of Sales
-
3.06%
2.49%
2.73%
2.31%
Selling & Distn. Exp.
-
131.85
142.71
167.11
111.91
% Of Sales
-
5.27%
5.50%
7.19%
5.37%
Miscellaneous Exp.
-
60.00
57.65
35.45
28.75
% Of Sales
-
2.40%
2.22%
1.52%
1.38%
EBITDA
247.32
257.99
224.31
190.37
208.61
EBITDA Margin
10.27%
10.31%
8.65%
8.19%
10.00%
Other Income
21.82
25.13
20.05
11.04
13.46
Interest
4.48
4.16
1.76
2.04
2.10
Depreciation
34.06
29.38
23.01
19.68
16.24
PBT
230.60
249.58
219.59
179.69
203.73
Tax
64.85
61.33
51.55
44.63
59.12
Tax Rate
28.12%
24.57%
23.48%
24.84%
29.02%
PAT
165.74
187.11
167.24
134.26
144.62
PAT before Minority Interest
165.21
188.25
168.05
135.05
144.62
Minority Interest
-0.53
-1.14
-0.81
-0.79
0.00
PAT Margin
6.89%
7.48%
6.45%
5.77%
6.93%
PAT Growth
-23.77%
11.88%
24.56%
-7.16%
 
EPS
3.86
4.36
3.89
3.13
3.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
995.45
899.41
749.64
634.36
Share Capital
42.83
42.69
42.57
42.47
Total Reserves
923.87
814.43
673.78
571.11
Non-Current Liabilities
44.43
17.77
14.49
13.10
Secured Loans
0.00
0.00
0.00
2.40
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
9.72
11.54
8.73
6.72
Current Liabilities
408.90
452.00
404.95
286.81
Trade Payables
305.14
359.22
336.05
218.61
Other Current Liabilities
52.88
42.72
28.85
42.90
Short Term Borrowings
12.77
14.12
4.69
0.06
Short Term Provisions
38.11
35.95
35.37
25.24
Total Liabilities
1,452.41
1,371.68
1,170.77
934.27
Net Block
284.18
230.37
217.41
168.38
Gross Block
363.83
282.84
253.35
184.82
Accumulated Depreciation
79.65
52.47
35.93
16.45
Non Current Assets
391.96
285.54
254.52
212.50
Capital Work in Progress
66.87
7.85
7.46
10.42
Non Current Investment
0.28
0.28
0.28
0.27
Long Term Loans & Adv.
39.31
45.76
28.13
32.47
Other Non Current Assets
1.34
1.29
1.23
0.97
Current Assets
1,060.45
1,086.13
916.25
721.77
Current Investments
36.00
83.13
75.16
88.87
Inventories
478.95
376.39
316.49
274.33
Sundry Debtors
324.30
459.09
449.28
312.12
Cash & Bank
111.55
85.70
5.38
14.96
Other Current Assets
109.65
12.35
8.40
8.34
Short Term Loans & Adv.
95.80
69.47
61.53
23.15
Net Current Assets
651.55
634.13
511.30
434.97
Total Assets
1,452.41
1,371.67
1,170.77
934.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
141.39
156.21
52.25
129.85
PBT
249.58
219.59
179.69
203.73
Adjustment
22.09
30.65
37.17
33.48
Changes in Working Capital
-51.45
-41.64
-123.78
-41.75
Cash after chg. in Working capital
220.22
208.60
93.08
195.46
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-78.83
-52.39
-40.83
-65.61
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-111.81
-50.77
-24.62
-105.54
Net Fixed Assets
-139.01
-28.53
-48.17
Net Investments
47.13
-7.97
4.85
Others
-19.93
-14.27
18.70
Cash from Financing Activity
-91.46
-25.17
-37.25
-16.09
Net Cash Inflow / Outflow
-61.88
80.26
-9.61
8.23
Opening Cash & Equivalents
85.31
5.05
14.67
6.44
Closing Cash & Equivalent
23.43
85.31
5.05
14.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
22.57
20.08
16.83
14.45
ROA
13.33%
13.22%
12.83%
15.48%
ROE
20.64%
21.36%
20.31%
23.57%
ROCE
26.41%
26.50%
26.02%
32.16%
Fixed Asset Turnover
7.74
9.68
10.66
11.44
Receivable days
57.12
63.91
59.50
53.88
Inventory Days
62.37
48.75
46.17
47.36
Payable days
53.98
54.73
48.54
42.78
Cash Conversion Cycle
65.51
57.93
57.13
58.46
Total Debt/Equity
0.01
0.02
0.01
0.01
Interest Cover
60.98
125.74
89.05
97.99

News Update:


  • V-Guard Industries gets nod for acquisition of minority stake in Gegadyne Energy Labs
    15th Jan 2021, 15:19 PM

    V-Guard envisages start-up collaboration as one of the routes to participate in emerging technologies and building product capabilities for fueling future growth

    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.