Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Consumer Durables - Domestic Appliances

Rating :
62/99

BSE: 532953 | NSE: VGUARD

248.80
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  255.65
  •  255.65
  •  245.15
  •  253.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  495997
  •  1231.75
  •  285.00
  •  163.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,725.01
  • 48.17
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,456.84
  • 0.48%
  • 8.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.05%
  • 0.14%
  • 13.08%
  • FII
  • DII
  • Others
  • 14.29%
  • 15.27%
  • 1.17%

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
  • 34.89
  • 58.06
  • 57.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.16
  • 9.83
  • 9.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.01
  • 36.28
  • 35.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
565.18
408.00
38.52%
855.20
541.14
58.04%
835.04
631.89
32.15%
623.01
623.27
-0.04%
Expenses
519.66
398.17
30.51%
744.81
495.53
50.31%
719.51
570.53
26.11%
546.64
544.37
0.42%
EBITDA
45.52
9.83
363.07%
110.39
45.61
142.03%
115.52
61.36
88.27%
76.36
78.90
-3.22%
EBIDTM
8.05%
2.41%
12.91%
8.43%
13.83%
9.71%
12.26%
12.66%
Other Income
3.87
4.65
-16.77%
3.94
5.03
-21.67%
5.56
5.84
-4.79%
6.58
7.79
-15.53%
Interest
1.54
1.17
31.62%
2.57
0.95
170.53%
1.22
1.09
11.93%
1.14
0.96
18.75%
Depreciation
11.25
8.20
37.20%
11.99
7.42
61.59%
9.75
7.65
27.45%
8.69
7.25
19.86%
PBT
36.60
5.11
616.24%
99.77
42.27
136.03%
110.11
58.46
88.35%
73.11
78.48
-6.84%
Tax
11.06
1.47
652.38%
31.39
10.03
212.96%
31.86
14.22
124.05%
21.49
19.74
8.87%
PAT
25.54
3.64
601.65%
68.39
32.23
112.19%
78.25
44.24
76.88%
51.62
58.75
-12.14%
PATM
4.52%
0.89%
8.00%
5.96%
9.37%
7.00%
8.29%
9.43%
EPS
0.59
0.09
555.56%
1.58
0.75
110.67%
1.81
1.02
77.45%
1.20
1.36
-11.76%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,878.43
2,721.24
2,502.94
2,594.01
2,325.73
2,085.64
Net Sales Growth
30.58%
8.72%
-3.51%
11.54%
11.51%
 
Cost Of Goods Sold
1,940.16
1,852.51
1,661.76
1,806.50
1,617.49
1,478.36
Gross Profit
938.27
868.73
841.18
787.51
708.24
607.28
GP Margin
32.60%
31.92%
33.61%
30.36%
30.45%
29.12%
Total Expenditure
2,530.62
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
347.79
312.10
257.99
224.31
190.37
208.61
EBITDA Margin
12.08%
11.47%
10.31%
8.65%
8.19%
10.00%
Other Income
19.95
20.73
25.13
20.05
11.04
13.46
Interest
6.47
6.10
4.16
1.76
2.04
2.10
Depreciation
41.68
38.63
29.38
23.01
19.68
16.24
PBT
319.59
288.10
249.58
219.59
179.69
203.73
Tax
95.80
86.21
61.33
51.55
44.63
59.12
Tax Rate
29.98%
29.92%
24.57%
23.48%
24.84%
29.02%
PAT
223.80
200.82
187.11
167.24
134.26
144.62
PAT before Minority Interest
222.54
201.89
188.25
168.05
135.05
144.62
Minority Interest
-1.26
-1.07
-1.14
-0.81
-0.79
0.00
PAT Margin
7.78%
7.38%
7.48%
6.45%
5.77%
6.93%
PAT Growth
61.17%
7.33%
11.88%
24.56%
-7.16%
 
EPS
5.20
4.67
4.35
3.89
3.12
3.36

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
59.30
53.92
54.73
48.54
42.78
Cash Conversion Cycle
55.90
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 industries makes further investment of Rs 20.40 crore in V-Guard Consumer Products
    14th Sep 2021, 11:04 AM

    The WOS is engaged in establishment and carrying on the business of manufacturing, selling and dealing in otherwise of various consumer electrical, electronics, electromechanical products

    Read More
  • V-Guard industries makes further investment of Rs 5 crore in V-Guard Consumer Products
    7th Sep 2021, 11:29 AM

    The WOS is engaged in establishment and carrying on the business of manufacturing, selling and dealing in otherwise of various consumer electrical, electronics, electromechanical products

    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.