Nifty
Sensex
:
:
11925.85
40654.82
52.80 (0.44%)
223.22 (0.55%)

Consumer Durables - Domestic Appliances

Rating :
57/99

BSE: 532953 | NSE: VGUARD

167.25
19-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  168.50
  •  168.70
  •  166.00
  •  167.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  283522
  •  473.51
  •  259.20
  •  149.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,165.01
  • 51.89
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,066.23
  • 0.54%
  • 7.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.64%
  • 0.16%
  • 10.51%
  • FII
  • DII
  • Others
  • 12.51%
  • 12.65%
  • 1.53%

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
  • -
  • 52.48
  • 58.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.73
  • 7.26
  • 10.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.35
  • 25.91
  • 37.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
408.00
706.65
-42.26%
541.14
745.78
-27.44%
631.89
601.31
5.09%
623.27
604.50
3.11%
Expenses
398.17
634.52
-37.25%
495.53
665.37
-25.53%
570.53
555.39
2.73%
544.37
554.00
-1.74%
EBITDA
9.83
72.13
-86.37%
45.61
80.41
-43.28%
61.36
45.92
33.62%
78.90
50.50
56.24%
EBIDTM
2.41%
10.21%
14.01%
10.78%
9.71%
7.64%
12.66%
8.35%
Other Income
4.65
6.47
-28.13%
5.03
8.17
-38.43%
5.84
4.73
23.47%
7.79
3.92
98.72%
Interest
1.17
1.17
0.00%
0.95
0.33
187.88%
1.09
0.67
62.69%
0.96
0.41
134.15%
Depreciation
8.20
7.06
16.15%
7.42
5.86
26.62%
7.65
5.88
30.10%
7.25
5.75
26.09%
PBT
5.11
70.38
-92.74%
42.27
82.38
-48.69%
58.46
44.10
32.56%
78.48
48.27
62.59%
Tax
1.47
17.34
-91.52%
10.03
20.99
-52.22%
14.22
10.00
42.20%
19.74
10.23
92.96%
PAT
3.64
53.03
-93.14%
32.23
61.40
-47.51%
44.24
34.10
29.74%
58.75
38.04
54.44%
PATM
0.89%
7.50%
7.11%
8.23%
7.00%
5.67%
9.43%
6.29%
EPS
0.08
1.24
-93.55%
0.75
1.43
-47.55%
1.03
0.80
28.75%
1.37
0.89
53.93%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,204.30
2,502.94
2,594.01
2,325.73
2,085.64
Net Sales Growth
-17.08%
-3.51%
11.54%
11.51%
 
Cost Of Goods Sold
5,759.86
1,661.76
1,806.50
1,617.49
1,478.36
Gross Profit
-3,555.56
841.18
787.51
708.24
607.28
GP Margin
-161.30%
33.61%
30.36%
30.45%
29.12%
Total Expenditure
2,008.60
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
71.66
63.53
48.19
% Of Sales
-
3.06%
2.76%
2.73%
2.31%
Selling & Distn. Exp.
-
131.85
145.53
167.11
111.91
% Of Sales
-
5.27%
5.61%
7.19%
5.37%
Miscellaneous Exp.
-
60.00
47.87
35.45
28.75
% Of Sales
-
2.40%
1.85%
1.52%
1.38%
EBITDA
195.70
257.99
224.31
190.37
208.61
EBITDA Margin
8.88%
10.31%
8.65%
8.19%
10.00%
Other Income
23.31
25.13
20.05
11.04
13.46
Interest
4.17
4.16
1.76
2.04
2.10
Depreciation
30.52
29.38
23.01
19.68
16.24
PBT
184.32
249.58
219.59
179.69
203.73
Tax
45.46
61.33
51.55
44.63
59.12
Tax Rate
24.66%
24.57%
23.48%
24.84%
29.02%
PAT
138.86
187.11
167.24
134.26
144.62
PAT before Minority Interest
138.13
188.25
168.05
135.05
144.62
Minority Interest
-0.73
-1.14
-0.81
-0.79
0.00
PAT Margin
6.30%
7.48%
6.45%
5.77%
6.93%
PAT Growth
-25.57%
11.88%
24.56%
-7.16%
 
EPS
3.24
4.36
3.90
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
455.02
404.95
286.81
Trade Payables
305.14
362.24
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
1,374.70
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
1,089.15
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
471.95
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
59.63
61.53
23.15
Net Current Assets
651.55
634.13
511.30
434.97
Total Assets
1,452.41
1,374.69
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
156.26
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
-41.59
-123.78
-41.75
Cash after chg. in Working capital
220.22
208.65
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
-25.22
-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%
13.20%
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
64.81
59.50
53.88
Inventory Days
62.37
48.75
46.17
47.36
Payable days
53.98
54.85
48.54
42.78
Cash Conversion Cycle
65.51
58.71
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:


  • Axis Mutual Fund offloads shares worth over Rs 152 crore of V-Guard Industries
    21st Aug 2020, 13:56 PM

    They were purchased by SBI Mutual Fund

    Read More
  • V-Guard Industries reports 93% fall in Q1 consolidated net profit
    29th Jul 2020, 09:41 AM

    Total income of the company decreased by 42.13% at Rs 412.65 crore for Q1FY21

    Read More
  • V-Guard Inds. - Quarterly Results
    27th Jul 2020, 15:19 PM

    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.