Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Finance - NBFC

Rating :
49/99

BSE: 500439 | NSE: VHL

3183.45
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3250.00
  •  3275.00
  •  3171.60
  •  3238.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  895
  •  28.80
  •  3820.55
  •  1205.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,015.10
  • 4.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 938.61
  • 0.16%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.90%
  • 1.41%
  • 18.12%
  • FII
  • DII
  • Others
  • 2.99%
  • 1.00%
  • 1.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.05
  • -21.87
  • 12.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.61
  • -23.09
  • 23.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.15
  • -45.15
  • 27.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.38
  • 3.88
  • 3.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.23
  • 0.33
  • 0.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.14
  • 33.65
  • 43.63

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
2.78
6.13
-54.65%
8.31
-0.66
-
-2.69
9.12
-
8.05
-1.20
-
Expenses
0.44
0.24
83.33%
1.28
3.67
-65.12%
0.33
0.63
-47.62%
0.43
0.52
-17.31%
EBITDA
2.34
5.89
-60.27%
7.03
-4.33
-
-3.02
8.49
-
7.62
-1.72
-
EBIDTM
84.17%
96.08%
84.60%
656.06%
112.27%
93.09%
94.66%
143.33%
Other Income
0.31
0.34
-8.82%
0.21
0.33
-36.36%
0.34
0.35
-2.86%
0.35
0.35
0.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
2.65
6.23
-57.46%
7.24
-4.00
-
-2.68
8.84
-
7.97
-1.37
-
Tax
0.15
1.49
-89.93%
1.19
-2.21
-
-0.12
2.20
-
1.13
0.79
43.04%
PAT
2.50
4.74
-47.26%
6.05
-1.79
-
-2.56
6.64
-
6.84
-2.16
-
PATM
89.93%
77.32%
72.80%
271.21%
95.17%
72.81%
84.97%
180.00%
EPS
280.00
-38.93
-
235.20
113.17
107.83%
137.96
188.06
-26.64%
71.85
90.53
-20.63%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
16.45
19.79
20.74
13.96
41.72
67.96
12.72
Net Sales Growth
22.85%
-4.58%
48.57%
-66.54%
-38.61%
434.28%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
16.45
19.79
20.74
13.96
41.72
67.96
12.72
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
2.48
2.18
14.19
7.85
17.07
2.53
3.59
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.56
0.54
0.41
0.40
0.24
0.13
% Of Sales
-
2.83%
2.60%
2.94%
0.96%
0.35%
1.02%
Manufacturing Exp.
-
0.04
0.04
0.04
0.05
0.00
0.01
% Of Sales
-
0.20%
0.19%
0.29%
0.12%
0%
0.08%
General & Admin Exp.
-
0.72
1.15
1.41
2.16
1.58
0.93
% Of Sales
-
3.64%
5.54%
10.10%
5.18%
2.32%
7.31%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.86
12.46
5.99
14.46
0.71
2.51
% Of Sales
-
4.35%
60.08%
42.91%
34.66%
1.04%
19.73%
EBITDA
13.97
17.61
6.55
6.11
24.65
65.43
9.13
EBITDA Margin
84.92%
88.98%
31.58%
43.77%
59.08%
96.28%
71.78%
Other Income
1.21
1.25
1.38
1.40
1.36
244.11
1.25
Interest
0.00
0.09
0.09
0.04
0.32
0.00
0.00
Depreciation
0.00
0.01
0.01
0.01
0.01
0.04
0.04
PBT
15.18
18.75
7.83
7.46
25.68
309.51
10.35
Tax
2.35
3.70
1.33
0.19
2.41
6.29
1.29
Tax Rate
15.48%
19.73%
16.99%
2.55%
9.38%
2.03%
12.46%
PAT
12.83
15.05
6.50
7.28
23.28
303.21
9.05
PAT before Minority Interest
12.83
15.05
6.50
7.28
23.28
303.21
9.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
77.99%
76.05%
31.34%
52.15%
55.80%
446.16%
71.15%
PAT Growth
72.68%
131.54%
-10.71%
-68.73%
-92.32%
3,250.39%
 
EPS
40.09
47.03
20.31
22.75
72.75
947.53
28.28

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,305.79
2,125.68
1,997.47
1,821.94
1,548.38
1,247.09
Share Capital
3.19
3.19
3.19
3.19
3.19
3.19
Total Reserves
2,302.60
2,122.49
1,994.28
1,818.74
1,545.19
1,243.90
Non-Current Liabilities
-39.11
-39.16
-39.41
-37.70
-0.20
-0.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.03
0.02
0.01
0.01
0.00
0.00
Current Liabilities
62.17
62.07
62.76
2.99
55.31
13.50
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
1.08
3.71
0.65
0.67
1.03
0.78
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
61.09
58.36
62.11
2.32
54.28
12.72
Total Liabilities
2,328.85
2,148.59
2,020.82
1,787.23
1,603.49
1,259.88
Net Block
3.22
3.23
3.05
3.03
0.82
0.98
Gross Block
3.25
3.25
3.06
3.04
0.93
1.14
Accumulated Depreciation
0.04
0.03
0.02
0.01
0.11
0.17
Non Current Assets
2,031.90
1,897.81
1,707.45
1,554.78
1,176.41
1,056.63
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2,019.61
1,799.58
1,704.40
1,551.75
1,172.92
1,053.24
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
2.67
2.42
Other Non Current Assets
9.08
95.00
0.00
0.00
0.00
0.00
Current Assets
296.96
250.78
313.37
232.44
427.09
203.25
Current Investments
147.15
179.77
247.79
224.43
333.10
186.27
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
0.00
Cash & Bank
76.49
4.81
2.34
1.68
1.31
0.62
Other Current Assets
73.33
6.29
4.45
4.60
92.68
16.35
Short Term Loans & Adv.
67.35
59.92
58.79
1.72
87.71
13.68
Net Current Assets
234.78
188.71
250.61
229.45
371.77
189.75
Total Assets
2,328.86
2,148.59
2,020.82
1,787.22
1,603.50
1,259.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
82.14
-94.57
5.99
2.23
-34.35
0.00
PBT
18.75
7.83
177.65
211.23
309.51
0.00
Adjustment
-11.91
-2.66
-172.57
-202.84
-302.54
0.00
Changes in Working Capital
78.87
-94.18
0.32
0.89
-2.30
0.00
Cash after chg. in Working capital
85.71
-89.01
5.40
9.27
4.66
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.57
-5.56
0.59
-7.04
-39.02
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-10.42
98.95
-3.45
0.08
36.17
0.00
Net Fixed Assets
0.00
-0.19
-0.02
-2.11
0.21
Net Investments
-72.95
99.26
-4.43
-136.22
-144.95
Others
62.53
-0.12
1.00
138.41
180.91
Cash from Financing Activity
-0.02
-1.92
-1.90
-1.93
-1.14
0.00
Net Cash Inflow / Outflow
71.70
2.46
0.64
0.38
0.69
0.00
Opening Cash & Equivalents
4.69
2.22
1.59
1.21
0.62
0.00
Closing Cash & Equivalent
76.39
4.69
2.22
1.59
1.31
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
7224.79
6660.44
6258.73
5708.71
4851.57
3907.53
ROA
0.67%
0.31%
0.38%
1.37%
21.18%
0.91%
ROE
0.68%
0.32%
0.38%
1.38%
21.69%
1.23%
ROCE
0.85%
0.38%
0.39%
1.54%
22.14%
1.11%
Fixed Asset Turnover
6.08
6.57
4.57
20.99
65.44
0.04
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
212.90
89.99
195.85
82.32
0.00
0.00

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.