Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Finance - NBFC

Rating :
45/99

BSE: 500439 | NSE: VHL

3386.30
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3499.00
  •  3499.00
  •  3362.10
  •  3387.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2593
  •  89.19
  •  3820.55
  •  1205.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,081.28
  • 8.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,076.47
  • N/A
  • 0.47

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
  • 18.87
  • 10.27
  • -20.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.30
  • -6.43
  • -23.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.78
  • -6.40
  • -34.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.21
  • 3.82
  • 3.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.22
  • 0.32
  • 0.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.95
  • 31.57
  • 41.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
8.31
-0.66
-
-2.69
9.12
-
8.05
-1.20
-
6.13
5.17
18.57%
Expenses
1.28
3.67
-65.12%
0.33
0.63
-47.62%
0.43
0.52
-17.31%
0.24
1.17
-79.49%
EBITDA
7.03
-4.33
-
-3.02
8.49
-
7.62
-1.72
-
5.89
4.00
47.25%
EBIDTM
84.60%
656.06%
112.27%
93.09%
94.66%
143.33%
96.08%
77.37%
Other Income
0.21
0.33
-36.36%
0.34
0.35
-2.86%
0.35
0.35
0.00%
0.34
0.35
-2.86%
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
7.24
-4.00
-
-2.68
8.84
-
7.97
-1.37
-
6.23
4.35
43.22%
Tax
1.19
-2.21
-
-0.12
2.20
-
1.13
0.79
43.04%
1.49
0.55
170.91%
PAT
6.05
-1.79
-
-2.56
6.64
-
6.84
-2.16
-
4.74
3.80
24.74%
PATM
72.80%
271.21%
95.17%
72.81%
84.97%
180.00%
77.32%
73.50%
EPS
235.20
113.17
107.83%
137.96
188.06
-26.64%
71.85
90.53
-20.63%
-38.93
108.90
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
19.80
20.74
13.96
41.72
67.96
12.72
Net Sales Growth
59.29%
48.57%
-66.54%
-38.61%
434.28%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
19.80
20.74
13.96
41.72
67.96
12.72
GP Margin
100.00%
100%
100%
100%
100%
100%
Total Expenditure
2.28
14.19
7.85
17.07
2.53
3.59
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Employee Cost
-
0.54
0.41
0.40
0.24
0.13
% Of Sales
-
2.60%
2.94%
0.96%
0.35%
1.02%
Manufacturing Exp.
-
0.04
0.04
0.05
0.00
0.01
% Of Sales
-
0.19%
0.29%
0.12%
0%
0.08%
General & Admin Exp.
-
1.15
1.41
2.16
1.58
0.93
% Of Sales
-
5.54%
10.10%
5.18%
2.32%
7.31%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
12.46
5.99
14.46
0.71
2.51
% Of Sales
-
60.08%
42.91%
34.66%
1.04%
19.73%
EBITDA
17.52
6.55
6.11
24.65
65.43
9.13
EBITDA Margin
88.48%
31.58%
43.77%
59.08%
96.28%
71.78%
Other Income
1.24
1.38
1.40
1.36
244.11
1.25
Interest
0.00
0.09
0.04
0.32
0.00
0.00
Depreciation
0.00
0.01
0.01
0.01
0.04
0.04
PBT
18.76
7.83
7.46
25.68
309.51
10.35
Tax
3.69
1.33
0.19
2.41
6.29
1.29
Tax Rate
19.67%
16.99%
2.55%
9.38%
2.03%
12.46%
PAT
15.07
6.50
7.28
23.28
303.21
9.05
PAT before Minority Interest
15.07
6.50
7.28
23.28
303.21
9.05
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
76.11%
31.34%
52.15%
55.80%
446.16%
71.15%
PAT Growth
132.20%
-10.71%
-68.73%
-92.32%
3,250.39%
 
EPS
47.09
20.31
22.75
72.75
947.53
28.28

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
Total Reserves
2,122.49
1,994.28
1,818.74
1,545.19
1,243.90
Non-Current Liabilities
-39.16
-39.41
-37.70
-0.20
-0.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.02
0.01
0.01
0.00
0.00
Current Liabilities
67.16
62.76
2.99
55.31
13.50
Trade Payables
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
3.71
0.65
0.67
1.03
0.78
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
63.45
62.11
2.32
54.28
12.72
Total Liabilities
2,153.68
2,020.82
1,787.23
1,603.49
1,259.88
Net Block
3.23
3.05
3.03
0.82
0.98
Gross Block
3.25
3.06
3.04
0.93
1.14
Accumulated Depreciation
0.03
0.02
0.01
0.11
0.17
Non Current Assets
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
Non Current Investment
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
2.67
2.42
Other Non Current Assets
95.00
0.00
0.00
0.00
0.00
Current Assets
255.87
313.37
232.44
427.09
203.25
Current Investments
179.77
247.79
224.43
333.10
186.27
Inventories
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.00
0.00
Cash & Bank
4.81
2.34
1.68
1.31
0.62
Other Current Assets
71.30
4.45
4.60
4.97
16.35
Short Term Loans & Adv.
65.01
58.79
1.72
87.71
13.68
Net Current Assets
188.71
250.61
229.45
371.77
189.75
Total Assets
2,153.68
2,020.82
1,787.22
1,603.50
1,259.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-94.57
5.99
2.23
-34.35
0.00
PBT
131.47
177.65
211.23
309.51
0.00
Adjustment
-126.30
-172.57
-202.84
-302.54
0.00
Changes in Working Capital
-94.18
0.32
0.89
-2.30
0.00
Cash after chg. in Working capital
-89.01
5.40
9.27
4.66
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.56
0.59
-7.04
-39.02
0.00
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
98.95
-3.45
0.08
36.17
0.00
Net Fixed Assets
-0.19
-0.02
-2.11
0.21
Net Investments
99.26
-4.43
-136.22
-144.95
Others
-0.12
1.00
138.41
180.91
Cash from Financing Activity
-1.92
-1.90
-1.93
-1.14
0.00
Net Cash Inflow / Outflow
2.46
0.64
0.38
0.69
0.00
Opening Cash & Equivalents
2.22
1.59
1.21
0.62
0.00
Closing Cash & Equivalent
4.69
2.22
1.59
1.31
0.00

Financial Ratios

Standalone /

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