Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Vijay Shanthi Builders Ltd.

Construction - Real Estate

Rating :

N/A

BSE: 523724 | NSE: VIJSHAN

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5.50
452.17
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

59.01
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

624.88
551.72
-

P:BV (Average)

8 Years
5 Years
3 Years

0.08
0.08
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

65.24
109.44
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 22.18 26.55 85.26 120.58 29.75 76.35 83.73 391.26 6.95 31.59 86.98 Net Sales Growth -75.47% -68.86% -29.29% 305.31% -61.03% -8.81% -78.60% 5529.64% -78.00% -63.68% Cost Of Goods Sold 32.00 33.46 80.36 97.03 24.38 66.67 68.87 364.81 -18.53 9.49 75.70 Gross Profit -9.82 -6.91 4.91 23.55 5.38 9.68 14.86 26.46 25.48 22.09 11.28 GP Margin -44.29% -26.03% 5.76% 19.53% 18.08% 12.68% 17.75% 6.76% 366.62% 69.93% 12.97% Total Expenditure 35.61 37.21 85.09 102.61 28.28 73.00 76.17 375.85 -9.71 18.73 83.42 Power & Fuel Cost - 0.04 0.08 0.06 0.06 0.07 0.09 0.18 0.17 1.43 1.73 % Of Sales - 0.15% 0.09% 0.05% 0.20% 0.09% 0.11% 0.05% 2.45% 4.53% 1.99% Employee Cost - 2.29 2.56 2.33 2.18 3.71 3.64 3.22 3.02 2.88 2.07 % Of Sales - 8.63% 3.00% 1.93% 7.33% 4.86% 4.35% 0.82% 43.45% 9.12% 2.38% Manufacturing Exp. - 0.07 0.09 0.10 0.07 0.08 0.19 0.16 0.14 0.08 0.02 % Of Sales - 0.26% 0.11% 0.08% 0.24% 0.10% 0.23% 0.04% 2.01% 0.25% 0.02% General & Admin Exp. - 0.49 0.99 1.66 1.05 1.47 1.40 3.92 3.78 2.95 2.33 % Of Sales - 1.85% 1.16% 1.38% 3.53% 1.93% 1.67% 1.00% 54.39% 9.34% 2.68% Selling & Distn. Exp. - 0.11 0.46 0.64 0.23 0.52 1.43 3.32 1.41 1.32 0.92 % Of Sales - 0.41% 0.54% 0.53% 0.77% 0.68% 1.71% 0.85% 20.29% 4.18% 1.06% Miscellaneous Exp. - 0.75 0.56 0.81 0.31 0.48 0.55 0.25 0.30 0.57 0.92 % Of Sales - 2.82% 0.66% 0.67% 1.04% 0.63% 0.66% 0.06% 4.32% 1.80% 0.75% EBITDA -13.44 -10.66 0.17 17.97 1.47 3.35 7.56 15.41 16.66 12.86 3.56 EBITDA Margin -60.60% -40.15% 0.20% 14.90% 4.94% 4.39% 9.03% 3.94% 239.71% 40.71% 4.09% Other Income 0.44 0.43 0.45 0.28 0.54 0.53 0.75 0.74 0.51 0.50 0.51 Interest 0.12 0.17 0.21 9.28 0.59 0.50 1.47 0.65 0.86 0.76 0.35 Depreciation 0.14 0.22 0.30 0.33 0.38 0.50 0.78 0.78 2.19 0.52 0.48 PBT -13.26 -10.61 0.11 8.63 1.04 2.87 6.05 14.71 14.11 12.09 3.25 Tax -0.07 0.04 0.09 3.91 0.33 0.99 1.98 5.36 4.42 2.58 0.59 Tax Rate 0.53% -0.38% 81.82% 45.31% 31.73% 34.49% 32.73% 38.81% 31.33% 21.34% 18.15% PAT -13.19 -10.66 0.02 4.72 0.71 1.88 4.07 8.45 9.69 9.50 2.66 PAT before Minority Interest -13.19 -10.66 0.02 4.72 0.71 1.88 4.07 8.45 9.69 9.50 2.66 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -59.47% -40.15% 0.02% 3.91% 2.39% 2.46% 4.86% 2.16% 139.42% 30.07% 3.06% PAT Growth 0.00% - -99.58% 564.79% -62.23% -53.81% -51.83% -12.80% 2.00% 257.14% EPS -5.03 -4.07 0.01 1.80 0.27 0.72 1.55 3.23 3.70 3.63 1.02

Description TTM Mar 18 Mar 17
Net Sales - 85.35 120.58 Net Sales Growth - -29.22% Cost Of Goods Sold - 80.35 97.03 Gross Profit - 5.00 23.55 GP Margin - 5.86% 19.53% Total Expenditure - 85.19 102.61 Power & Fuel Cost - 0.08 0.06 % Of Sales - 0.09% 0.05% Employee Cost - 2.56 2.33 % Of Sales - 3.00% 1.93% Manufacturing Exp. - 0.09 0.10 % Of Sales - 0.11% 0.08% General & Admin Exp. - 0.99 1.66 % Of Sales - 1.16% 1.38% Selling & Distn. Exp. - 0.46 0.64 % Of Sales - 0.54% 0.53% Miscellaneous Exp. - 0.65 0.81 % Of Sales - 0.76% 0.67% EBITDA - 0.16 17.97 EBITDA Margin - 0.19% 14.90% Other Income - 0.45 0.28 Interest - 0.21 9.28 Depreciation - 0.30 0.33 PBT - 0.11 8.63 Tax - 0.09 3.91 Tax Rate - 81.82% 45.31% PAT - 0.02 4.72 PAT before Minority Interest - 0.02 4.72 Minority Interest - 0.00 0.00 PAT Margin - 0.02% 3.91% PAT Growth - -99.58% EPS - 0.01 1.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 116.37 127.12 126.63 121.90 121.19 119.45 115.38 109.36 102.33 55.81 Share Capital 26.19 26.19 26.19 26.19 26.19 26.19 26.19 26.19 26.19 12.69 Total Reserves 84.59 95.33 94.84 95.72 95.01 93.26 89.19 83.17 76.14 43.12 Non-Current Liabilities 44.85 34.54 60.16 27.55 75.24 29.99 14.39 19.68 59.74 59.78 Secured Loans 41.27 31.20 56.30 19.42 64.81 6.12 0.41 14.14 53.87 55.70 Unsecured Loans 0.29 0.27 0.15 4.32 4.95 13.56 5.06 3.97 4.41 4.09 Long Term Provisions 0.30 0.05 1.03 1.04 1.04 1.20 1.20 0.33 0.32 0.00 Current Liabilities 64.04 81.46 29.92 89.41 35.83 63.62 90.02 83.59 43.62 58.14 Trade Payables 4.48 5.35 6.63 10.57 9.35 17.54 33.51 49.36 32.19 54.78 Other Current Liabilities 52.37 68.32 15.24 76.74 24.59 11.73 34.40 19.32 0.00 0.00 Short Term Borrowings 4.08 4.44 4.73 0.50 0.50 33.52 9.90 9.05 7.33 0.00 Short Term Provisions 3.11 3.35 3.32 1.60 1.38 0.82 12.21 5.86 4.11 3.36 Total Liabilities 225.26 243.12 216.71 238.86 232.26 213.06 219.79 212.63 205.69 173.73 Net Block 1.01 1.73 1.68 1.99 2.41 3.03 3.94 4.02 5.82 4.21 Gross Block 3.42 5.91 5.78 7.70 7.77 9.03 9.15 8.46 9.14 7.06 Accumulated Depreciation 2.41 4.18 4.10 5.71 5.36 6.00 5.22 4.44 3.32 2.85 Non Current Assets 9.23 10.03 11.94 10.24 10.66 9.95 11.49 8.61 11.73 4.29 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.24 0.33 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 Long Term Loans & Adv. 7.99 7.98 10.18 8.18 8.18 6.84 7.48 4.50 5.76 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.00 Current Assets 216.03 233.09 204.77 228.62 221.59 203.11 208.30 204.03 190.33 164.92 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 187.39 204.46 180.38 200.21 197.43 177.94 174.38 194.54 182.36 158.46 Sundry Debtors 13.75 14.46 8.39 13.80 7.70 15.55 29.21 1.87 3.82 2.91 Cash & Bank 0.32 0.77 1.97 2.88 6.10 5.93 2.48 6.75 1.29 0.73 Other Current Assets 14.57 0.01 0.01 0.00 10.36 3.68 2.22 0.87 2.87 2.82 Short Term Loans & Adv. 14.57 13.39 14.02 11.73 10.36 3.68 2.20 0.82 2.79 2.82 Net Current Assets 151.99 151.63 174.85 139.21 185.77 139.49 118.28 120.44 146.70 106.78 Total Assets 225.26 243.12 216.71 238.86 232.25 213.06 219.79 212.64 205.69 173.74

Description Mar 18 Mar 17
Shareholder's Funds 127.12 126.63 Share Capital 26.19 26.19 Total Reserves 95.33 94.84 Non-Current Liabilities 35.34 60.16 Secured Loans 31.20 56.30 Unsecured Loans 0.27 0.15 Long Term Provisions 0.05 1.03 Current Liabilities 37.72 29.92 Trade Payables 5.35 6.63 Other Current Liabilities 24.59 15.24 Short Term Borrowings 4.44 4.73 Short Term Provisions 3.35 3.32 Total Liabilities 200.18 216.71 Net Block 1.73 1.68 Gross Block 5.91 5.78 Accumulated Depreciation 4.18 4.10 Non Current Assets 10.03 11.94 Capital Work in Progress 0.00 0.00 Non Current Investment 0.33 0.08 Long Term Loans & Adv. 7.98 10.18 Other Non Current Assets 0.00 0.00 Current Assets 190.15 204.77 Current Investments 0.00 0.00 Inventories 161.52 180.38 Sundry Debtors 14.46 8.39 Cash & Bank 0.89 1.97 Other Current Assets 13.27 0.01 Short Term Loans & Adv. 13.26 14.02 Net Current Assets 152.43 174.85 Total Assets 200.18 216.71

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity -10.09 24.34 35.39 -8.65 -29.56 -8.07 -3.89 39.37 -38.12 23.70 PBT -10.61 0.11 8.63 1.04 2.87 6.05 13.82 14.11 12.09 3.25 Adjustment 0.78 0.45 9.68 0.76 0.70 2.25 2.23 2.89 2.53 1.64 Changes in Working Capital -0.26 23.80 17.52 -10.37 -32.70 -13.37 -14.56 26.79 -51.17 20.55 Cash after chg. in Working capital -10.09 24.36 35.83 -8.57 -29.12 -5.07 1.49 43.80 -36.56 25.45 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.35 Tax Paid 0.00 -0.03 -0.44 -0.09 -0.44 -3.00 -5.38 -4.42 -1.56 -0.89 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 -0.51 Cash From Investing Activity 0.11 -0.07 1.29 0.93 -0.45 -0.84 0.48 -0.41 -3.05 -0.58 Net Fixed Assets 2.49 -0.13 1.92 0.07 1.26 0.12 -0.69 0.68 -2.08 -0.34 Net Investments 0.09 -0.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -2.47 0.31 -0.63 0.86 -1.71 -0.96 1.17 -1.09 -0.97 -0.24 Cash from Financing Activity 9.54 -25.47 -34.49 5.18 29.45 11.29 0.21 -36.31 41.73 -22.54 Net Cash Inflow / Outflow -0.44 -1.20 2.18 -2.54 -0.56 2.38 -3.20 2.65 0.56 0.58 Opening Cash & Equivalents 0.77 1.97 0.02 2.56 3.12 0.74 3.93 1.29 0.73 0.15 Closing Cash & Equivalent 0.32 0.77 2.20 0.02 2.56 3.12 0.74 3.93 1.29 0.73

Description Mar 18 Mar 17
Cash From Operating Activity 14.97 35.39 PBT 0.11 8.63 Adjustment 0.45 9.68 Changes in Working Capital 14.85 17.52 Cash after chg. in Working capital 15.41 35.83 Interest Paid 0.00 0.00 Tax Paid -0.44 -0.44 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 1.21 1.29 Net Fixed Assets -0.13 Net Investments -0.25 Others 1.59 Cash from Financing Activity -16.43 -34.49 Net Cash Inflow / Outflow -0.24 2.18 Opening Cash & Equivalents 0.80 0.02 Closing Cash & Equivalent 0.56 2.20

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 42.30 46.40 46.21 46.55 46.28 45.61 44.06 41.76 37.69 40.40 ROA -4.55% 0.01% 2.07% 0.30% 0.84% 1.88% 3.91% 4.63% 5.01% 1.44% ROE -9.17% 0.02% 3.89% 0.58% 1.56% 3.47% 7.52% 9.31% 12.67% 5.30% ROCE -5.90% 0.17% 8.53% 0.75% 1.71% 4.33% 9.02% 9.35% 9.33% 3.10% Fixed Asset Turnover 5.69 14.59 17.89 3.85 9.09 9.21 44.42 0.79 3.90 12.62 Receivable days 193.87 48.90 33.58 131.88 55.59 97.58 14.50 149.27 38.86 9.98 Inventory Days 2693.08 823.75 576.05 2438.89 897.25 767.96 172.08 9896.25 1969.19 712.77 Payable days 49.51 32.17 32.61 144.88 68.66 138.13 40.46 -1381.01 958.67 267.58 Cash Conversion Cycle 2837.45 840.48 577.02 2425.90 884.19 727.42 146.12 11426.53 1049.38 455.16 Total Debt/Equity 0.49 0.47 0.60 0.81 0.76 0.52 0.43 0.42 0.66 1.17 Interest Cover -61.04 1.52 1.93 2.76 6.72 5.11 22.10 17.49 16.96 10.37

Description Mar 18 Mar 17
Book Value (Rs.) 46.40 46.21 ROA 0.01% 2.18% ROE 0.02% 3.90% ROCE 0.17% 8.97% Fixed Asset Turnover 14.61 20.86 Receivable days 48.85 25.38 Inventory Days 731.04 546.04 Payable days 30.35 25.14 Cash Conversion Cycle 749.53 546.28 Total Debt/Equity 0.47 0.60 Interest Cover 1.51 1.93

Annual Reports:

News Update:

No Latest News!

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.

Feedback