Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Construction Materials

Rating :
48/99

BSE: 509055 | NSE: VISAKAIND

596.45
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 622.40
  • 626.60
  • 594.00
  • 622.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59543
  •  363.86
  •  708.00
  •  446.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,030.64
  • 8.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,170.46
  • 2.52%
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.36%
  • 10.89%
  • 32.82%
  • FII
  • DII
  • Others
  • 4.51%
  • 0.01%
  • 3.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.45
  • 6.94
  • 10.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 5.82
  • 12.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.87
  • 12.23
  • 33.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.88
  • 8.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 1.51
  • 1.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.11
  • 5.14
  • 5.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
479.69
349.14
37.39%
420.19
354.19
18.63%
354.06
280.88
26.05%
292.43
226.29
29.23%
Expenses
415.97
284.13
46.40%
367.94
301.38
22.09%
312.90
239.05
30.89%
250.94
185.73
35.11%
EBITDA
63.71
65.01
-2.00%
52.24
52.80
-1.06%
41.16
41.83
-1.60%
41.49
40.56
2.29%
EBIDTM
13.28%
18.62%
12.43%
14.91%
11.62%
14.89%
14.19%
17.92%
Other Income
2.70
2.10
28.57%
2.63
2.42
8.68%
3.09
2.18
41.74%
2.04
2.43
-16.05%
Interest
3.04
3.32
-8.43%
3.39
3.11
9.00%
2.44
2.74
-10.95%
2.42
3.02
-19.87%
Depreciation
11.49
9.07
26.68%
10.63
10.04
5.88%
8.91
10.11
-11.87%
9.00
10.04
-10.36%
PBT
51.88
54.72
-5.19%
40.85
42.06
-2.88%
32.90
31.17
5.55%
32.11
29.93
7.28%
Tax
13.36
14.08
-5.11%
11.02
11.19
-1.52%
8.92
8.09
10.26%
8.25
7.65
7.84%
PAT
38.53
40.64
-5.19%
29.84
30.87
-3.34%
23.99
23.08
3.94%
23.86
22.27
7.14%
PATM
8.03%
11.64%
7.10%
8.72%
6.78%
8.22%
8.16%
9.84%
EPS
22.29
24.66
-9.61%
17.27
18.73
-7.79%
14.55
14.00
3.93%
14.48
13.85
4.55%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Net Sales
1,546.37
1,415.81
1,146.54
1,050.38
Net Sales Growth
27.75%
23.49%
9.15%
 
Cost Of Goods Sold
765.24
670.74
524.22
513.22
Gross Profit
781.13
745.08
622.32
537.17
GP Margin
50.51%
52.63%
54.28%
51.14%
Total Expenditure
1,347.75
1,216.72
953.59
941.51
Power & Fuel Cost
-
54.48
43.71
43.25
% Of Sales
-
3.85%
3.81%
4.12%
Employee Cost
-
132.23
120.12
116.02
% Of Sales
-
9.34%
10.48%
11.05%
Manufacturing Exp.
-
112.42
77.92
90.14
% Of Sales
-
7.94%
6.80%
8.58%
General & Admin Exp.
-
20.61
16.47
22.55
% Of Sales
-
1.46%
1.44%
2.15%
Selling & Distn. Exp.
-
178.57
134.47
117.53
% Of Sales
-
12.61%
11.73%
11.19%
Miscellaneous Exp.
-
47.67
36.68
38.80
% Of Sales
-
3.37%
3.20%
3.69%
EBITDA
198.60
199.09
192.95
108.87
EBITDA Margin
12.84%
14.06%
16.83%
10.36%
Other Income
10.46
10.67
9.11
6.62
Interest
11.29
11.56
12.81
17.41
Depreciation
40.03
37.62
39.99
40.97
PBT
157.74
160.59
149.26
57.12
Tax
41.55
42.27
38.61
7.82
Tax Rate
26.34%
26.32%
25.87%
13.69%
PAT
116.22
118.32
110.64
49.30
PAT before Minority Interest
116.22
118.32
110.64
49.30
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
7.52%
8.36%
9.65%
4.69%
PAT Growth
-0.55%
6.94%
124.42%
 
EPS
67.18
68.39
63.95
28.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Shareholder's Funds
732.10
626.92
505.01
Share Capital
17.32
16.52
15.92
Total Reserves
714.78
605.58
489.09
Non-Current Liabilities
61.98
89.34
100.13
Secured Loans
46.67
71.98
82.40
Unsecured Loans
2.36
4.52
3.34
Long Term Provisions
0.00
0.00
0.00
Current Liabilities
357.02
270.46
352.54
Trade Payables
86.11
92.91
85.20
Other Current Liabilities
138.72
114.21
91.72
Short Term Borrowings
81.95
20.18
156.21
Short Term Provisions
50.24
43.16
19.41
Total Liabilities
1,151.10
986.72
957.68
Net Block
460.52
396.17
406.01
Gross Block
680.23
578.67
550.02
Accumulated Depreciation
219.71
182.50
144.02
Non Current Assets
559.01
445.44
429.84
Capital Work in Progress
49.55
5.09
8.78
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
48.31
43.56
15.06
Other Non Current Assets
0.62
0.61
0.00
Current Assets
592.10
541.29
527.85
Current Investments
0.00
0.00
0.00
Inventories
293.78
249.27
303.93
Sundry Debtors
133.48
105.16
140.01
Cash & Bank
27.37
116.81
19.26
Other Current Assets
137.46
19.70
16.86
Short Term Loans & Adv.
108.44
50.34
47.79
Net Current Assets
235.08
270.82
175.30
Total Assets
1,151.11
986.73
957.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
54.19
294.26
74.03
PBT
160.59
149.26
57.12
Adjustment
43.00
47.20
53.08
Changes in Working Capital
-107.26
128.91
-19.85
Cash after chg. in Working capital
96.33
325.37
90.34
Interest Paid
0.00
0.00
0.00
Tax Paid
-42.14
-31.11
-16.31
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-171.01
-53.71
-34.29
Net Fixed Assets
-145.13
-24.96
Net Investments
-2.40
-0.02
Others
-23.48
-28.73
Cash from Financing Activity
29.99
-145.76
-40.09
Net Cash Inflow / Outflow
-86.83
94.79
-0.35
Opening Cash & Equivalents
111.07
16.28
16.63
Closing Cash & Equivalent
24.24
111.07
16.28

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
423.62
377.44
317.97
ROA
11.07%
11.38%
5.15%
ROE
17.48%
19.63%
9.76%
ROCE
20.97%
21.46%
9.71%
Fixed Asset Turnover
2.25
2.03
1.91
Receivable days
30.76
39.03
48.65
Inventory Days
70.00
88.05
105.61
Payable days
48.71
62.01
33.85
Cash Conversion Cycle
52.05
65.07
120.41
Total Debt/Equity
0.23
0.19
0.52
Interest Cover
14.90
12.65
4.28

News Update:


  • Visaka Inds. - Quarterly Results
    5th Aug 2022, 15:25 PM

    Read More
  • Visaka Industries starts commercial production at new panel unit in Tamilnadu
    20th Jul 2022, 14:30 PM

    The company has commenced commercial production at new panel unit effective from July 20, 2022

    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.