Nifty

:

22419.95

Sensex

:

73730.16

-150.40 (-0.67%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22419.95
73730.16

-150.40 (-0.67%)
-609.28 (-0.82%)

Vistar Amar Ltd.

Aquaculture

Rating :

30/99

BSE: 538565 | NSE: Not Listed

Watchlist

NSE BSE

223.25

26-Apr-2024

Open
High
Low
Previous Close

225.00
228.00
222.40
222.85

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

76
4.52
333.00
195.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

71.44
19.54
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

70.27
N/A
4.38

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

97.80
55.54
21.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

72.55
125.65
6.54

PAT CAGR (%)

10 Years
5 Years
3 Years

65.96
114.38
12.61

P:E (Median)

8 Years
5 Years
3 Years

19.73
20.01
21.96

P:BV (Average)

8 Years
5 Years
3 Years

5.51
5.51
6.16

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.99
12.47
13.49

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 21.93 20.93 4.78% 8.30 7.02 18.23% 20.81 18.47 12.67% 17.75 22.61 -21.49%
Expenses 19.55 19.06 2.57% 7.86 6.68 17.66% 18.95 16.64 13.88% 17.11 20.75 -17.54%
EBITDA 2.39 1.87 27.81% 0.45 0.33 36.36% 1.85 1.83 1.09% 0.64 1.86 -65.59%
EBIDTM 10.88% 8.94% 5.37% 4.74% 8.91% 9.92% 3.62% 8.22%
Other Income 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0 0.01 0.00 0
Interest 0.01 0.01 0.00% 0.02 0.00 0 0.04 0.03 33.33% 0.01 0.01 0.00%
Depreciation 0.09 0.11 -18.18% 0.09 0.11 -18.18% 0.09 0.10 -10.00% 0.10 0.10 0.00%
PBT 2.28 1.76 29.55% 0.34 0.23 47.83% 1.73 1.71 1.17% 0.54 1.75 -69.14%
Tax 0.56 0.44 27.27% 0.10 0.07 42.86% 0.44 0.43 2.33% 0.14 0.43 -67.44%
PAT 1.73 1.32 31.06% 0.24 0.16 50.00% 1.29 1.28 0.78% 0.40 1.32 -69.70%
PATM 7.87% 6.33% 2.91% 2.31% 6.18% 6.93% 2.26% 5.84%
EPS 5.39 4.14 30.19% 0.76 0.51 49.02% 4.02 4.00 0.50% 1.26 4.13 -69.49%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 68.79 64.17 55.95 35.58 21.24 7.05 4.48 3.29 0.23 0.43 0.07 Net Sales Growth -0.35% 14.69% 57.25% 67.51% 201.28% 57.37% 36.17% 1330.43% -46.51% 514.29% Cost Of Goods Sold 51.74 46.79 41.97 25.90 15.76 6.79 4.31 3.11 0.16 0.34 0.00 Gross Profit 17.05 17.38 13.99 9.69 5.48 0.25 0.16 0.18 0.07 0.09 0.07 GP Margin 24.79% 27.08% 25.00% 27.23% 25.80% 3.55% 3.57% 5.47% 30.43% 20.93% 100% Total Expenditure 63.47 59.49 51.08 32.17 19.62 6.97 4.44 3.28 0.32 0.43 0.05 Power & Fuel Cost - 6.44 3.88 3.32 1.49 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 10.04% 6.93% 9.33% 7.02% 0% 0% 0% 0% 0% 0% Employee Cost - 1.54 1.10 0.89 0.56 0.02 0.02 0.02 0.00 0.01 0.01 % Of Sales - 2.40% 1.97% 2.50% 2.64% 0.28% 0.45% 0.61% 0% 2.33% 14.29% Manufacturing Exp. - 0.50 0.71 0.36 2.27 0.04 0.04 0.04 0.02 0.02 0.01 % Of Sales - 0.78% 1.27% 1.01% 10.69% 0.57% 0.89% 1.22% 8.70% 4.65% 14.29% General & Admin Exp. - 0.30 0.32 0.23 1.03 0.11 0.07 0.11 0.01 0.07 0.03 % Of Sales - 0.47% 0.57% 0.65% 4.85% 1.56% 1.56% 3.34% 4.35% 16.28% 42.86% Selling & Distn. Exp. - 3.92 3.09 1.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 6.11% 5.52% 4.13% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.13 0.00 0.00 % Of Sales - 0% 0% 0.03% 0% 0% 0% 0% 56.52% 0% 0% EBITDA 5.33 4.68 4.87 3.41 1.62 0.08 0.04 0.01 -0.09 0.00 0.02 EBITDA Margin 7.75% 7.29% 8.70% 9.58% 7.63% 1.13% 0.89% 0.30% -39.13% 0% 28.57% Other Income 0.02 0.01 0.01 0.02 0.09 0.01 0.00 0.00 0.00 0.01 0.00 Interest 0.08 0.04 0.01 0.00 0.01 0.00 0.01 0.00 0.00 0.00 0.00 Depreciation 0.37 0.42 0.44 0.44 0.23 0.00 0.00 0.00 0.00 0.00 0.00 PBT 4.89 4.23 4.44 3.00 1.47 0.09 0.03 0.02 -0.09 0.01 0.03 Tax 1.24 1.07 1.11 0.78 0.38 0.02 0.02 0.00 -0.02 0.00 0.01 Tax Rate 25.36% 25.30% 25.00% 26.00% 25.85% 22.22% 66.67% 0.00% 22.22% 0.00% 33.33% PAT 3.66 3.17 3.33 2.22 1.09 0.07 0.02 0.02 -0.07 0.00 0.02 PAT before Minority Interest 3.66 3.17 3.33 2.22 1.09 0.07 0.02 0.02 -0.07 0.00 0.02 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 5.32% 4.94% 5.95% 6.24% 5.13% 0.99% 0.45% 0.61% -30.43% 0% 28.57% PAT Growth -10.29% -4.80% 50.00% 103.67% 1,457.14% 250.00% 0.00% - - -100.00% EPS 11.44 9.91 10.41 6.94 3.41 0.22 0.06 0.06 -0.22 0.00 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 13.06 9.89 6.55 4.33 3.24 3.17 3.16 3.14 3.20 3.20 Share Capital 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 Total Reserves 9.86 6.69 3.35 1.13 0.04 -0.03 -0.04 -0.06 0.00 0.00 Non-Current Liabilities 0.00 0.02 0.03 0.04 -0.01 -0.02 -0.03 -0.01 -0.01 -0.01 Secured Loans 0.00 0.00 0.00 0.00 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 0.00 0.02 0.00 0.00 Long Term Provisions 0.02 0.03 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 4.43 4.46 5.56 6.87 1.37 0.92 0.01 0.00 0.02 0.02 Trade Payables 3.69 3.92 4.53 5.88 1.31 0.91 0.01 0.00 0.00 0.00 Other Current Liabilities 0.40 0.54 0.23 0.65 0.04 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.00 0.80 0.34 0.02 0.01 0.00 0.00 0.02 0.02 Total Liabilities 17.49 14.37 12.14 11.24 4.60 4.07 3.14 3.13 3.21 3.21 Net Block 2.49 2.85 2.50 2.87 0.22 0.00 0.00 0.00 0.00 0.00 Gross Block 3.93 3.87 3.16 3.10 0.22 0.00 0.00 0.00 0.01 0.01 Accumulated Depreciation 1.44 1.02 0.66 0.23 0.00 0.00 0.00 0.00 0.01 0.01 Non Current Assets 2.59 2.93 2.92 3.13 0.72 0.15 0.00 0.37 2.79 3.13 Capital Work in Progress 0.00 0.00 0.00 0.00 0.28 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.12 Long Term Loans & Adv. 0.05 0.04 0.24 0.09 0.07 0.00 0.00 0.37 2.66 3.00 Other Non Current Assets 0.05 0.04 0.18 0.17 0.15 0.15 0.00 0.00 0.00 0.00 Current Assets 14.89 11.44 9.22 8.11 3.87 3.92 3.14 2.77 0.43 0.08 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.97 1.50 2.12 1.85 0.00 0.00 0.00 1.93 0.00 0.00 Sundry Debtors 8.78 9.11 5.04 5.57 2.15 3.62 2.77 0.44 0.43 0.00 Cash & Bank 0.77 0.79 1.26 0.31 1.71 0.24 0.13 0.40 0.00 0.08 Other Current Assets 0.37 0.03 0.16 0.18 0.01 0.06 0.24 0.00 0.00 0.00 Short Term Loans & Adv. 0.34 0.01 0.64 0.20 0.00 0.06 0.24 0.00 0.00 0.00 Net Current Assets 10.46 6.98 3.65 1.24 2.50 3.00 3.13 2.77 0.41 0.06 Total Assets 17.48 14.37 12.14 11.24 4.59 4.07 3.14 3.14 3.22 3.21

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -0.28 0.17 1.01 1.18 1.97 0.11 -0.25 0.38 -0.42 0.04 PBT 4.23 4.44 3.00 1.47 0.09 0.03 0.02 -0.09 0.01 0.03 Adjustment 0.44 0.44 0.43 0.23 -0.01 0.00 0.00 0.13 0.00 0.00 Changes in Working Capital -3.87 -3.31 -1.75 -0.30 1.90 0.07 -0.27 0.36 -0.42 0.02 Cash after chg. in Working capital 0.81 1.57 1.67 1.41 1.98 0.11 -0.25 0.39 -0.42 0.04 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.09 -1.40 -0.66 -0.23 -0.01 0.00 0.00 -0.01 0.00 0.00 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 0.00 Cash From Investing Activity -0.04 -0.78 -0.06 -2.57 -0.49 0.00 0.00 0.00 0.00 0.02 Net Fixed Assets -0.06 -0.71 -0.06 -2.60 -0.50 0.00 0.00 0.01 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.00 0.02 Others 0.02 -0.07 0.00 0.03 0.01 0.00 0.00 -0.13 0.00 0.00 Cash from Financing Activity 0.30 -0.01 0.00 -0.01 0.00 0.00 -0.02 0.02 0.34 -0.01 Net Cash Inflow / Outflow -0.02 -0.62 0.95 -1.41 1.47 0.10 -0.27 0.40 -0.08 0.05 Opening Cash & Equivalents 0.64 1.26 0.31 1.71 0.24 0.13 0.40 0.00 0.08 0.03 Closing Cash & Equivalent 0.62 0.64 1.26 0.31 1.71 0.24 0.13 0.40 0.00 0.08

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 40.81 30.91 20.45 13.53 10.12 9.91 9.86 9.81 10.01 10.00 ROA 19.87% 25.14% 18.98% 13.73% 1.55% 0.43% 0.56% -2.07% 0.13% 1.08% ROE 27.58% 40.55% 40.80% 28.74% 2.10% 0.49% 0.56% -2.08% 0.13% 1.08% ROCE 36.71% 54.20% 55.16% 39.17% 2.85% 1.17% 0.56% -2.77% 0.19% 1.49% Fixed Asset Turnover 16.45 15.91 11.37 12.79 31.84 0.00 0.00 0.00 41.55 7.16 Receivable days 50.89 46.17 54.46 66.36 149.50 260.47 177.52 689.02 365.00 0.00 Inventory Days 18.41 11.80 20.32 31.74 0.00 0.00 0.00 3077.88 0.00 0.00 Payable days 29.68 36.78 73.38 83.23 59.16 38.31 0.47 2.45 0.49 0.00 Cash Conversion Cycle 39.62 21.19 1.40 14.88 90.34 222.16 177.05 3764.46 364.51 0.00 Total Debt/Equity 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 Interest Cover 102.03 362.12 2109.30 146.73 482.62 6.83 0.00 0.00 41.35 190.76

Top Investors:

yusuf husen kalwani

madhusudhan gunda

Annual Reports:

News Update:

Vistar Amar - Quarterly Results
9th Feb 2024, 16:19 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.

Feedback