Nifty

:

23997.55

Sensex

:

76913.50

-180.10 (-0.74%)
-582.86 (-0.75%)

Login

Nifty
Sensex

:
:

23997.55
76913.50

-180.10 (-0.74%)
-582.86 (-0.75%)

Vivanta Industries Ltd.

Engineering - Construction

Rating :

N/A

BSE: 541735 | NSE: Not Listed

Watchlist

NSE BSE

1.95

30-Apr-2026

Open
High
Low
Previous Close

1.99
1.99
1.88
1.90

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

278213
541627
1.99
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25.12
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

42.50
N/A
1.38

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
213.95
64.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
56.09
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
48.96
-

P:E (Median)

8 Years
5 Years
3 Years

-
37.30
32.99

P:BV (Average)

8 Years
5 Years
3 Years

-
2.29
2.59

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
51.45
44.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 23.20 2.96 683.78% 9.27 1.86 398.39% 10.56 2.99 253.18% 15.05 4.13 264.41%
Expenses 23.30 2.81 729.18% 9.80 1.74 463.22% 10.83 3.11 248.23% 16.61 4.11 304.14%
EBITDA -0.10 0.15 - -0.53 0.12 - -0.27 -0.12 - -1.56 0.02 -
EBIDTM -0.44% 5.10% -5.69% 6.24% -2.54% -3.98% -10.37% 0.56%
Other Income 1.30 0.01 12,900.00% 0.23 0.00 0 0.66 0.49 34.69% 0.01 0.07 -85.71%
Interest 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.03 -33.33%
Depreciation 0.05 0.06 -16.67% 0.05 0.06 -16.67% 0.05 0.09 -44.44% 0.02 0.07 -71.43%
PBT 1.13 0.08 1,312.50% -0.37 0.03 - 0.32 0.26 23.08% -1.59 0.00 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.01 0.37 -97.30%
PAT 1.13 0.08 1,312.50% -0.37 0.03 - 0.32 0.26 23.08% -1.60 -0.37 -
PATM 4.85% 2.70% -3.95% 1.88% 3.07% 8.77% -10.61% -8.91%
EPS 0.09 0.01 800.00% -0.03 0.00 - 0.03 0.02 50.00% -0.12 -0.03 -

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 67.14 3.09 2,072.82% 68.82 1.86 3,600.00% 75.89 2.99 2,438.13% 101.87 4.13 2,366.59%
Expenses 67.13 2.91 2,206.87% 69.39 1.75 3,865.14% 75.93 3.11 2,341.48% 103.44 4.11 2,416.79%
EBITDA 0.01 0.18 -94.44% -0.57 0.11 - -0.05 -0.12 - -1.57 0.02 -
EBIDTM 0.01% 5.86% -0.83% 6.13% -0.06% -3.98% -1.54% 0.56%
Other Income 1.31 0.01 13,000.00% 0.23 0.03 666.67% 0.68 0.49 38.78% 0.05 0.07 -28.57%
Interest 0.02 0.04 -50.00% -0.01 0.00 - 0.05 0.02 150.00% 0.02 0.03 -33.33%
Depreciation 0.05 0.11 -54.55% 0.05 0.11 -54.55% 0.05 0.09 -44.44% 0.10 0.07 42.86%
PBT 1.24 0.04 3,000.00% -0.38 0.03 - 0.53 0.26 103.85% -1.64 0.00 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.01 0.37 -97.30%
PAT 1.24 0.04 3,000.00% -0.38 0.03 - 0.53 0.26 103.85% -1.65 -0.37 -
PATM 1.85% 1.23% -0.55% 1.72% 0.71% 8.77% -1.62% -8.93%
EPS 0.10 0.00 0 -0.03 0.00 - 0.04 0.02 100.00% -0.13 -0.03 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 58.08 22.85 37.24 24.74 1.25 0.36 0.00 2.12 0.55 0.14 Net Sales Growth 386.43% -38.64% 50.53% 1879.20% 247.22% 0 -100% 285.45% 292.86% Cost Of Goods Sold 58.14 22.23 34.99 22.53 1.12 0.00 0.00 1.05 0.00 0.00 Gross Profit -0.06 0.62 2.24 2.21 0.14 0.36 0.00 1.08 0.55 0.14 GP Margin -0.11% 2.71% 6.02% 8.93% 11.20% 100% 0 50.94% 100% 100% Total Expenditure 60.54 24.23 35.73 22.75 1.42 0.48 0.37 1.99 0.42 0.43 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0 0% 0% 0% Employee Cost - 0.37 0.42 0.10 0.14 0.29 0.22 0.20 0.14 0.21 % Of Sales - 1.62% 1.13% 0.40% 11.20% 80.56% 0 9.43% 25.45% 150.0% Manufacturing Exp. - 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.01 0.00 % Of Sales - 0% 0% 0% 2.40% 0% 0 0% 1.82% 0% General & Admin Exp. - 1.60 0.18 0.12 0.12 0.10 0.15 0.09 0.15 0.03 % Of Sales - 7.00% 0.48% 0.49% 9.60% 27.78% 0 4.25% 27.27% 21.43% Selling & Distn. Exp. - 0.01 0.12 0.00 0.01 0.09 0.00 0.66 0.12 0.00 % Of Sales - 0.04% 0.32% 0% 0.80% 25.00% 0 31.13% 21.82% 0% Miscellaneous Exp. - 0.02 0.01 0.00 0.01 0.00 0.00 0.00 0.00 0.20 % Of Sales - 0.09% 0.03% 0% 0.80% 0% 0 0% 0% 142.86% EBITDA -2.46 -1.38 1.51 1.99 -0.17 -0.12 -0.37 0.13 0.13 -0.29 EBITDA Margin -4.24% -6.04% 4.05% 8.04% -13.60% -33.33% 0 6.13% 23.64% -207.14% Other Income 2.20 0.51 0.07 0.00 0.61 0.18 0.01 0.07 0.04 0.08 Interest 0.08 0.11 0.09 0.01 0.00 0.01 0.00 0.01 0.01 0.01 Depreciation 0.17 0.21 0.08 0.03 0.03 0.02 0.04 0.05 0.06 0.06 PBT -0.51 -1.19 1.41 1.95 0.40 0.03 -0.41 0.15 0.11 -0.29 Tax 0.01 0.01 0.37 0.49 0.00 0.01 -0.01 0.02 0.03 0.00 Tax Rate -1.96% -0.84% 26.24% 25.13% 0.00% 33.33% 2.44% 13.33% 27.27% 0.00% PAT -0.52 -1.20 1.04 1.46 0.40 0.02 -0.40 0.12 0.08 -0.29 PAT before Minority Interest -0.52 -1.20 1.04 1.46 0.40 0.02 -0.40 0.12 0.08 -0.29 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.90% -5.25% 2.79% 5.90% 32.00% 5.56% 0 5.66% 14.55% -207.14% PAT Growth 0.00% - -28.77% 265.00% 1,900.00% - - 50.00% - EPS -0.04 -0.09 0.08 0.11 0.03 0.00 -0.03 0.01 0.01 -0.02

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 313.72 109.80 37.24 24.79 1.30 0.36 Net Sales Growth 2,499.17% 194.84% 50.22% 1806.92% 261.11% Cost Of Goods Sold 312.98 109.04 34.99 22.57 1.18 0.00 Gross Profit 0.74 0.76 2.24 2.22 0.12 0.36 GP Margin 0.24% 0.69% 6.02% 8.96% 9.23% 100% Total Expenditure 315.89 111.19 35.79 22.85 1.58 0.51 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% Employee Cost - 0.38 0.42 0.16 0.29 0.33 % Of Sales - 0.35% 1.13% 0.65% 22.31% 91.67% Manufacturing Exp. - 0.03 0.05 0.01 0.00 0.00 % Of Sales - 0.03% 0.13% 0.04% 0% 0% General & Admin Exp. - 1.62 0.19 0.11 0.08 0.09 % Of Sales - 1.48% 0.51% 0.44% 6.15% 25.00% Selling & Distn. Exp. - 0.03 0.12 0.01 0.01 0.09 % Of Sales - 0.03% 0.32% 0.04% 0.77% 25.00% Miscellaneous Exp. - 0.08 0.01 0.00 0.02 0.00 % Of Sales - 0.07% 0.03% 0% 1.54% 0% EBITDA -2.18 -1.39 1.45 1.94 -0.28 -0.15 EBITDA Margin -0.69% -1.27% 3.89% 7.83% -21.54% -41.67% Other Income 2.27 0.58 0.07 0.03 0.61 0.18 Interest 0.08 0.09 0.03 0.01 0.01 0.01 Depreciation 0.25 0.41 0.19 0.16 0.18 0.19 PBT -0.25 -1.31 1.29 1.79 0.15 -0.16 Tax 0.01 0.01 0.37 0.49 0.00 0.01 Tax Rate -4.00% -0.76% 28.68% 27.37% 0.00% -6.25% PAT -0.26 -1.32 0.93 1.30 0.15 -0.18 PAT before Minority Interest -0.26 -1.32 0.93 1.30 0.15 -0.18 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.08% -1.20% 2.50% 5.24% 11.54% -50.0% PAT Growth 0.00% - -28.46% 766.67% - EPS -0.02 -0.10 0.07 0.10 0.01 -0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 16.83 16.50 15.74 14.28 13.89 13.86 14.26 14.14 14.05 Share Capital 12.88 12.50 10.00 10.00 10.00 10.00 10.00 10.00 10.00 Total Reserves 3.95 4.00 5.74 4.28 3.89 3.86 4.26 4.14 4.05 Non-Current Liabilities 20.86 18.73 6.75 5.56 5.29 4.64 5.48 3.45 3.22 Secured Loans 0.76 0.88 0.11 0.00 0.00 0.00 0.00 0.00 0.07 Unsecured Loans 17.09 14.84 3.96 5.58 5.32 4.66 5.49 3.45 3.15 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 23.73 13.01 16.57 3.68 2.83 2.77 2.91 4.73 4.48 Trade Payables 22.83 11.42 15.36 0.81 0.02 0.01 0.06 0.35 0.23 Other Current Liabilities 0.00 0.00 0.02 2.71 2.72 2.71 2.79 4.31 4.23 Short Term Borrowings 0.00 0.00 0.18 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.89 1.59 1.01 0.16 0.10 0.06 0.06 0.07 0.02 Total Liabilities 61.42 48.24 39.06 23.52 22.01 21.27 22.65 22.32 21.75 Net Block 11.27 11.06 10.16 10.19 10.06 10.08 10.13 10.18 10.24 Gross Block 12.03 11.61 10.63 10.63 10.47 10.47 10.47 10.18 10.47 Accumulated Depreciation 0.76 0.55 0.47 0.44 0.41 0.38 0.34 0.00 0.23 Non Current Assets 25.32 23.06 22.02 21.67 21.05 20.33 20.76 21.39 10.24 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 3.23 1.70 1.70 1.70 1.15 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 10.82 10.30 10.16 9.78 9.84 10.25 10.63 11.21 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 36.10 25.18 17.04 1.86 0.96 0.94 1.90 0.93 11.52 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.49 1.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 30.78 19.22 16.51 1.85 0.94 0.94 1.83 0.77 0.15 Cash & Bank 0.06 0.64 0.03 0.01 0.02 0.01 0.07 0.16 0.17 Other Current Assets 3.78 0.01 0.00 0.00 0.00 0.00 0.00 0.00 11.19 Short Term Loans & Adv. 3.76 3.90 0.50 0.00 0.00 0.00 0.00 0.00 11.19 Net Current Assets 12.38 12.16 0.48 -1.82 -1.87 -1.83 -1.02 -3.80 7.04 Total Assets 61.42 48.24 39.06 23.53 22.01 21.27 22.66 22.32 21.76

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 16.85 16.77 16.09 14.59 14.16 Share Capital 12.88 12.50 10.00 10.00 10.00 Total Reserves 3.96 4.27 6.09 4.59 4.16 Non-Current Liabilities 24.87 18.85 6.87 5.68 5.55 Secured Loans 0.76 0.88 0.11 0.00 0.00 Unsecured Loans 21.10 14.96 4.08 5.70 5.57 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 82.09 14.29 17.83 4.95 4.02 Trade Payables 80.03 12.62 16.56 2.01 0.02 Other Current Liabilities 1.16 0.07 0.08 2.79 3.91 Short Term Borrowings 0.00 0.00 0.18 0.00 0.00 Short Term Provisions 0.90 1.59 1.01 0.16 0.10 Total Liabilities 123.98 49.64 40.67 25.22 23.73 Net Block 15.90 14.00 13.21 13.37 12.84 Gross Block 17.41 15.10 14.12 14.12 13.41 Accumulated Depreciation 1.51 1.10 0.91 0.75 0.57 Non Current Assets 26.72 24.30 23.37 23.15 22.67 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 10.82 10.30 10.16 9.78 9.84 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 97.26 25.34 17.30 2.08 1.06 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 5.09 1.41 0.00 0.00 0.03 Sundry Debtors 82.56 19.23 16.54 1.86 0.94 Cash & Bank 0.22 0.65 0.04 0.02 0.03 Other Current Assets 9.39 0.00 0.00 0.16 0.05 Short Term Loans & Adv. 9.39 4.05 0.72 0.04 0.03 Net Current Assets 15.17 11.05 -0.53 -2.87 -2.96 Total Assets 123.98 49.64 40.67 25.23 23.73

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity -1.83 -5.99 2.25 0.37 0.10 0.39 -2.70 0.00 0.00 PBT -1.19 1.41 1.95 0.40 0.03 -0.41 0.15 0.00 0.00 Adjustment 0.28 0.13 0.04 0.04 0.03 0.05 0.06 0.00 0.00 Changes in Working Capital -0.93 -7.17 0.75 -0.06 0.05 0.75 -2.88 0.00 0.00 Cash after chg. in Working capital -1.83 -5.63 2.74 0.37 0.12 0.39 -2.67 0.00 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.36 -0.49 0.00 -0.01 0.00 -0.03 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 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.42 -0.99 0.00 -0.71 -1.15 0.00 0.00 0.00 0.00 Net Fixed Assets -0.42 -0.98 0.00 -0.16 0.00 0.00 -0.29 0.29 Net Investments -1.53 0.00 0.00 -0.55 -1.15 0.00 0.00 0.00 Others 1.53 -0.01 0.00 0.00 0.00 0.00 0.29 -0.29 Cash from Financing Activity 1.67 7.59 -2.23 0.32 1.06 -0.45 2.61 0.00 0.00 Net Cash Inflow / Outflow -0.58 0.61 0.02 -0.01 0.02 -0.06 -0.09 0.00 0.00 Opening Cash & Equivalents 0.64 0.03 0.01 0.02 0.01 0.07 0.16 0.00 0.00 Closing Cash & Equivalent 0.06 0.64 0.03 0.01 0.02 0.01 0.07 0.00 0.00

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -5.38 -8.93 1.67 0.22 1.19 PBT -1.31 1.29 1.79 0.15 -0.16 Adjustment 0.49 0.25 0.17 0.18 0.20 Changes in Working Capital -4.56 -10.46 0.20 -0.11 1.16 Cash after chg. in Working capital -5.38 -8.93 2.16 0.22 1.19 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -0.49 0.00 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 -2.01 -0.99 0.08 -0.42 -2.48 Net Fixed Assets -0.42 -0.98 0.00 -0.16 Net Investments -1.53 0.00 0.00 -0.55 Others -0.06 -0.01 0.08 0.29 Cash from Financing Activity 6.96 10.53 -1.73 0.18 1.32 Net Cash Inflow / Outflow -0.43 0.61 0.02 -0.01 0.03 Opening Cash & Equivalents 0.65 0.04 0.02 0.03 0.01 Closing Cash & Equivalent 0.22 0.65 0.04 0.02 0.03

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 1.31 1.32 1.26 1.14 13.89 13.86 14.26 14.14 14.05 ROA -2.18% 2.38% 4.66% 1.75% 0.11% -1.81% 0.55% 0.38% -1.32% ROE -7.17% 6.45% 9.71% 2.82% 0.17% -2.83% 0.88% 0.59% -2.05% ROCE -3.23% 5.73% 9.82% 2.06% 0.23% -2.10% 0.85% 0.68% -1.59% Fixed Asset Turnover 1.93 3.35 2.33 0.12 0.03 0.00 0.21 0.05 0.01 Receivable days 399.31 175.13 135.49 407.92 950.39 0.00 223.56 306.92 406.89 Inventory Days 23.11 13.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 281.19 139.65 131.00 135.95 0.00 0.00 38.59 326.48 309.06 Cash Conversion Cycle 141.23 49.27 4.50 271.97 950.39 0.00 184.97 -19.56 97.83 Total Debt/Equity 1.06 0.95 0.27 0.39 0.38 0.34 0.39 0.24 0.23 Interest Cover -10.09 17.08 195.71 91.32 4.63 -104.98 12.69 11.27 -21.67

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 1.31 1.34 1.29 1.17 14.16 ROA -1.52% 2.05% 3.94% 0.61% -0.74% ROE -7.87% 5.63% 8.46% 1.04% -1.24% ROCE -3.44% 5.00% 8.83% 0.77% -0.78% Fixed Asset Turnover 6.75 2.55 1.76 0.09 0.03 Receivable days 169.17 175.28 135.44 393.78 954.23 Inventory Days 10.80 13.79 0.00 0.00 31.64 Payable days 155.07 152.19 150.17 312.78 0.00 Cash Conversion Cycle 24.91 36.88 -14.73 81.01 985.87 Total Debt/Equity 1.30 0.94 0.27 0.39 0.39 Interest Cover -13.85 38.49 156.51 28.72 -16.11

Top Investors:

jayntibhai hirdas patel

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