Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Finance - Investment

Rating :
51/99

BSE: 511333 | NSE: VLSFINANCE

56.00
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  56.40
  •  59.05
  •  55.25
  •  54.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14983
  •  8.41
  •  66.40
  •  25.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 216.70
  • 4.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 207.77
  • 1.78%
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.65%
  • 2.40%
  • 48.87%
  • FII
  • DII
  • Others
  • 2.23%
  • 0.00%
  • 0.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.13
  • -8.18
  • 3.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.10
  • 30.32
  • -13.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.29
  • 25.85
  • -20.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.33
  • 14.33
  • 14.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.23
  • 0.23
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.48
  • -14.10
  • -25.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
7.17
-1.27
-
42.90
0.00
0
5.85
5.66
3.36%
-5.73
-0.77
-
Expenses
2.15
2.73
-21.25%
3.56
0.00
0
21.41
7.50
185.47%
23.00
5.62
309.25%
EBITDA
5.02
-4.00
-
39.34
0.00
0
-15.56
-1.84
-
-28.72
-6.39
-
EBIDTM
69.97%
313.96%
91.71%
0.00%
-266.17%
-32.48%
501.54%
829.87%
Other Income
0.10
0.01
900.00%
5.31
0.00
0
0.00
0.00
0
0.03
0.01
200.00%
Interest
0.00
0.02
-100.00%
0.01
0.00
0
0.02
0.00
0
0.02
0.00
0
Depreciation
0.22
0.28
-21.43%
0.31
0.00
0
0.30
0.15
100.00%
0.28
0.15
86.67%
PBT
4.90
-4.29
-
44.34
0.00
0
-15.88
-1.99
-
-28.99
-6.53
-
Tax
-6.97
-2.45
-
-38.40
0.00
-
0.90
-1.73
-
-4.12
-4.03
-
PAT
11.86
-1.84
-
82.74
0.00
0
-16.78
-0.26
-
-24.86
-2.50
-
PATM
165.34%
144.39%
192.86%
0.00%
-286.97%
-4.58%
434.15%
324.68%
EPS
3.07
-0.48
-
21.38
0.00
0
-4.34
-0.07
-
-6.42
-0.65
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
3,018.10
2,162.27
2,693.57
1,914.53
4,624.66
3,817.21
2,329.07
2,205.95
607.27
1,050.75
Net Sales Growth
-
39.58%
-19.72%
40.69%
-58.60%
21.15%
63.89%
5.58%
263.26%
-42.21%
 
Cost Of Goods Sold
-
2,975.83
2,120.68
2,619.43
1,895.95
4,606.32
3,804.35
2,313.42
2,194.88
593.52
1,038.46
Gross Profit
-
42.27
41.59
74.14
18.58
18.34
12.87
15.65
11.08
13.75
12.30
GP Margin
-
1.40%
1.92%
2.75%
0.97%
0.40%
0.34%
0.67%
0.50%
2.26%
1.17%
Total Expenditure
-
2,987.61
2,131.94
2,630.73
1,907.63
4,616.55
3,812.37
2,324.62
2,202.15
598.98
1,043.28
Power & Fuel Cost
-
0.11
0.10
0.09
0.08
0.06
0.06
0.00
0.04
0.00
0.03
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0.00%
0%
0.00%
Employee Cost
-
4.09
3.78
2.29
2.32
1.84
1.39
1.09
1.26
0.93
0.80
% Of Sales
-
0.14%
0.17%
0.09%
0.12%
0.04%
0.04%
0.05%
0.06%
0.15%
0.08%
Manufacturing Exp.
-
2.38
2.10
1.93
2.14
2.23
1.26
1.00
0.93
1.54
1.01
% Of Sales
-
0.08%
0.10%
0.07%
0.11%
0.05%
0.03%
0.04%
0.04%
0.25%
0.10%
General & Admin Exp.
-
4.38
4.33
5.38
6.31
5.40
4.21
2.53
2.58
2.40
2.48
% Of Sales
-
0.15%
0.20%
0.20%
0.33%
0.12%
0.11%
0.11%
0.12%
0.40%
0.24%
Selling & Distn. Exp.
-
0.00
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%
0%
Miscellaneous Exp.
-
0.92
1.05
1.70
0.91
0.76
1.16
6.58
2.50
0.58
0.00
% Of Sales
-
0.03%
0.05%
0.06%
0.05%
0.02%
0.03%
0.28%
0.11%
0.10%
0.05%
EBITDA
-
30.49
30.33
62.84
6.90
8.11
4.84
4.45
3.80
8.29
7.47
EBITDA Margin
-
1.01%
1.40%
2.33%
0.36%
0.18%
0.13%
0.19%
0.17%
1.37%
0.71%
Other Income
-
3.68
5.85
6.98
5.30
0.53
0.01
0.04
1.35
0.09
0.01
Interest
-
0.01
0.01
0.28
1.96
0.23
0.02
0.16
0.67
0.59
0.05
Depreciation
-
0.59
0.61
0.37
0.47
0.49
0.42
0.49
1.72
0.46
0.50
PBT
-
33.57
35.56
69.17
9.78
7.92
4.41
3.84
2.77
7.32
6.94
Tax
-
4.45
4.39
13.49
0.94
0.80
0.70
1.87
-0.15
2.23
1.97
Tax Rate
-
16.52%
14.85%
23.39%
9.61%
10.10%
15.87%
48.70%
-5.42%
30.46%
28.39%
PAT
-
22.48
25.16
44.19
8.84
7.12
3.71
1.97
2.92
5.10
4.97
PAT before Minority Interest
-
22.48
25.17
44.19
8.84
7.12
3.71
1.97
2.92
5.10
4.97
Minority Interest
-
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
0.74%
1.16%
1.64%
0.46%
0.15%
0.10%
0.08%
0.13%
0.84%
0.47%
PAT Growth
-
-10.65%
-43.06%
399.89%
24.16%
91.91%
88.32%
-32.53%
-42.75%
2.62%
 
EPS
-
5.81
6.50
11.42
2.28
1.84
0.96
0.51
0.75
1.32
1.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
320.46
302.64
282.13
242.60
233.76
204.70
202.63
200.81
197.86
192.73
Share Capital
38.78
38.78
38.78
38.78
38.78
38.78
39.92
39.92
39.92
39.92
Total Reserves
281.68
263.86
243.35
203.81
194.97
165.91
162.71
160.89
157.95
152.81
Non-Current Liabilities
22.29
17.77
48.27
22.78
30.75
29.67
28.22
20.98
22.46
6.45
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.34
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.32
1.32
Long Term Provisions
23.56
19.10
49.67
24.25
24.41
23.16
22.16
24.08
23.57
0.00
Current Liabilities
14.34
9.51
7.28
19.08
3.75
4.02
0.25
8.40
28.35
17.80
Trade Payables
8.98
4.46
2.35
1.67
2.90
3.84
0.11
0.08
0.17
0.27
Other Current Liabilities
0.42
0.31
0.20
0.35
0.13
0.15
0.11
8.29
13.23
13.70
Short Term Borrowings
0.14
0.00
0.00
17.00
0.66
0.00
0.00
0.00
14.93
0.00
Short Term Provisions
4.79
4.74
4.73
0.07
0.05
0.03
0.03
0.03
0.02
3.83
Total Liabilities
357.19
330.02
337.78
284.51
268.31
238.44
231.15
230.24
248.72
216.98
Net Block
9.12
9.55
10.09
1.08
6.71
6.76
7.15
7.49
9.14
9.54
Gross Block
134.13
133.96
133.89
124.51
132.35
131.90
131.87
131.84
131.77
131.93
Accumulated Depreciation
125.01
124.42
123.80
123.43
125.63
125.14
124.72
124.36
122.64
122.38
Non Current Assets
323.02
301.64
314.01
259.60
236.74
192.62
124.28
120.76
133.50
96.74
Capital Work in Progress
4.04
2.15
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
271.49
256.98
273.30
240.38
211.00
168.43
97.67
94.79
106.91
87.20
Long Term Loans & Adv.
38.37
32.96
30.60
18.14
19.03
17.43
11.18
10.33
9.46
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
34.16
28.38
23.78
24.91
31.57
45.82
106.88
109.48
115.22
120.24
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.70
8.70
4.96
4.90
7.66
4.05
1.03
1.15
2.10
1.57
Sundry Debtors
0.00
0.00
1.24
6.20
2.61
16.81
80.25
84.53
44.35
35.65
Cash & Bank
9.08
5.26
8.97
3.08
1.60
3.77
14.50
1.99
25.29
17.87
Other Current Assets
17.39
2.57
2.45
0.23
19.69
21.18
11.09
21.81
43.49
65.15
Short Term Loans & Adv.
14.75
11.85
6.16
10.50
19.45
20.77
10.75
21.65
42.73
18.62
Net Current Assets
19.83
18.87
16.50
5.82
27.82
41.80
106.62
101.08
86.87
102.44
Total Assets
357.18
330.02
337.79
284.51
268.31
238.44
231.16
230.24
248.72
216.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-10.45
-20.57
-11.95
-16.78
-30.09
51.51
21.93
-16.48
-0.53
0.88
PBT
26.93
29.56
57.67
9.78
7.92
4.41
3.84
2.77
7.32
6.94
Adjustment
-31.18
-34.95
-63.75
-24.78
-48.28
-8.11
6.69
4.36
-0.59
-4.04
Changes in Working Capital
-2.01
-10.74
7.55
-0.88
11.13
55.00
12.05
-22.66
-5.49
-1.21
Cash after chg. in Working capital
-6.26
-16.14
1.48
-15.89
-29.23
51.30
22.58
-15.53
1.24
1.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.19
-4.44
-13.42
-0.90
-0.85
0.21
-0.65
-0.96
-1.77
-0.75
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
14.13
16.88
35.06
3.89
27.49
-60.59
-9.26
10.09
1.96
7.47
Net Fixed Assets
-2.05
-2.20
-9.40
7.83
-0.39
-0.02
-0.03
-0.07
0.15
-0.08
Net Investments
-10.46
25.74
-31.91
-38.60
-9.21
-68.19
-2.89
13.00
-19.75
0.98
Others
26.64
-6.66
76.37
34.66
37.09
7.62
-6.34
-2.84
21.56
6.57
Cash from Financing Activity
0.13
-0.01
-17.23
14.38
0.43
-1.66
-0.16
-16.91
5.99
8.34
Net Cash Inflow / Outflow
3.81
-3.70
5.89
1.48
-2.17
-10.74
12.51
-23.30
7.42
16.70
Opening Cash & Equivalents
5.26
8.97
3.08
1.60
3.77
14.50
1.99
25.29
17.87
1.17
Closing Cash & Equivalent
9.08
5.26
8.97
3.08
1.60
3.77
14.50
1.99
25.29
17.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
82.86
78.25
72.94
62.72
60.43
52.91
50.89
50.43
49.69
48.40
ROA
6.54%
7.54%
14.20%
3.20%
2.81%
1.58%
0.85%
1.22%
2.19%
2.41%
ROE
7.22%
8.61%
16.85%
3.71%
3.25%
1.82%
0.98%
1.47%
2.61%
2.62%
ROCE
8.64%
10.11%
21.39%
4.75%
3.71%
2.18%
1.98%
1.65%
3.80%
3.57%
Fixed Asset Turnover
22.52
16.14
20.85
14.91
35.00
28.94
17.66
16.74
4.61
7.97
Receivable days
0.00
0.00
0.50
0.84
0.77
4.64
12.91
10.66
24.04
6.46
Inventory Days
0.99
1.15
0.67
1.20
0.46
0.24
0.17
0.27
1.10
0.63
Payable days
0.82
0.58
0.28
0.44
0.27
0.19
0.02
0.02
0.14
0.07
Cash Conversion Cycle
0.17
0.57
0.89
1.60
0.96
4.69
13.07
10.91
25.01
7.01
Total Debt/Equity
0.00
0.00
0.00
0.07
0.00
0.00
0.00
0.00
0.08
0.05
Interest Cover
2337.27
2652.92
209.24
5.99
35.20
224.39
25.66
5.16
13.41
141.37

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.