Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Finance - Investment

Rating :
31/99

BSE: 511333 | NSE: VLSFINANCE

135.30
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 136.65
  • 136.65
  • 134.25
  • 134.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33472
  •  45.26
  •  233.95
  •  128.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 517.30
  • 6.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 440.12
  • 1.12%
  • 0.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.76%
  • 2.88%
  • 45.57%
  • FII
  • DII
  • Others
  • 2.64%
  • 0.00%
  • 3.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.69
  • -36.16
  • -59.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 46.92
  • 47.05
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 59.52
  • 52.89
  • 74.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.59
  • 6.34
  • 2.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.45
  • 0.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.17
  • 4.65
  • 3.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
79.84
95.51
-16.41%
4.44
85.44
-94.80%
30.68
114.87
-73.29%
17.77
66.32
-73.21%
Expenses
4.66
6.14
-24.10%
61.89
5.27
1,074.38%
4.42
6.84
-35.38%
4.99
3.24
54.01%
EBITDA
75.18
89.37
-15.88%
-57.45
80.17
-
26.26
108.03
-75.69%
12.78
63.08
-79.74%
EBIDTM
94.16%
93.57%
-1,295.09%
93.83%
85.60%
94.04%
71.91%
95.11%
Other Income
0.67
2.39
-71.97%
0.22
0.07
214.29%
0.49
-0.53
-
0.06
1.62
-96.30%
Interest
0.09
0.00
0
0.02
0.00
0
0.02
0.03
-33.33%
0.07
0.00
0
Depreciation
1.08
0.16
575.00%
0.97
0.15
546.67%
0.90
0.17
429.41%
0.26
0.20
30.00%
PBT
74.68
91.60
-18.47%
-58.22
80.09
-
25.82
107.30
-75.94%
12.51
64.50
-80.60%
Tax
12.63
11.73
7.67%
-14.80
7.91
-
-17.03
2.55
-
-2.81
-9.39
-
PAT
62.05
79.87
-22.31%
-43.42
72.18
-
42.86
104.75
-59.08%
15.32
73.89
-79.27%
PATM
77.72%
83.63%
-978.83%
84.47%
139.71%
91.19%
86.20%
111.41%
EPS
16.00
20.59
-22.29%
-11.20
18.61
-
11.05
27.01
-59.09%
3.95
19.05
-79.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
132.73
229.33
220.98
3,370.18
2,991.72
2,162.27
2,693.57
1,914.53
4,624.66
3,817.21
2,329.07
Net Sales Growth
-63.35%
3.78%
-93.44%
12.65%
38.36%
-19.72%
40.69%
-58.60%
21.15%
63.89%
 
Cost Of Goods Sold
0.01
0.00
0.00
3,367.77
2,975.83
2,120.68
2,619.43
1,895.95
4,606.32
3,804.35
2,313.42
Gross Profit
132.72
229.33
220.98
2.41
15.88
41.59
74.14
18.58
18.34
12.87
15.65
GP Margin
99.99%
100%
100%
0.07%
0.53%
1.92%
2.75%
0.97%
0.40%
0.34%
0.67%
Total Expenditure
75.96
20.82
13.51
3,379.13
3,004.24
2,131.94
2,630.73
1,907.63
4,616.55
3,812.37
2,324.62
Power & Fuel Cost
-
0.38
0.10
0.11
0.11
0.10
0.09
0.08
0.06
0.06
0.00
% Of Sales
-
0.17%
0.05%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
Employee Cost
-
5.81
5.17
4.07
4.16
3.78
2.29
2.32
1.84
1.39
1.09
% Of Sales
-
2.53%
2.34%
0.12%
0.14%
0.17%
0.09%
0.12%
0.04%
0.04%
0.05%
Manufacturing Exp.
-
8.41
3.71
1.76
2.33
2.10
1.93
2.14
2.23
1.26
1.00
% Of Sales
-
3.67%
1.68%
0.05%
0.08%
0.10%
0.07%
0.11%
0.05%
0.03%
0.04%
General & Admin Exp.
-
4.75
3.12
3.87
4.41
4.33
5.38
6.31
5.40
4.21
2.53
% Of Sales
-
2.07%
1.41%
0.11%
0.15%
0.20%
0.20%
0.33%
0.12%
0.11%
0.11%
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.
-
1.85
1.50
1.66
17.51
1.05
1.70
0.91
0.76
1.16
0.00
% Of Sales
-
0.81%
0.68%
0.05%
0.59%
0.05%
0.06%
0.05%
0.02%
0.03%
0.28%
EBITDA
56.77
208.51
207.47
-8.95
-12.52
30.33
62.84
6.90
8.11
4.84
4.45
EBITDA Margin
42.77%
90.92%
93.89%
-0.27%
-0.42%
1.40%
2.33%
0.36%
0.18%
0.13%
0.19%
Other Income
1.44
3.01
1.19
5.35
0.06
5.85
6.98
5.30
0.53
0.01
0.04
Interest
0.20
0.03
0.07
0.07
0.01
0.01
0.28
1.96
0.23
0.02
0.16
Depreciation
3.21
1.48
0.78
1.16
0.59
0.61
0.37
0.47
0.49
0.42
0.49
PBT
54.79
210.02
207.83
-4.83
-13.07
35.56
69.17
9.78
7.92
4.41
3.84
Tax
-22.01
-0.21
-13.53
-44.08
-8.89
4.39
13.49
0.94
0.80
0.70
1.87
Tax Rate
-40.17%
-0.10%
-6.51%
912.63%
68.02%
14.85%
23.39%
9.61%
10.10%
15.87%
48.70%
PAT
76.81
210.20
221.34
39.24
-4.17
25.16
44.19
8.84
7.12
3.71
1.97
PAT before Minority Interest
76.81
210.22
221.36
39.25
-4.18
25.17
44.19
8.84
7.12
3.71
1.97
Minority Interest
0.00
-0.02
-0.02
-0.01
0.01
-0.01
0.00
0.00
0.00
0.00
0.00
PAT Margin
57.87%
91.66%
100.16%
1.16%
-0.14%
1.16%
1.64%
0.46%
0.15%
0.10%
0.08%
PAT Growth
-76.77%
-5.03%
464.07%
-
-
-43.06%
399.89%
24.16%
91.91%
88.32%
 
EPS
19.85
54.32
57.19
10.14
-1.08
6.50
11.42
2.28
1.84
0.96
0.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,965.32
2,431.36
1,751.65
1,285.77
302.64
282.13
242.60
233.76
204.70
202.63
Share Capital
38.78
38.78
38.78
38.78
38.78
38.78
38.78
38.78
38.78
39.92
Total Reserves
2,926.54
2,392.58
1,712.87
1,246.99
263.86
243.35
203.81
194.97
165.91
162.71
Non-Current Liabilities
749.75
639.05
437.43
359.65
17.77
48.27
22.78
30.75
29.67
28.22
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
0.00
0.00
0.00
Long Term Provisions
40.48
8.97
7.60
22.92
19.10
49.67
24.25
24.41
23.16
22.16
Current Liabilities
10.41
3.25
5.41
11.97
9.51
7.28
19.08
3.75
4.02
0.25
Trade Payables
5.49
0.36
2.46
9.79
4.46
2.35
1.67
2.90
3.84
0.11
Other Current Liabilities
3.00
1.82
1.91
1.27
0.31
0.20
0.35
0.13
0.15
0.11
Short Term Borrowings
0.91
0.00
0.23
0.14
0.00
0.00
17.00
0.66
0.00
0.00
Short Term Provisions
1.00
1.07
0.81
0.77
4.74
4.73
0.07
0.05
0.03
0.03
Total Liabilities
3,725.48
3,077.34
2,197.09
1,659.13
330.02
337.78
284.51
268.31
238.44
231.15
Net Block
27.25
8.66
9.11
9.12
9.55
10.09
1.08
6.71
6.76
7.15
Gross Block
153.00
135.61
135.28
134.13
133.96
133.89
124.51
132.35
131.90
131.87
Accumulated Depreciation
125.75
126.95
126.17
125.01
124.42
123.80
123.43
125.63
125.14
124.72
Non Current Assets
3,523.24
2,850.71
2,139.91
1,615.17
301.64
314.01
259.60
236.74
192.62
124.28
Capital Work in Progress
0.07
9.28
7.25
4.04
2.15
0.02
0.00
0.00
0.00
0.00
Non Current Investment
3,433.94
2,803.11
2,041.51
1,571.79
256.98
273.30
240.38
211.00
168.43
97.67
Long Term Loans & Adv.
61.27
28.94
82.04
30.22
32.96
30.60
18.14
19.03
17.43
11.18
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
202.24
226.63
57.17
43.97
28.38
23.78
24.91
31.57
45.82
106.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
8.70
4.96
4.90
7.66
4.05
1.03
Sundry Debtors
1.20
1.96
2.94
1.14
0.00
1.24
6.20
2.61
16.81
80.25
Cash & Bank
78.09
109.30
21.57
17.32
5.26
8.97
3.08
1.60
3.77
14.50
Other Current Assets
122.95
3.63
3.94
2.90
14.42
8.61
10.73
19.69
21.18
11.09
Short Term Loans & Adv.
119.19
111.74
28.74
22.61
11.85
6.16
10.50
19.45
20.77
10.75
Net Current Assets
191.83
223.38
51.76
31.99
18.87
16.50
5.82
27.82
41.80
106.62
Total Assets
3,725.48
3,077.34
2,197.08
1,659.14
330.02
337.79
284.51
268.31
238.44
231.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
164.64
165.79
-103.72
-22.39
-20.57
-11.95
-16.78
-30.09
51.51
21.93
PBT
210.02
207.83
-4.83
-13.07
29.56
57.67
9.78
7.92
4.41
3.84
Adjustment
-13.14
-5.67
-15.98
-6.44
-34.95
-63.75
-24.78
-48.28
-8.11
6.69
Changes in Working Capital
-0.21
-29.59
-82.70
1.45
-10.74
7.55
-0.88
11.13
55.00
12.05
Cash after chg. in Working capital
196.67
172.57
-103.50
-18.06
-16.14
1.48
-15.89
-29.23
51.30
22.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.03
-6.78
-0.22
-4.33
-4.44
-13.42
-0.90
-0.85
0.21
-0.65
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
-185.13
-72.25
112.63
30.40
16.88
35.06
3.89
27.49
-60.59
-9.26
Net Fixed Assets
-8.17
-2.36
-4.34
-2.05
-2.20
-9.40
7.83
-0.39
-0.02
-0.03
Net Investments
-382.90
-412.30
-101.07
-646.59
25.74
-31.91
-38.60
-9.21
-68.19
-2.89
Others
205.94
342.41
218.04
679.04
-6.66
76.37
34.66
37.09
7.62
-6.34
Cash from Financing Activity
-10.73
-5.80
-4.66
-4.66
-0.01
-17.23
14.38
0.43
-1.66
-0.16
Net Cash Inflow / Outflow
-31.22
87.74
4.25
3.35
-3.70
5.89
1.48
-2.17
-10.74
12.51
Opening Cash & Equivalents
109.30
21.57
17.32
13.97
8.97
3.08
1.60
3.77
14.50
1.99
Closing Cash & Equivalent
78.09
109.30
21.57
17.32
5.26
8.97
3.08
1.60
3.77
14.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
766.95
628.84
453.04
332.54
78.25
72.94
62.72
60.43
52.91
50.89
ROA
6.18%
8.39%
2.04%
-0.42%
7.54%
14.20%
3.20%
2.81%
1.58%
0.85%
ROE
7.79%
10.58%
2.58%
-0.53%
8.61%
16.85%
3.71%
3.25%
1.82%
0.98%
ROCE
7.78%
9.94%
-0.31%
-1.64%
10.11%
21.39%
4.75%
3.71%
2.18%
1.98%
Fixed Asset Turnover
1.59
1.63
25.02
22.32
16.14
20.85
14.91
35.00
28.94
17.66
Receivable days
2.52
4.05
0.22
0.14
0.00
0.50
0.84
0.77
4.64
12.91
Inventory Days
0.00
0.00
0.00
0.00
1.15
0.67
1.20
0.46
0.24
0.17
Payable days
0.00
0.00
0.66
0.87
0.58
0.28
0.44
0.27
0.19
0.02
Cash Conversion Cycle
2.52
4.05
-0.44
-0.73
0.57
0.89
1.60
0.96
4.69
13.07
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.07
0.00
0.00
0.00
Interest Cover
6483.08
3154.71
-72.56
-1374.67
2652.92
209.24
5.99
35.20
224.39
25.66

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.