Nifty
Sensex
:
:
22188.85
73130.05
66.80 (0.30%)
339.92 (0.47%)

Finance - Investment

Rating :
45/99

BSE: 511333 | NSE: VLSFINANCE

286.40
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  293.00
  •  297.95
  •  283.45
  •  292.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  130245
  •  376.56
  •  322.20
  •  140.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 996.21
  • 4.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 942.24
  • 0.52%
  • 0.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.84%
  • 1.29%
  • 45.13%
  • FII
  • DII
  • Others
  • 0.52%
  • 0.00%
  • 2.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -31.89
  • -51.29
  • -28.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.65
  • -
  • -21.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.18
  • -
  • -36.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.89
  • 4.66
  • 3.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.27
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.75
  • 4.50
  • 3.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
113.20
70.87
59.73%
84.11
79.84
5.35%
111.63
-53.69
-
-14.96
30.68
-
Expenses
5.92
4.42
33.94%
6.26
4.66
34.33%
6.42
3.76
70.74%
9.12
4.42
106.33%
EBITDA
107.28
66.45
61.44%
77.85
75.18
3.55%
105.22
-57.45
-
-24.07
26.26
-
EBIDTM
94.77%
93.76%
92.56%
94.16%
94.25%
107.01%
160.97%
85.60%
Other Income
1.55
0.17
811.76%
5.64
0.67
741.79%
1.52
0.22
590.91%
1.29
0.49
163.27%
Interest
0.07
0.03
133.33%
0.05
0.09
-44.44%
0.04
0.02
100.00%
0.02
0.02
0.00%
Depreciation
1.34
0.78
71.79%
1.37
1.08
26.85%
1.42
0.97
46.39%
1.43
0.90
58.89%
PBT
107.42
65.81
63.23%
82.07
74.68
9.90%
105.28
-58.22
-
-24.24
25.82
-
Tax
19.37
12.74
52.04%
11.79
12.63
-6.65%
13.33
-14.80
-
-8.51
-17.03
-
PAT
88.05
53.07
65.91%
70.28
62.05
13.26%
91.95
-43.42
-
-15.72
42.86
-
PATM
77.78%
74.88%
83.55%
77.72%
82.37%
80.88%
105.14%
139.71%
EPS
25.22
13.68
84.36%
20.13
16.00
25.81%
26.33
-11.20
-
-4.45
11.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
293.98
82.06
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
Net Sales Growth
130.21%
-64.22%
3.78%
-93.44%
12.65%
38.36%
-19.72%
40.69%
-58.60%
21.15%
 
Cost Of Goods Sold
-0.01
0.00
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
Gross Profit
293.99
82.06
229.33
220.98
2.41
15.88
41.59
74.14
18.58
18.34
12.87
GP Margin
100.00%
100%
100%
100%
0.07%
0.53%
1.92%
2.75%
0.97%
0.40%
0.34%
Total Expenditure
27.72
21.96
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
Power & Fuel Cost
-
0.29
0.38
0.10
0.11
0.11
0.10
0.09
0.08
0.06
0.06
% Of Sales
-
0.35%
0.17%
0.05%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Employee Cost
-
6.66
5.81
5.17
4.07
4.16
3.78
2.29
2.32
1.84
1.39
% Of Sales
-
8.12%
2.53%
2.34%
0.12%
0.14%
0.17%
0.09%
0.12%
0.04%
0.04%
Manufacturing Exp.
-
6.45
8.41
3.71
1.76
2.33
2.10
1.93
2.14
2.23
1.26
% Of Sales
-
7.86%
3.67%
1.68%
0.05%
0.08%
0.10%
0.07%
0.11%
0.05%
0.03%
General & Admin Exp.
-
4.64
4.75
3.12
3.87
4.41
4.33
5.38
6.31
5.40
4.21
% Of Sales
-
5.65%
2.07%
1.41%
0.11%
0.15%
0.20%
0.20%
0.33%
0.12%
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.
-
4.21
1.85
1.50
1.66
17.51
1.05
1.70
0.91
0.76
0.00
% Of Sales
-
5.13%
0.81%
0.68%
0.05%
0.59%
0.05%
0.06%
0.05%
0.02%
0.03%
EBITDA
266.28
60.10
208.51
207.47
-8.95
-12.52
30.33
62.84
6.90
8.11
4.84
EBITDA Margin
90.58%
73.24%
90.92%
93.89%
-0.27%
-0.42%
1.40%
2.33%
0.36%
0.18%
0.13%
Other Income
10.00
2.34
3.01
1.19
5.35
0.06
5.85
6.98
5.30
0.53
0.01
Interest
0.18
0.15
0.03
0.07
0.07
0.01
0.01
0.28
1.96
0.23
0.02
Depreciation
5.56
4.26
1.48
0.78
1.16
0.59
0.61
0.37
0.47
0.49
0.42
PBT
270.53
58.03
210.02
207.83
-4.83
-13.07
35.56
69.17
9.78
7.92
4.41
Tax
35.98
2.06
-0.21
-13.53
-44.08
-8.89
4.39
13.49
0.94
0.80
0.70
Tax Rate
13.30%
3.55%
-0.10%
-6.51%
912.63%
68.02%
14.85%
23.39%
9.61%
10.10%
15.87%
PAT
234.56
55.97
210.20
221.34
39.24
-4.17
25.16
44.19
8.84
7.12
3.71
PAT before Minority Interest
234.56
55.97
210.22
221.36
39.25
-4.18
25.17
44.19
8.84
7.12
3.71
Minority Interest
0.00
0.00
-0.02
-0.02
-0.01
0.01
-0.01
0.00
0.00
0.00
0.00
PAT Margin
79.79%
68.21%
91.66%
100.16%
1.16%
-0.14%
1.16%
1.64%
0.46%
0.15%
0.10%
PAT Growth
104.75%
-73.37%
-5.03%
464.07%
-
-
-43.06%
399.89%
24.16%
91.91%
 
EPS
67.40
16.08
60.40
63.60
11.28
-1.20
7.23
12.70
2.54
2.05
1.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,500.59
2,965.32
2,431.36
1,751.65
1,285.77
302.64
282.13
242.60
233.76
204.70
Share Capital
35.35
38.78
38.78
38.78
38.78
38.78
38.78
38.78
38.78
38.78
Total Reserves
2,465.24
2,926.54
2,392.58
1,712.87
1,246.99
263.86
243.35
203.81
194.97
165.91
Non-Current Liabilities
590.56
749.75
639.05
437.43
359.65
17.77
48.27
22.78
30.75
29.67
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
37.56
40.48
8.97
7.60
22.92
19.10
49.67
24.25
24.41
23.16
Current Liabilities
9.24
10.41
3.25
5.41
11.97
9.51
7.28
19.08
3.75
4.02
Trade Payables
0.44
5.49
0.36
2.46
9.79
4.46
2.35
1.67
2.90
3.84
Other Current Liabilities
4.71
3.00
1.82
1.91
1.27
0.31
0.20
0.35
0.13
0.15
Short Term Borrowings
0.69
0.91
0.00
0.23
0.14
0.00
0.00
17.00
0.66
0.00
Short Term Provisions
3.40
1.00
1.07
0.81
0.77
4.74
4.73
0.07
0.05
0.03
Total Liabilities
3,100.39
3,725.48
3,077.34
2,197.09
1,659.13
330.02
337.78
284.51
268.31
238.44
Net Block
25.29
27.25
8.66
9.11
9.12
9.55
10.09
1.08
6.71
6.76
Gross Block
154.18
153.00
135.61
135.28
134.13
133.96
133.89
124.51
132.35
131.90
Accumulated Depreciation
128.89
125.75
126.95
126.17
125.01
124.42
123.80
123.43
125.63
125.14
Non Current Assets
2,903.54
3,523.24
2,850.71
2,139.91
1,615.17
301.64
314.01
259.60
236.74
192.62
Capital Work in Progress
0.00
0.07
9.28
7.25
4.04
2.15
0.02
0.00
0.00
0.00
Non Current Investment
2,750.52
3,433.94
2,803.11
2,041.51
1,571.79
256.98
273.30
240.38
211.00
168.43
Long Term Loans & Adv.
61.22
61.27
28.94
82.04
30.22
32.96
30.60
18.14
19.03
17.43
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
196.85
202.24
226.63
57.17
43.97
28.38
23.78
24.91
31.57
45.82
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
0.00
8.70
4.96
4.90
7.66
4.05
Sundry Debtors
18.34
1.20
1.96
2.94
1.14
0.00
1.24
6.20
2.61
16.81
Cash & Bank
59.71
78.09
109.30
21.57
17.32
5.26
8.97
3.08
1.60
3.77
Other Current Assets
118.80
3.76
3.63
3.94
25.51
14.42
8.61
10.73
19.69
21.18
Short Term Loans & Adv.
114.38
119.19
111.74
28.74
22.61
11.85
6.16
10.50
19.45
20.77
Net Current Assets
187.61
191.83
223.38
51.76
31.99
18.87
16.50
5.82
27.82
41.80
Total Assets
3,100.39
3,725.48
3,077.34
2,197.08
1,659.14
330.02
337.79
284.51
268.31
238.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
7.31
164.64
165.79
-103.72
-22.39
-20.57
-11.95
-16.78
-30.09
51.51
PBT
58.03
210.02
207.83
-4.83
-13.07
29.56
57.67
9.78
7.92
4.41
Adjustment
-9.00
-13.14
-5.67
-15.98
-6.44
-34.95
-63.75
-24.78
-48.28
-8.11
Changes in Working Capital
-36.19
-0.21
-29.59
-82.70
1.45
-10.74
7.55
-0.88
11.13
55.00
Cash after chg. in Working capital
12.84
196.67
172.57
-103.50
-18.06
-16.14
1.48
-15.89
-29.23
51.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.53
-32.03
-6.78
-0.22
-4.33
-4.44
-13.42
-0.90
-0.85
0.21
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
26.91
-185.13
-72.25
112.63
30.40
16.88
35.06
3.89
27.49
-60.59
Net Fixed Assets
-1.17
-8.17
-2.36
-4.34
-2.05
-2.20
-9.40
7.83
-0.39
-0.02
Net Investments
347.99
-382.90
-412.30
-101.07
-646.59
25.74
-31.91
-38.60
-9.21
-68.19
Others
-319.91
205.94
342.41
218.04
679.04
-6.66
76.37
34.66
37.09
7.62
Cash from Financing Activity
-67.79
-10.73
-5.80
-4.66
-4.66
-0.01
-17.23
14.38
0.43
-1.66
Net Cash Inflow / Outflow
-33.57
-31.22
87.74
4.25
3.35
-3.70
5.89
1.48
-2.17
-10.74
Opening Cash & Equivalents
78.09
109.30
21.57
17.32
13.97
8.97
3.08
1.60
3.77
14.50
Closing Cash & Equivalent
44.52
78.09
109.30
21.57
17.32
5.26
8.97
3.08
1.60
3.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
709.80
766.95
628.84
453.04
332.54
78.25
72.94
62.72
60.43
52.91
ROA
1.64%
6.18%
8.39%
2.04%
-0.42%
7.54%
14.20%
3.20%
2.81%
1.58%
ROE
2.05%
7.79%
10.58%
2.58%
-0.53%
8.61%
16.85%
3.71%
3.25%
1.82%
ROCE
2.13%
7.78%
9.94%
-0.31%
-1.64%
10.11%
21.39%
4.75%
3.71%
2.18%
Fixed Asset Turnover
0.53
1.59
1.63
25.02
22.32
16.14
20.85
14.91
35.00
28.94
Receivable days
43.47
2.52
4.05
0.22
0.14
0.00
0.50
0.84
0.77
4.64
Inventory Days
0.00
0.00
0.00
0.00
0.00
1.15
0.67
1.20
0.46
0.24
Payable days
0.00
0.00
0.00
0.66
0.87
0.58
0.28
0.44
0.27
0.19
Cash Conversion Cycle
43.47
2.52
4.05
-0.44
-0.73
0.57
0.89
1.60
0.96
4.69
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
0.00
0.00
Interest Cover
382.50
6483.08
3154.71
-72.56
-1374.67
2652.92
209.24
5.99
35.20
224.39

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.