Nifty
Sensex
:
:
14581.45
48803.68
76.65 (0.53%)
259.62 (0.53%)

Finance - Investment

Rating :
51/99

BSE: 511333 | NSE: VLSFINANCE

80.85
15-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  80.35
  •  83.70
  •  79.75
  •  81.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20183
  •  16.38
  •  100.90
  •  32.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 313.36
  • 1.58
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 292.02
  • 1.85%
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.65%
  • 2.51%
  • 46.61%
  • FII
  • DII
  • Others
  • 2.59%
  • 0.00%
  • 2.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.69
  • 11.97
  • 15.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.64
  • 34.73
  • 15.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.07
  • 8.70
  • 8.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.67
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.71
  • 8.22
  • 5.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
66.32
5.85
1,033.68%
33.62
4.22
696.68%
7.17
2.66
169.55%
42.90
8.33
415.01%
Expenses
3.24
21.41
-84.87%
2.30
32.94
-93.02%
2.15
6.66
-67.72%
3.56
11.43
-68.85%
EBITDA
63.08
-15.56
-
31.32
-28.72
-
5.02
-4.00
-
39.34
-3.10
-
EBIDTM
95.11%
-266.17%
93.17%
-680.96%
69.97%
-150.77%
91.71%
-37.19%
Other Income
0.01
0.00
0
0.00
0.03
-100.00%
0.10
0.01
900.00%
5.31
-0.68
-
Interest
0.00
0.02
-100.00%
0.00
0.02
-100.00%
0.00
0.02
-100.00%
0.01
0.01
0.00%
Depreciation
0.20
0.30
-33.33%
0.19
0.28
-32.14%
0.22
0.28
-21.43%
0.31
0.14
121.43%
PBT
62.89
-15.88
-
31.13
-28.99
-
4.90
-4.29
-
44.34
-3.93
-
Tax
-9.39
0.90
-
0.28
-4.12
-
-6.97
-2.45
-
-38.40
-1.78
-
PAT
72.28
-16.78
-
30.85
-24.86
-
11.86
-1.84
-
82.74
-2.15
-
PATM
108.99%
-286.97%
91.77%
-589.47%
165.34%
-69.19%
192.86%
-25.85%
EPS
19.05
-4.31
-
7.96
-6.28
-
3.06
-0.47
-
21.33
-0.55
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
150.01
3,370.18
2,991.72
2,162.27
2,693.57
1,914.53
4,624.66
3,817.21
2,329.07
2,205.95
607.27
Net Sales Growth
612.30%
12.65%
38.36%
-19.72%
40.69%
-58.60%
21.15%
63.89%
5.58%
263.26%
 
Cost Of Goods Sold
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
2,194.88
593.52
Gross Profit
150.01
2.41
15.88
41.59
74.14
18.58
18.34
12.87
15.65
11.08
13.75
GP Margin
100.00%
0.07%
0.53%
1.92%
2.75%
0.97%
0.40%
0.34%
0.67%
0.50%
2.26%
Total Expenditure
11.25
3,379.13
3,004.24
2,131.94
2,630.73
1,907.63
4,616.55
3,812.37
2,324.62
2,202.15
598.98
Power & Fuel Cost
-
0.11
0.11
0.10
0.09
0.08
0.06
0.06
0.00
0.04
0.00
% Of Sales
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0.00%
0%
Employee Cost
-
4.07
4.16
3.78
2.29
2.32
1.84
1.39
1.09
1.26
0.93
% Of Sales
-
0.12%
0.14%
0.17%
0.09%
0.12%
0.04%
0.04%
0.05%
0.06%
0.15%
Manufacturing Exp.
-
1.74
2.33
2.10
1.93
2.14
2.23
1.26
1.00
0.93
1.54
% Of Sales
-
0.05%
0.08%
0.10%
0.07%
0.11%
0.05%
0.03%
0.04%
0.04%
0.25%
General & Admin Exp.
-
3.87
4.41
4.33
5.38
6.31
5.40
4.21
2.53
2.58
2.40
% Of Sales
-
0.11%
0.15%
0.20%
0.20%
0.33%
0.12%
0.11%
0.11%
0.12%
0.40%
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.
-
1.67
17.51
1.05
1.70
0.91
0.76
1.16
6.58
2.50
0.00
% Of Sales
-
0.05%
0.59%
0.05%
0.06%
0.05%
0.02%
0.03%
0.28%
0.11%
0.10%
EBITDA
138.76
-8.95
-12.52
30.33
62.84
6.90
8.11
4.84
4.45
3.80
8.29
EBITDA Margin
92.50%
-0.27%
-0.42%
1.40%
2.33%
0.36%
0.18%
0.13%
0.19%
0.17%
1.37%
Other Income
5.42
5.35
0.06
5.85
6.98
5.30
0.53
0.01
0.04
1.35
0.09
Interest
0.01
0.07
0.01
0.01
0.28
1.96
0.23
0.02
0.16
0.67
0.59
Depreciation
0.92
1.16
0.59
0.61
0.37
0.47
0.49
0.42
0.49
1.72
0.46
PBT
143.26
-4.83
-13.07
35.56
69.17
9.78
7.92
4.41
3.84
2.77
7.32
Tax
-54.48
-44.08
-8.89
4.39
13.49
0.94
0.80
0.70
1.87
-0.15
2.23
Tax Rate
-38.03%
912.63%
68.02%
14.85%
23.39%
9.61%
10.10%
15.87%
48.70%
-5.42%
30.46%
PAT
197.73
39.24
-4.17
25.16
44.19
8.84
7.12
3.71
1.97
2.92
5.10
PAT before Minority Interest
197.72
39.25
-4.18
25.17
44.19
8.84
7.12
3.71
1.97
2.92
5.10
Minority Interest
-0.01
-0.01
0.01
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
131.81%
1.16%
-0.14%
1.16%
1.64%
0.46%
0.15%
0.10%
0.08%
0.13%
0.84%
PAT Growth
533.33%
-
-
-43.06%
399.89%
24.16%
91.91%
88.32%
-32.53%
-42.75%
 
EPS
51.09
10.14
-1.08
6.50
11.42
2.28
1.84
0.96
0.51
0.75
1.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,751.65
1,285.77
302.64
282.13
242.60
233.76
204.70
202.63
200.81
197.86
Share Capital
38.78
38.78
38.78
38.78
38.78
38.78
38.78
39.92
39.92
39.92
Total Reserves
1,712.87
1,246.99
263.86
243.35
203.81
194.97
165.91
162.71
160.89
157.95
Non-Current Liabilities
437.43
359.65
17.77
48.27
22.78
30.75
29.67
28.22
20.98
22.46
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
1.32
Long Term Provisions
7.60
22.92
19.10
49.67
24.25
24.41
23.16
22.16
24.08
23.57
Current Liabilities
5.41
11.97
9.51
7.28
19.08
3.75
4.02
0.25
8.40
28.35
Trade Payables
2.46
9.79
4.46
2.35
1.67
2.90
3.84
0.11
0.08
0.17
Other Current Liabilities
1.91
1.27
0.31
0.20
0.35
0.13
0.15
0.11
8.29
13.23
Short Term Borrowings
0.23
0.14
0.00
0.00
17.00
0.66
0.00
0.00
0.00
14.93
Short Term Provisions
0.81
0.77
4.74
4.73
0.07
0.05
0.03
0.03
0.03
0.02
Total Liabilities
2,197.09
1,659.13
330.02
337.78
284.51
268.31
238.44
231.15
230.24
248.72
Net Block
9.11
9.12
9.55
10.09
1.08
6.71
6.76
7.15
7.49
9.14
Gross Block
135.28
134.13
133.96
133.89
124.51
132.35
131.90
131.87
131.84
131.77
Accumulated Depreciation
126.17
125.01
124.42
123.80
123.43
125.63
125.14
124.72
124.36
122.64
Non Current Assets
2,139.91
1,615.17
301.64
314.01
259.60
236.74
192.62
124.28
120.76
133.50
Capital Work in Progress
7.25
4.04
2.15
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2,041.51
1,571.79
256.98
273.30
240.38
211.00
168.43
97.67
94.79
106.91
Long Term Loans & Adv.
82.04
30.22
32.96
30.60
18.14
19.03
17.43
11.18
10.33
9.46
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
57.17
43.97
28.38
23.78
24.91
31.57
45.82
106.88
109.48
115.22
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
8.70
4.96
4.90
7.66
4.05
1.03
1.15
2.10
Sundry Debtors
2.94
1.14
0.00
1.24
6.20
2.61
16.81
80.25
84.53
44.35
Cash & Bank
21.57
17.32
5.26
8.97
3.08
1.60
3.77
14.50
1.99
25.29
Other Current Assets
32.68
2.90
2.57
2.45
10.73
19.69
21.18
11.09
21.81
43.49
Short Term Loans & Adv.
28.74
22.61
11.85
6.16
10.50
19.45
20.77
10.75
21.65
42.73
Net Current Assets
51.76
31.99
18.87
16.50
5.82
27.82
41.80
106.62
101.08
86.87
Total Assets
2,197.08
1,659.14
330.02
337.79
284.51
268.31
238.44
231.16
230.24
248.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-103.79
-22.39
-20.57
-11.95
-16.78
-30.09
51.51
21.93
-16.48
-0.53
PBT
-4.83
-13.07
29.56
57.67
9.78
7.92
4.41
3.84
2.77
7.32
Adjustment
-16.08
-6.44
-34.95
-63.75
-24.78
-48.28
-8.11
6.69
4.36
-0.59
Changes in Working Capital
-82.66
1.45
-10.74
7.55
-0.88
11.13
55.00
12.05
-22.66
-5.49
Cash after chg. in Working capital
-103.57
-18.06
-16.14
1.48
-15.89
-29.23
51.30
22.58
-15.53
1.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.22
-4.33
-4.44
-13.42
-0.90
-0.85
0.21
-0.65
-0.96
-1.77
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
112.70
30.40
16.88
35.06
3.89
27.49
-60.59
-9.26
10.09
1.96
Net Fixed Assets
-4.34
-2.05
-2.20
-9.40
7.83
-0.39
-0.02
-0.03
-0.07
0.15
Net Investments
-101.07
-646.59
25.74
-31.91
-38.60
-9.21
-68.19
-2.89
13.00
-19.75
Others
218.11
679.04
-6.66
76.37
34.66
37.09
7.62
-6.34
-2.84
21.56
Cash from Financing Activity
-4.66
-4.66
-0.01
-17.23
14.38
0.43
-1.66
-0.16
-16.91
5.99
Net Cash Inflow / Outflow
4.25
3.35
-3.70
5.89
1.48
-2.17
-10.74
12.51
-23.30
7.42
Opening Cash & Equivalents
17.32
13.97
8.97
3.08
1.60
3.77
14.50
1.99
25.29
17.87
Closing Cash & Equivalent
21.57
17.32
5.26
8.97
3.08
1.60
3.77
14.50
1.99
25.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
453.04
332.54
78.25
72.94
62.72
60.43
52.91
50.89
50.43
49.69
ROA
2.04%
-0.42%
7.54%
14.20%
3.20%
2.81%
1.58%
0.85%
1.22%
2.19%
ROE
2.58%
-0.53%
8.61%
16.85%
3.71%
3.25%
1.82%
0.98%
1.47%
2.61%
ROCE
-0.31%
-1.64%
10.11%
21.39%
4.75%
3.71%
2.18%
1.98%
1.65%
3.80%
Fixed Asset Turnover
25.02
22.32
16.14
20.85
14.91
35.00
28.94
17.66
16.74
4.61
Receivable days
0.22
0.14
0.00
0.50
0.84
0.77
4.64
12.91
10.66
24.04
Inventory Days
0.00
0.00
1.15
0.67
1.20
0.46
0.24
0.17
0.27
1.10
Payable days
0.66
0.87
0.58
0.28
0.44
0.27
0.19
0.02
0.02
0.14
Cash Conversion Cycle
-0.44
-0.73
0.57
0.89
1.60
0.96
4.69
13.07
10.91
25.01
Total Debt/Equity
0.00
0.00
0.00
0.00
0.07
0.00
0.00
0.00
0.00
0.08
Interest Cover
-72.56
-1374.67
2652.92
209.24
5.99
35.20
224.39
25.66
5.16
13.41

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.