Vascon Engineers Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2019 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (0.60) (2.80) 9.98 (17)
Op profit growth 660 6.34 (196) (120)
EBIT growth 92.60 0.94 (15) (23)
Net profit growth 480 20.20 182 (76)
Profitability ratios (%)        
OPM 10.30 1.35 1.24 (1.40)
EBIT margin 11.30 5.83 5.62 7.23
Net profit margin 7.60 1.30 1.05 0.41
RoCE 6.02 3.19 3.21 3.86
RoNW 1.39 0.25 0.22 0.08
RoA 1.01 0.18 0.15 0.05
Per share ratios ()        
EPS 2.23 0.30 0.27 0.07
Dividend per share -- -- -- --
Cash EPS 1.38 (0.40) (0.50) (0.80)
Book value per share 41.20 38.70 38.40 37.80
Valuation ratios        
P/E 3.35 50.80 123 540
P/CEPS 5.42 (41) (67) (46)
P/B 0.18 0.39 0.87 1
EV/EBIDTA 4.33 10.30 18 16.50
Payout (%)        
Dividend payout -- -- -- --
Tax payout (0.20) 24 (7.10) (55)
Liquidity ratios        
Debtor days 134 142 146 173
Inventory days 344 338 312 327
Creditor days (158) (141) (135) (140)
Leverage ratios        
Interest coverage (3.10) (1.20) (1.20) (1.10)
Net debt / equity 0.25 0.26 0.33 0.33
Net debt / op. profit 3.46 25.40 33.30 (30)
Cost breakup ()        
Material costs (67) (73) (71) (74)
Employee costs (14) (14) (14) (16)
Other costs (8.90) (12) (14) (12)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Revenue 521 524 539 490
yoy growth (%) (0.60) (2.80) 9.98 (17)
Raw materials (349) (383) (382) (363)
As % of sales 67 73.10 70.80 74.20
Employee costs (72) (72) (77) (77)
As % of sales 13.80 13.80 14.30 15.60
Other costs (46) (61) (74) (57)
As % of sales 8.89 11.70 13.70 11.60
Operating profit 53.90 7.09 6.67 (6.90)
OPM 10.30 1.35 1.24 (1.40)
Depreciation (15) (13) (14) (16)
Interest expense (19) (26) (25) (33)
Other income 20 36.90 37.90 58
Profit before tax 39.80 4.26 5 2.70
Taxes (0.10) 1.02 (0.40) (1.50)
Tax rate (0.20) 24 (7.10) (55)
Minorities and other (0.20) 1.55 1.03 0.80
Adj. profit 39.60 6.82 5.68 2.01
Exceptional items -- -- -- --
Net profit 39.60 6.82 5.68 2.01
yoy growth (%) 480 20.20 182 (76)
NPM 7.60 1.30 1.05 0.41
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Profit before tax 39.80 4.26 5 2.70
Depreciation (15) (13) (14) (16)
Tax paid (0.10) 1.02 (0.40) (1.50)
Working capital 108 31.80 111 132
Other operating items -- -- -- --
Operating cashflow 133 23.60 101 117
Capital expenditure 6.69 (15) (35) (19)
Free cash flow 139 8.17 66.60 97.80
Equity raised 1,232 1,234 1,195 1,112
Investments (3.90) 2.61 20.40 15.60
Debt financing/disposal 217 313 251 189
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1,585 1,558 1,533 1,414
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 194 189 174 168
Preference capital -- -- -- --
Reserves 541 501 494 467
Net worth 734 690 668 634
Minority interest
Debt 255 253 278 274
Deferred tax liabilities (net) 1.80 4.29 5.20 2.85
Total liabilities 1,001 956 962 923
Fixed assets 108 114 120 130
Intangible assets
Investments 97.70 82.70 85.60 84
Deferred tax asset (net) 8.96 11.50 12.40 11.20
Net working capital 718 676 688 632
Inventories 481 500 472 451
Inventory Days 337 348 319 336
Sundry debtors 181 202 206 224
Debtor days 127 140 139 167
Other current assets 413 352 376 359
Sundry creditors (202) (202) (196) (198)
Creditor days 141 141 133 147
Other current liabilities (155) (176) (169) (205)
Cash 68.80 72.10 55.80 66.50
Total assets 1,001 956 962 923
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Gross Sales 485 523 531 487 572
Excise Duty -- -- 1.51 6.20 0.24
Net Sales 485 523 530 481 572
Other Operating Income -- -- -- -- --
Other Income 55.90 37.50 47.20 66.90 42.80
Total Income 541 561 577 548 615
Total Expenditure ** 467 517 532 497 553
PBIDT 73.90 44 44.60 51.10 61.50
Interest 19.10 26.30 25.30 32.70 38.10
PBDT 54.80 17.70 19.30 18.40 23.40
Depreciation 15 13.40 14.30 15.60 15.40
Minority Interest Before NP -- -- -- -- --
Tax 0.10 (1) (0.50) 4.51 (1.30)
Deferred Tax -- -- 0.82 (3) --
Reported Profit After Tax 39.70 5.27 4.65 1.21 9.21
Minority Interest After NP -- (1.60) (0.60) -- --
Net Profit after Minority Interest 39.70 6.85 5.23 1.21 9.21
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 39.70 6.85 5.23 1.21 9.21
EPS (Unit Curr.) 2.22 0.39 0.34 0.12 0.60
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 178 178 174 168 161
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 15.20 8.40 8.42 10.60 10.80
PBDTM(%) 11.30 3.38 3.65 3.81 4.09
PATM(%) 8.19 1.01 0.88 0.25 1.61