Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
Vedavaag Systems Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (8.70) | 22.80 | -- | -- |
| Op profit growth | 55.50 | 37 | -- | -- |
| EBIT growth | 52.60 | 124 | -- | -- |
| Net profit growth | 46 | 90.80 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 27.50 | 16.20 | 14.50 | -- |
| EBIT margin | 23.60 | 14.10 | 7.71 | -- |
| Net profit margin | 16.30 | 10.20 | 6.57 | -- |
| RoCE | 29.30 | 27.60 | -- | -- |
| RoNW | 5.50 | 5.30 | -- | -- |
| RoA | 5.08 | 5 | -- | -- |
| Per share ratios () | ||||
| EPS | 9.41 | 7.20 | 3.81 | -- |
| Dividend per share | 1 | 0.90 | -- | -- |
| Cash EPS | 6.86 | 4.93 | (1.40) | -- |
| Book value per share | 49 | 40.80 | 27.40 | -- |
| Valuation ratios | ||||
| P/E | 4.90 | 11.20 | 8.70 | -- |
| P/CEPS | 6.72 | 16.40 | (24) | -- |
| P/B | 0.94 | 1.98 | 1.21 | -- |
| EV/EBIDTA | 2.97 | 6.15 | 3.03 | -- |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | (30) | (27) | (15) | -- |
| Liquidity ratios | ||||
| Debtor days | 171 | 98.30 | -- | -- |
| Inventory days | 34.40 | 54.30 | -- | -- |
| Creditor days | (110) | (102) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (478) | (1,117) | -- | -- |
| Net debt / equity | 0.04 | (0.10) | (0.10) | -- |
| Net debt / op. profit | 0.11 | (0.50) | (0.50) | -- |
| Cost breakup () | ||||
| Material costs | (23) | (52) | (56) | -- |
| Employee costs | (3.30) | (3.40) | (5.30) | -- |
| Other costs | (46) | (28) | (24) | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Revenue | 91.70 | 100 | 81.80 | -- |
| yoy growth (%) | (8.70) | 22.80 | -- | -- |
| Raw materials | (21) | (52) | (46) | -- |
| As % of sales | 23.20 | 52.20 | 55.80 | -- |
| Employee costs | (3.10) | (3.40) | (4.30) | -- |
| As % of sales | 3.35 | 3.43 | 5.29 | -- |
| Other costs | (42) | (28) | (20) | -- |
| As % of sales | 45.90 | 28.20 | 24.50 | -- |
| Operating profit | 25.30 | 16.20 | 11.90 | -- |
| OPM | 27.50 | 16.20 | 14.50 | -- |
| Depreciation | (4.10) | (3.20) | (7.30) | -- |
| Interest expense | -- | -- | -- | -- |
| Other income | 0.40 | 1.15 | 1.75 | -- |
| Profit before tax | 21.60 | 14.10 | 6.31 | -- |
| Taxes | (6.60) | (3.90) | (0.90) | -- |
| Tax rate | (30) | (27) | (15) | -- |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 15 | 10.30 | 5.38 | -- |
| Exceptional items | -- | -- | -- | -- |
| Net profit | 15 | 10.30 | 5.38 | -- |
| yoy growth (%) | 46 | 90.80 | -- | -- |
| NPM | 16.30 | 10.20 | 6.57 | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Profit before tax | 21.60 | 14.10 | 6.31 | -- |
| Depreciation | (4.10) | (3.20) | (7.30) | -- |
| Tax paid | (6.60) | (3.90) | (0.90) | -- |
| Working capital | 27.40 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 38.30 | 7.02 | -- | -- |
| Capital expenditure | 2.53 | -- | -- | -- |
| Free cash flow | 40.80 | 7.02 | -- | -- |
| Equity raised | 73.50 | 77.60 | -- | -- |
| Investments | -- | -- | -- | -- |
| Debt financing/disposal | 5.08 | -- | -- | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 119 | 84.60 | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Equity capital | 15.90 | 14.30 | 14.20 | -- |
| Preference capital | -- | -- | -- | -- |
| Reserves | 62.10 | 43.90 | 24.50 | -- |
| Net worth | 78 | 58.20 | 38.70 | -- |
| Minority interest | ||||
| Debt | 5.08 | 0.08 | -- | -- |
| Deferred tax liabilities (net) | 3.93 | 2.29 | 3.40 | -- |
| Total liabilities | 87 | 60.50 | 42.10 | -- |
| Fixed assets | 32.40 | 26.10 | 13.10 | -- |
| Intangible assets | ||||
| Investments | -- | -- | -- | -- |
| Deferred tax asset (net) | -- | -- | 1.49 | -- |
| Net working capital | 52.30 | 26 | 21.80 | -- |
| Inventories | 1.18 | 16.10 | 13.80 | -- |
| Inventory Days | 4.70 | 58.60 | 61.50 | -- |
| Sundry debtors | 56.60 | 29.30 | 24.80 | -- |
| Debtor days | 225 | 106 | 111 | -- |
| Other current assets | 25.60 | 16 | 19.80 | -- |
| Sundry creditors | (17) | (23) | (24) | -- |
| Creditor days | 67.40 | 84.10 | 107 | -- |
| Other current liabilities | (14) | (12) | (13) | -- |
| Cash | 2.32 | 8.37 | 5.67 | -- |
| Total assets | 87 | 60.50 | 42.10 | -- |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Jun-2019 | Mar-2019 | Dec-2018 | Sep-2018 | Jun-2018 |
|---|---|---|---|---|---|
| Gross Sales | 12.30 | 43.60 | 11.90 | 11 | 10.80 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 12.30 | 43.60 | 11.90 | 11 | 10.80 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 0.02 | 0.28 | 0.15 | 0.19 | 0.27 |
| Total Income | 12.40 | 43.90 | 12 | 11.20 | 11.10 |
| Total Expenditure ** | 8.92 | 39 | 7.47 | 6.98 | 7.41 |
| PBIDT | 3.43 | 4.94 | 4.56 | 4.23 | 3.66 |
| Interest | 0.01 | 0.04 | -- | -- | 0.01 |
| PBDT | 3.42 | 4.90 | 4.56 | 4.23 | 3.66 |
| Depreciation | 0.87 | 1.99 | 0.86 | 0.86 | 0.86 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.59 | -- | 1.04 | 0.79 | 0.89 |
| Deferred Tax | -- | 0.12 | -- | -- | -- |
| Reported Profit After Tax | 1.96 | 2.84 | 2.67 | 2.58 | 1.91 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 1.96 | 2.84 | 2.67 | 2.58 | 1.91 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 1.96 | 2.84 | 2.67 | 2.58 | 1.91 |
| EPS (Unit Curr.) | 0.85 | 1.24 | 1.16 | 1.12 | 0.93 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 22.90 | 22.90 | 22.90 | 22.90 | 20.40 |
| 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(%) | 27.80 | 11.30 | 38.40 | 38.40 | 33.90 |
| PBDTM(%) | 27.70 | 11.20 | 38.40 | 38.40 | 33.90 |
| PATM(%) | 15.90 | 6.51 | 22.50 | 23.40 | 17.70 |