WEBSITE BSE:539291 NSE : VASUDHAGAM 18 May, 12:50
Market Cap ₹0 Cr.
Stock P/E 37.9
P/B 1.1
Current Price ₹27.3
Book Value ₹ 24.4
Face Value 10
52W High ₹27.3
Dividend Yield 0%
52W Low ₹ 6.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Mar 2023 | Jun 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Operating Profit | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 |
Adjusted Earnings Per Share | 0.5 | 0.3 | 0.2 | 0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0 | 0.2 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 1 | 0 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 2 |
Other Income | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 2 | 1 | 2 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 2 |
Total Expenditure | 0 | 1 | 0 | 1 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 1 |
Operating Profit | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | -0 | 0 |
Interest | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -0 | 0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0.3 | 1.1 | 0.4 | 0.9 | 0.8 | 1.2 | 0.1 | -0.2 | 0 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | -100% | -100% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 252% | 1% | -6% | NA% |
ROE Average | -1% | 2% | 4% | 4% |
ROCE Average | -1% | 4% | 5% | 9% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | -0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 4 | 5 | 7 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 3 | 4 | 7 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 |
Total Current Assets | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 4 | 5 | 7 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -1 | 1 | 0 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | -0 |
Cash Flow from Investing Activities | 4 | 2 | 11 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -3 | -3 | -11 | -7 | 19 | -0 | -1 | -0 | -0 | -0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 |
Closing Cash & Cash Equivalent | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | 0.3 | 1.08 | 0.41 | 0.95 | 0.85 | 1.23 | 0.09 | -0.2 |
CEPS(Rs) | 0.59 | 0.25 | 0.26 | 0.3 | 1.08 | 0.41 | 0.95 | 0.85 | 1.23 | 0.09 | -0.2 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 12.96 | 14.03 | 13.94 | 14.88 | 15.73 | 16.96 | 17.05 | 16.85 |
Core EBITDA Margin(%) | -387.36 | -13.64 | -164.75 | -13.15 | 44.37 | 68.71 | 29.58 | 69.27 | 73.19 | 31.82 | 0 |
EBIT Margin(%) | 770.84 | 39.89 | 201.56 | 53.31 | 44.41 | 68.89 | 37.01 | 69.36 | 73.2 | 31.82 | 0 |
Pre Tax Margin(%) | 702.46 | 13.53 | 87.07 | 12.73 | 13.33 | 68.89 | 37.01 | 69.36 | 73.18 | 25.63 | 0 |
PAT Margin (%) | 602.12 | 7.52 | 59.66 | 9.2 | 11.9 | 27.48 | 28.68 | 48.9 | 56.24 | 9.34 | 0 |
Cash Profit Margin (%) | 603.2 | 7.54 | 59.73 | 9.2 | 11.9 | 27.49 | 28.68 | 48.9 | 56.24 | 9.34 | 0 |
ROA(%) | 4.85 | 2.1 | 1.67 | 1.89 | 7.65 | 2.79 | 6.33 | 5.42 | 7.37 | 0.49 | -1.13 |
ROE(%) | 5.16 | 2.11 | 2.06 | 2.36 | 7.99 | 2.93 | 6.57 | 5.54 | 7.51 | 0.5 | -1.17 |
ROCE(%) | 6.3 | 11.19 | 5.72 | 11.3 | 29.82 | 7.34 | 8.47 | 7.86 | 9.78 | 1.7 | -0.97 |
Receivable days | 75.62 | 2.23 | 17.68 | 2.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 365.56 | 51.82 | 16.32 | 0 | 1.61 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 161.54 | 61.11 | 75.65 | 38.2 | 88.43 | 59.22 | 110.15 | 0 |
Price/Book(x) | 0 | 0 | 0 | 3.77 | 4.7 | 2.22 | 2.43 | 4.77 | 4.29 | 0.55 | 0.36 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 101.55 | 2.98 | 34.7 | 14.85 | 7.27 | 20.73 | 10.95 | 43.23 | 33.3 | 10.65 | 0 |
EV/Core EBITDA(x) | 13.16 | 7.47 | 17.21 | 27.86 | 16.36 | 30.09 | 29.59 | 62.32 | 45.49 | 33.46 | -38.81 |
Net Sales Growth(%) | -95.61 | 3296.55 | -87.41 | 661.12 | 175.59 | -83.55 | 121.32 | -47.4 | 25.77 | -57.98 | -100 |
EBIT Growth(%) | -58.82 | 75.79 | -36.38 | 101.29 | 129.59 | -74.47 | 18.89 | -1.42 | 32.73 | -81.73 | -158.15 |
PAT Growth(%) | 2.05 | -57.6 | -0.04 | 17.32 | 256.65 | -62 | 130.95 | -10.32 | 44.64 | -93.02 | -331.55 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 256.61 | -62 | 130.95 | -10.32 | 44.64 | -93.02 | -331.51 |
Debt/Equity(x) | 0 | 0 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.03 |
Current Ratio(x) | 60.86 | 432.98 | 1.48 | 0.16 | 1.79 | 1.25 | 1.02 | 1.36 | 1.23 | 0.89 | 0.58 |
Quick Ratio(x) | 4.25 | 432.98 | 1.48 | 0.16 | 1.79 | 1.25 | 1.02 | 1.36 | 1.23 | 0.89 | 0.58 |
Interest Cover(x) | 11.27 | 1.51 | 1.76 | 1.31 | 1.43 | 0 | 0 | 0 | 2955.5 | 5.14 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.09 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.15 | 0.15 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 | 99.85 | 99.85 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 1.69 | 1.69 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 1.7 | 1.7 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About