V-Guard Inds.

₹351.2 -1.2 | 0.3%

WEBSITE BSE:532953 NSE : V GUARD IND 21 Apr, 10:29

Market Cap ₹15305 Cr.

Stock P/E 59.4

P/B 7.7

Current Price ₹351.2

Book Value ₹ 45.7

Face Value 1

52W High ₹577.4

Dividend Yield 0.4%

52W Low ₹ 300

Edit Ratio

V-Guard Inds. Research see more...

Overview Inc. Year: 1996Industry: Electric Equipment

V-Guard Industries Limited (V-Guard) is an totally India-based organisation engaged in manufacturing, buying and selling of electronic products. The Company's segments consist of Electronics, Electrical/Electro Mechanical and Others. V-Guard's Electronics segment consists of products, together with voltage stabilizers, UPS and digital UPS. The Company's Electrical/Electro Mechanical segment includes products, along with PVC Cables, Pumps and Motors, Electric Water Heaters, Fans, Switchgears, Induction Cooktops and Mixer Grinder. The Company's Others segment consists of merchandise, along with solar water heater and solar inverter. Its portfolio of merchandise comprises VIC 05, VG 400, VG 500, VIC 2000, Insignia and Turbo Grind. The Company's manufacturing facilities located at Kashipur, Utharakhand; Kala Amb, Himachal Pradesh, Coimbatore, Tamil Nadu; and SIPCOT Industrial growth center, Perundurai, Tamil Nadu, and Majhitar, Sikkim.

V-Guard Inds. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

V-Guard Inds. Quarterly Results

#(Fig in Cr.)	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Net Sales	987	982	1139	1215	1134	1165	1343	1477	1294	1269
Other Income	3	5	4	12	14	3	5	7	4	5
Total Income	989	987	1143	1227	1148	1169	1348	1484	1298	1274
Total Expenditure	913	915	1042	1110	1041	1064	1215	1321	1184	1165
Operating Profit	76	72	101	117	107	105	133	163	114	110
Interest	2	2	10	11	9	9	10	9	8	6
Depreciation	15	17	19	20	20	19	22	22	22	25
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	59	53	72	86	78	76	101	132	85	79
Provision for Tax	16	14	19	22	19	18	24	33	21	19
Profit After Tax	44	39	53	64	59	58	76	99	63	60
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	44	39	53	64	59	58	76	99	63	60
Adjusted Earnings Per Share	1	0.9	1.2	1.5	1.4	1.3	1.8	2.3	1.5	1.4

V-Guard Inds. Profit & Loss

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	2086	2326	2594	2503	2721	3500	4127	4857	5383
Other Income	13	11	20	25	21	11	27	35	21
Total Income	2099	2337	2614	2528	2742	3511	4154	4892	5404
Total Expenditure	1877	2135	2370	2245	2409	3160	3818	4431	4885
Operating Profit	222	201	244	283	333	351	336	461	520
Interest	2	2	2	4	6	8	16	40	33
Depreciation	16	20	23	29	39	49	64	81	91
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0
Profit Before Tax	204	180	220	250	288	294	256	340	397
Provision for Tax	59	45	52	61	86	66	67	83	97
Profit After Tax	145	135	168	188	202	228	189	258	298
Adjustments	0	-1	-1	-1	-1	-1	0	0	0
Profit After Adjustments	145	134	167	187	201	228	189	258	298
Adjusted Earnings Per Share	3.4	3.2	3.9	4.4	4.7	5.3	4.4	5.9	7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	18%	21%	13%	0%
Operating Profit CAGR	37%	11%	14%	0%
PAT CAGR	37%	8%	9%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	2%	17%	16%	18%
ROE Average	15%	15%	17%	19%
ROCE Average	18%	19%	22%	24%

V-Guard Inds. Balance Sheet

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	634	750	899	995	1211	1407	1608	1814
Minority's Interest	0	2	2	4	5	5	0	0
Borrowings	2	0	0	0	0	0	273	137
Other Non-Current Liabilities	11	14	18	44	62	59	202	198
Total Current Liabilities	287	405	452	409	593	627	817	1002
Total Liabilities	934	1171	1372	1452	1871	2098	2899	3152
Fixed Assets	168	217	230	284	369	463	1245	1332
Other Non-Current Assets	44	37	55	108	101	105	148	182
Total Current Assets	722	916	1086	1060	1401	1530	1505	1637
Total Assets	934	1171	1372	1452	1871	2098	2899	3152

V-Guard Inds. Cash Flow

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	6	15	5	85	23	281	61	40
Cash Flow from Operating Activities	130	52	156	141	222	-37	424	393
Cash Flow from Investing Activities	-106	-25	-51	-111	41	-121	-771	-153
Cash Flow from Financing Activities	-16	-37	-25	-91	-6	-62	326	-232
Net Cash Inflow / Outflow	8	-10	80	-62	257	-220	-21	8
Closing Cash & Cash Equivalent	15	5	85	23	281	61	40	47

V-Guard Inds. Ratios

#	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	3.41	3.15	3.92	4.37	4.67	5.28	4.38	5.93
CEPS(Rs)	3.79	3.63	4.48	5.08	5.59	6.43	5.86	7.79
DPS(Rs)	0.7	0.7	0.8	0.9	1.2	1.3	1.3	1.4
Book NAV/Share(Rs)	14.45	16.83	20.08	22.57	27.46	31.75	36.21	40.97
Core EBITDA Margin(%)	9.87	8.15	8.05	9.63	10.81	9.25	7.05	8.15
EBIT Margin(%)	9.74	7.78	7.94	9.47	10.19	8.21	6.2	7.27
Pre Tax Margin(%)	9.64	7.69	7.88	9.31	9.98	7.99	5.83	6.52
PAT Margin (%)	6.84	5.78	6.03	7.02	6.99	6.21	4.31	4.93
Cash Profit Margin (%)	7.61	6.63	6.86	8.12	8.33	7.55	5.77	6.48
ROA(%)	15.48	12.83	13.22	13.33	12.15	11.51	7.57	8.51
ROE(%)	23.57	20.31	21.36	20.64	18.8	17.91	12.88	15.4
ROCE(%)	32.16	26.02	26.5	26.41	26.36	22.84	15.78	18.38
Receivable days	53.88	59.5	59.48	53.34	45.02	43.28	43.29	40.28
Inventory Days	47.36	46.17	45.37	58.24	70.18	73.99	67.65	55.18
Payable days	53.97	62.58	70.24	72.96	76.83	70.18	59.58	58.78
PER(x)	51.02	70.48	56.52	35.44	54	40.95	57.16	55.9
Price/Book(x)	12.03	13.21	11.03	6.86	9.18	6.81	6.91	8.09
Dividend Yield(%)	0.4	0.31	0.36	0.58	0.48	0.6	0.52	0.42
EV/Net Sales(x)	3.53	4.07	3.62	2.61	3.89	2.65	2.7	3.01
EV/Core EBITDA(x)	33.18	46.99	38.39	23.08	31.78	26.42	33.19	31.76
Net Sales Growth(%)	0	11.51	11.54	-3.51	8.72	28.62	17.91	17.68
EBIT Growth(%)	0	-11.71	21.8	14.63	15.94	2.6	-9.91	39.69
PAT Growth(%)	0	-6.61	24.43	12.03	7.24	13.15	-17.24	36.25
EPS Growth(%)	0	-7.39	24.2	11.53	6.85	13.03	-17.07	35.51
Debt/Equity(x)	0.01	0.01	0.02	0.01	0.01	0.01	0.27	0.16
Current Ratio(x)	2.52	2.26	2.4	2.59	2.36	2.44	1.84	1.63
Quick Ratio(x)	1.56	1.48	1.57	1.42	1.3	1.07	0.9	0.82
Interest Cover(x)	97.99	89.05	125.74	60.98	48.24	38.3	16.8	9.61
Total Debt/Mcap(x)	0	0	0	0	0	0	0.04	0.02

V-Guard Inds. Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	55.85	55.8	55.62	55.62	54.57	54.48	54.42	54.39	54.35	54.3
FII	12.91	12.84	12.83	13.16	13.02	13.35	13.9	13.85	13.72	13.43
DII	18.93	19.09	19.37	19.36	20.45	20.17	20.16	19.87	20.25	20.62
Public	12.32	12.27	12.18	11.85	11.97	12	11.52	11.88	11.68	11.65
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	24.11	24.11	24.11	24.11	23.66	23.66	23.66	23.66	23.66	23.66
FII	5.57	5.55	5.56	5.71	5.64	5.8	6.04	6.03	5.97	5.85
DII	8.17	8.25	8.4	8.39	8.87	8.76	8.76	8.65	8.82	8.99
Public	5.32	5.3	5.28	5.14	5.19	5.21	5.01	5.17	5.09	5.07
Others	0	0	0	0	0	0	0	0	0	0
Total	43.18	43.22	43.35	43.35	43.37	43.44	43.48	43.5	43.54	43.58

Pros

Debtor days have improved from 59.58 to 58.78days.
Company has reduced debt.
Company is almost debt free.

Cons

Stock is trading at 7.7 times its book value.
The company has delivered a poor profit growth of 8% over past five years.

* 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.