Market Cap ₹431 Cr.
Stock P/E 0.0
P/B 5.4
Current Price ₹189.1
Book Value ₹ 35
Face Value 10
52W High ₹219.7
Dividend Yield 0%
52W Low ₹ 42.6
V-Marc India Ltd is a leading technology-driven company based in India. With a strong foothold in the electronics industry, V-Marc specializes in manufacturing and distributing a wide range of innovative audio-visual and electronic products. Established with a vision to deliver high-quality, cutting-edge solutions, the company has built a reputation for its state-of-the-art audio systems, LED televisions, multimedia players, and other consumer electronics. V-Marc India Ltd also prides itself on its commitment to research and development, constantly pushing the boundaries of technology. With a customer-centric approach, V-Marc strives to enhance people's lives through seamless connectivity and immersive entertainment experiences.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 143 | 205 | 171 | 175 | 181 | 247 | |
| Other Income | 1 | 0 | 0 | 0 | 1 | 3 | |
| Total Income | 144 | 205 | 172 | 175 | 182 | 250 | |
| Total Expenditure | 133 | 192 | 157 | 160 | 166 | 221 | |
| Operating Profit | 10 | 14 | 14 | 16 | 16 | 29 | |
| Interest | 5 | 5 | 6 | 6 | 7 | 12 | |
| Depreciation | 1 | 1 | 1 | 2 | 3 | 3 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 4 | 7 | 7 | 8 | 6 | 14 | |
| Provision for Tax | 1 | 2 | 2 | 2 | 1 | 3 | |
| Profit After Tax | 2 | 5 | 5 | 6 | 5 | 10 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 2 | 5 | 5 | 6 | 5 | 10 | |
| Adjusted Earnings Per Share | 0 | 0 | 3.1 | 3.5 | 2.2 | 4.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 36% | 13% | 12% | 0% |
| Operating Profit CAGR | 81% | 27% | 24% | 0% |
| PAT CAGR | 100% | 26% | 38% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 314% | 68% | NA% | NA% |
| ROE Average | 14% | 13% | 14% | 14% |
| ROCE Average | 18% | 16% | 17% | 17% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | 24 | 30 | 35 | 42 | 69 | 80 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 3 | 5 | 7 | 13 | 22 |
| Other Non-Current Liabilities | 0 | 1 | 2 | 1 | 0 | 4 |
| Total Current Liabilities | 46 | 54 | 89 | 81 | 110 | 140 |
| Total Liabilities | 71 | 88 | 131 | 131 | 192 | 246 |
| Fixed Assets | 8 | 7 | 10 | 20 | 18 | 55 |
| Other Non-Current Assets | 1 | 9 | 12 | 3 | 23 | 18 |
| Total Current Assets | 61 | 71 | 108 | 108 | 151 | 173 |
| Total Assets | 71 | 88 | 131 | 131 | 192 | 246 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 1 | 0 | 0 |
| Cash Flow from Operating Activities | 1 | 4 | 10 | 2 | -3 | 34 |
| Cash Flow from Investing Activities | -1 | -7 | -6 | -2 | -19 | -33 |
| Cash Flow from Financing Activities | 0 | 4 | -3 | -1 | 23 | -0 |
| Net Cash Inflow / Outflow | 0 | -0 | 1 | -1 | 0 | -0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 1 | 0 | 0 | 0 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.74 | 3.05 | 3.09 | 3.45 | 2.19 | 4.58 |
| CEPS(Rs) | 2.44 | 3.74 | 3.72 | 4.58 | 3.32 | 5.7 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 16.72 | 19.05 | 22.14 | 24.98 | 30.42 | 34.97 |
| Core EBITDA Margin(%) | 6.72 | 6.48 | 8.08 | 8.73 | 8.46 | 10.52 |
| EBIT Margin(%) | 6.44 | 6.09 | 7.74 | 7.86 | 7.56 | 10.52 |
| Pre Tax Margin(%) | 2.67 | 3.42 | 4.02 | 4.53 | 3.58 | 5.51 |
| PAT Margin (%) | 1.7 | 2.37 | 2.88 | 3.31 | 2.76 | 4.22 |
| Cash Profit Margin (%) | 2.4 | 2.91 | 3.47 | 4.39 | 4.18 | 5.26 |
| ROA(%) | 3.5 | 6.13 | 4.51 | 4.43 | 3.09 | 4.77 |
| ROE(%) | 10.4 | 17.92 | 15 | 15 | 8.97 | 14.02 |
| ROCE(%) | 15.42 | 19.5 | 17.98 | 16.08 | 12.58 | 18.46 |
| Receivable days | 49.62 | 46.28 | 95.62 | 96.22 | 102.08 | 90.39 |
| Inventory Days | 81.92 | 56.54 | 77.61 | 101.61 | 125.18 | 112.98 |
| Payable days | 21.92 | 25.82 | 83.61 | 106.27 | 94.53 | 102.18 |
| PER(x) | 0 | 0 | 0 | 0 | 17.18 | 8.68 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 1.24 | 1.14 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.36 | 0.26 | 0.35 | 0.38 | 0.79 | 0.67 |
| EV/Core EBITDA(x) | 4.92 | 3.89 | 4.19 | 4.21 | 8.78 | 5.82 |
| Net Sales Growth(%) | 0 | 43.32 | -16.46 | 2.29 | 3.36 | 36.61 |
| EBIT Growth(%) | 0 | 33.38 | 6.22 | 3.9 | -0.58 | 90.09 |
| PAT Growth(%) | 0 | 96.07 | 1.42 | 17.64 | -13.83 | 109.24 |
| EPS Growth(%) | 0 | 75.16 | 1.42 | 11.75 | -36.52 | 109.24 |
| Debt/Equity(x) | 1.55 | 1.22 | 1.27 | 1.17 | 0.82 | 0.95 |
| Current Ratio(x) | 1.34 | 1.32 | 1.22 | 1.34 | 1.38 | 1.23 |
| Quick Ratio(x) | 0.63 | 0.75 | 0.75 | 0.65 | 0.75 | 0.63 |
| Interest Cover(x) | 1.71 | 2.28 | 2.08 | 2.36 | 1.9 | 2.1 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.67 | 0.83 |
| # | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|---|---|---|
| Promoter | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 | 69.96 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 | 30.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|---|---|---|
| Promoter | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 | 0.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.28 | 2.28 | 2.28 | 2.28 | 2.28 | 2.28 |
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.
| 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
