WEBSITE BSE:543528 NSE : VENUSPIPES 10 May, 16:01
Market Cap ₹4202 Cr.
Stock P/E 48.9
P/B 10.3
Current Price ₹2070.2
Book Value ₹ 200.1
Face Value 10
52W High ₹2188
Dividend Yield 0%
52W Low ₹ 904.2
Venus Pipes & Tubes Ltd is a leading manufacturer and exporter of stainless steel pipes and tubes, as well as other related products like stainless steel fittings, flanges, and valves. Established in 1971, the company has since grown to become one of India's premier stainless steel tube manufacturers, with a wide range of products catering to diverse industries like oil and gas, petrochemicals, power, water treatment, and more. Venus Pipes & Tubes Ltd has state-of-the-art manufacturing facilities, including a modern tube mill with an in-house cold drawing facility, and a well-equipped quality control laboratory to ensure the highest standards of quality. The company is also committed to sustainability, with a focus on eco-friendly manufacturing processes and responsible sourcing of raw materials.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 106 | 110 | 114 | 126 | 136 | 176 | 180 | 191 | 207 | 224 |
Other Income | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 2 | 0 |
Total Income | 106 | 111 | 114 | 127 | 136 | 177 | 180 | 192 | 209 | 224 |
Total Expenditure | 93 | 96 | 99 | 111 | 119 | 155 | 152 | 157 | 168 | 179 |
Operating Profit | 13 | 14 | 15 | 16 | 18 | 22 | 28 | 35 | 41 | 45 |
Interest | 2 | 3 | 3 | 2 | 2 | 3 | 3 | 5 | 6 | 8 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 4 | 4 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 11 | 11 | 12 | 14 | 15 | 19 | 23 | 27 | 31 | 34 |
Provision for Tax | 3 | 3 | 3 | 4 | 4 | 5 | 6 | 7 | 8 | 9 |
Profit After Tax | 8 | 8 | 9 | 10 | 11 | 13 | 17 | 20 | 23 | 25 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 8 | 8 | 9 | 10 | 11 | 13 | 17 | 20 | 23 | 25 |
Adjusted Earnings Per Share | 5.2 | 5.3 | 4.5 | 5.1 | 5.6 | 6.6 | 8.6 | 10 | 11.5 | 12.3 |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|
Net Sales | 119 | 178 | 309 | 387 | 552 | 802 |
Other Income | 2 | 2 | 3 | 2 | 2 | 3 |
Total Income | 121 | 179 | 312 | 389 | 555 | 805 |
Total Expenditure | 110 | 166 | 275 | 338 | 483 | 656 |
Operating Profit | 10 | 13 | 37 | 51 | 71 | 149 |
Interest | 3 | 5 | 6 | 7 | 10 | 22 |
Depreciation | 2 | 2 | 1 | 1 | 2 | 12 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 5 | 6 | 31 | 43 | 60 | 115 |
Provision for Tax | 1 | 2 | 7 | 11 | 15 | 30 |
Profit After Tax | 4 | 4 | 24 | 32 | 44 | 85 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 4 | 4 | 24 | 32 | 44 | 85 |
Adjusted Earnings Per Share | 2.9 | 3.2 | 18 | 20.8 | 21.8 | 42.4 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 43% | 46% | 0% | 0% |
Operating Profit CAGR | 39% | 76% | 0% | 0% |
PAT CAGR | 38% | 122% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 127% | NA% | NA% | NA% |
ROE Average | 20% | 47% | 40% | 40% |
ROCE Average | 23% | 38% | 31% | 31% |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Shareholder's Funds | 12 | 16 | 40 | 129 | 322 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 |
Borrowings | 14 | 19 | 18 | 14 | 25 |
Other Non-Current Liabilities | 0 | 1 | 1 | 1 | 2 |
Total Current Liabilities | 52 | 71 | 78 | 105 | 167 |
Total Liabilities | 79 | 107 | 138 | 249 | 516 |
Fixed Assets | 10 | 12 | 20 | 21 | 60 |
Other Non-Current Assets | 0 | 5 | 1 | 9 | 124 |
Total Current Assets | 69 | 90 | 117 | 219 | 332 |
Total Assets | 79 | 107 | 138 | 249 | 516 |
#(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -7 | 2 | 11 | -60 | 10 |
Cash Flow from Investing Activities | -1 | -12 | -2 | -23 | -168 |
Cash Flow from Financing Activities | 8 | 10 | -9 | 83 | 168 |
Net Cash Inflow / Outflow | -0 | 0 | -0 | -0 | 11 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 11 |
# | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|
Earnings Per Share (Rs) | 2.86 | 3.15 | 18.04 | 20.8 | 21.78 |
CEPS(Rs) | 4.38 | 4.76 | 18.78 | 21.74 | 22.75 |
DPS(Rs) | 0 | 0 | 0 | 0 | 1 |
Book NAV/Share(Rs) | 9.29 | 12.42 | 30.48 | 84.44 | 158.75 |
Core EBITDA Margin(%) | 6.99 | 6.54 | 11.24 | 12.72 | 12.51 |
EBIT Margin(%) | 6.78 | 6.21 | 11.8 | 12.9 | 12.59 |
Pre Tax Margin(%) | 4.16 | 3.65 | 10.01 | 11.08 | 10.8 |
PAT Margin (%) | 3.16 | 2.32 | 7.64 | 8.18 | 8 |
Cash Profit Margin (%) | 4.84 | 3.51 | 7.95 | 8.55 | 8.36 |
ROA(%) | 4.74 | 4.43 | 19.3 | 16.37 | 11.56 |
ROE(%) | 30.8 | 29.02 | 84.09 | 37.6 | 19.62 |
ROCE(%) | 19.37 | 21.98 | 53.57 | 37.04 | 22.99 |
Receivable days | 66.48 | 53.76 | 44.73 | 55.93 | 47.58 |
Inventory Days | 111.16 | 82.57 | 52.19 | 64.92 | 86.03 |
Payable days | 116.56 | 85.74 | 58.43 | 46.85 | 46.21 |
PER(x) | 0 | 0 | 0 | 0 | 34.37 |
Price/Book(x) | 0 | 0 | 0 | 0 | 4.72 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.13 |
EV/Net Sales(x) | 0.31 | 0.26 | 0.14 | 0.18 | 2.87 |
EV/Core EBITDA(x) | 3.62 | 3.5 | 1.11 | 1.39 | 22.15 |
Net Sales Growth(%) | 0 | 49.73 | 73.97 | 25.09 | 42.76 |
EBIT Growth(%) | 0 | 37.05 | 230.69 | 36.76 | 39.24 |
PAT Growth(%) | 0 | 10.08 | 472.48 | 34 | 39.6 |
EPS Growth(%) | 0 | 10.08 | 472.48 | 15.32 | 4.7 |
Debt/Equity(x) | 2.42 | 2.62 | 0.94 | 0.5 | 0.28 |
Current Ratio(x) | 1.32 | 1.27 | 1.49 | 2.08 | 1.99 |
Quick Ratio(x) | 0.63 | 0.64 | 0.93 | 1.19 | 0.99 |
Interest Cover(x) | 2.59 | 2.42 | 6.57 | 7.08 | 7.06 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.06 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|
Promoter | 48.2 | 48.2 | 48.2 | 48.2 | 48.2 | 48.63 | 48.68 | 48.68 |
FII | 2.21 | 0.67 | 5.8 | 5.76 | 6.49 | 6.6 | 4.81 | 4.27 |
DII | 7.14 | 7.16 | 8.63 | 8.65 | 8.73 | 7.24 | 8.25 | 13.02 |
Public | 42.45 | 43.98 | 37.37 | 37.39 | 36.58 | 37.53 | 38.26 | 34.04 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|
Promoter | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.99 | 0.99 | 0.99 |
FII | 0.04 | 0.01 | 0.12 | 0.12 | 0.13 | 0.13 | 0.1 | 0.09 |
DII | 0.14 | 0.15 | 0.18 | 0.18 | 0.18 | 0.15 | 0.17 | 0.26 |
Public | 0.86 | 0.89 | 0.76 | 0.76 | 0.74 | 0.76 | 0.78 | 0.69 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 |
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