WEBSITE BSE:531051 NSE : VINTAGE SECU 18 May, 12:50
Market Cap ₹6 Cr.
Stock P/E -77.1
P/B 0.5
Current Price ₹16.5
Book Value ₹ 36.4
Face Value 10
52W High ₹28.4
Dividend Yield 0%
52W Low ₹ 8.3
Vintage Securities Ltd, a NBFC, provides financial offerings in India. It incorporated in 1994 and is established in Kolkata, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2018 | Mar 2019 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -0.1 | -0 | -0 | -0 | 0.2 | -0 | -0.2 | -0 | -0 |
#(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 |
Interest | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -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 | 0.1 | 0.1 | 0.1 | 0 | -0 | -0.1 | 0 | 0 | -0 | 0.1 | -0.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 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 | 69% | 34% | 1% | 5% |
ROE Average | 0% | 0% | -0% | 0% |
ROCE Average | 0% | 0% | -0% | 0% |
#(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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 8 | 8 | 9 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 9 | 9 | 10 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 9 | 9 | 10 |
Total Current Assets | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 9 | 9 | 10 |
#(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 | 1 | 1 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | 0 | 0 | 0 | -0 | 1 | -0 | -0 | 0 | -0 | 0 | 0 |
Cash Flow from Investing Activities | -0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Cash Flow from Financing Activities | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 |
Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 1 | -0 | -1 | 0 | -0 | -0 | 0 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 1 | 1 | 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) | 0.04 | 0.08 | 0.07 | 0.06 | 0.01 | -0.04 | -0.12 | 0.01 | 0.01 | -0.04 | 0.08 |
CEPS(Rs) | 0.05 | 0.09 | 0.1 | 0.08 | 0.01 | -0.04 | -0.12 | 0.01 | 0.01 | -0.04 | 0.08 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 10.96 | 11.03 | 11.1 | 11.17 | 11.17 | 11.13 | 11.01 | 11.02 | 21.61 | 21.22 | 23.07 |
Core EBITDA Margin(%) | 4.96 | 20.39 | 27.23 | 5.19 | -7.95 | -31.5 | 0 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | 36.81 | 68.39 | 68.19 | 17.12 | 6.02 | -33.7 | 0 | 0 | 3100 | 0 | 0 |
Pre Tax Margin(%) | 36.67 | 68.39 | 68.19 | 17.12 | 6.02 | -34.1 | 0 | 0 | 3100 | 0 | 0 |
PAT Margin (%) | 29.69 | 55.2 | 55.2 | 46.61 | 5.55 | -34.1 | 0 | 0 | 2400 | 0 | 0 |
Cash Profit Margin (%) | 37.76 | 62.41 | 75.65 | 57.31 | 7.17 | -34.1 | 0 | 0 | 2400 | 0 | 0 |
ROA(%) | 0.32 | 0.67 | 0.63 | 0.54 | 0.07 | -0.38 | -1.05 | 0.09 | 0.04 | -0.16 | 0.33 |
ROE(%) | 0.33 | 0.69 | 0.65 | 0.56 | 0.07 | -0.39 | -1.09 | 0.1 | 0.04 | -0.18 | 0.38 |
ROCE(%) | 0.4 | 0.83 | 0.78 | 0.2 | 0.08 | -0.37 | -1.05 | 0.09 | 0.05 | -0.12 | 0.43 |
Receivable days | 0 | 0 | 120.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 263.84 | 136.27 | 0 | 220.98 | 1818.47 | 0 | 0 | 0 | 658.46 | 0 | 114.81 |
Price/Book(x) | 0.88 | 0.94 | 0 | 1.24 | 1.29 | 0 | 0 | 0 | 0.2 | 0.42 | 0.42 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 78.26 | 75.15 | 76.33 | 102.83 | 90.43 | 67.24 | 0 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | 174.32 | 99.41 | 86.11 | 369.62 | 853.63 | -215.97 | -83.84 | 927.96 | 521.13 | -342.44 | 97.92 |
Net Sales Growth(%) | -82.5 | 12.1 | -5.61 | 2.99 | 6.89 | -11.31 | -99.82 | -100 | 0 | -100 | 0 |
EBIT Growth(%) | 789.87 | 108.27 | -5.89 | -74.15 | -62.38 | -596.05 | -180.69 | 109.03 | -22.04 | -406.45 | 472.63 |
PAT Growth(%) | 500.42 | 108.47 | -5.62 | -13.03 | -87.28 | -645.04 | -177.38 | 109.03 | -39.65 | -704.17 | 311.72 |
EPS Growth(%) | 501.1 | 108.49 | -5.65 | -13.03 | -87.28 | -645.04 | -177.3 | 108.99 | -39.81 | -707.69 | 311.9 |
Debt/Equity(x) | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.01 | 0.02 | 0.01 | 0 | 0 |
Current Ratio(x) | 12.51 | 12.65 | 13.51 | 51.11 | 43.43 | 71.73 | 0.47 | 0.73 | 0.76 | 0.32 | 1.11 |
Quick Ratio(x) | 12.51 | 12.65 | 13.51 | 51.11 | 43.43 | 71.73 | 0.47 | 0.73 | 0.76 | 0.32 | 1.11 |
Interest Cover(x) | 259.31 | 0 | 0 | 0 | 0 | -83.7 | 0 | 0 | 0 | 0 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 53.79 | 53.79 | 53.79 | 53.79 | 53.79 | 53.79 | 53.79 | 53.79 | 53.79 | 53.79 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 46.21 | 46.21 | 46.21 | 46.21 | 46.21 | 46.21 | 46.21 | 46.21 | 46.21 | 46.21 |
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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
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 | 0.37 | 0.37 |
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