Market Cap ₹868 Cr.
Stock P/E 1495.5
P/B 1.2
Current Price ₹100.5
Book Value ₹ 87.2
Face Value 2
52W High ₹178
Dividend Yield 1.99%
52W Low ₹ 76.3
Visaka Industries Ltd manufactures and sells corrugated cement fiber sheets in India and internationally. It operates thru segments which are Synthetic Yarn and Building Products. The agency offers cement roofing sheets, including close-fitting adjustable ridges, apron portions, cladding/walling, north light ridges, barge boards, north light curves, serrated adjustable ridges, roof lighting, and ridge finials. It also affords V-Board, V-Premium, V-Designer, V-Plank, V-Infill, and V-Panel for diverse programs, including wall paneling, dry walls, walls, false ceilings, mezzanine flooring, roof underlay, kitchen cabinets, cabinets, outside cladding, sidings, façades, gates cladding, and soffits. In addition, the corporation gives cotton-touch air-jet-spun polyester yarns; and mélange, twist, and uniqueness yarns. It markets its building merchandise directly to outlets. Visaka Industries Ltd become incorporated in 1981 and is based in Secunderabad, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 292 | 354 | 420 | 480 | 365 | 357 | 452 | 448 | 339 | 344 |
| Other Income | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 2 |
| Total Income | 294 | 357 | 423 | 482 | 367 | 359 | 456 | 450 | 341 | 346 |
| Total Expenditure | 251 | 313 | 368 | 416 | 340 | 331 | 427 | 412 | 326 | 330 |
| Operating Profit | 44 | 44 | 55 | 66 | 27 | 28 | 28 | 38 | 16 | 16 |
| Interest | 2 | 2 | 3 | 3 | 4 | 7 | 8 | 8 | 8 | 10 |
| Depreciation | 9 | 9 | 11 | 11 | 13 | 13 | 13 | 14 | 14 | 15 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 32 | 33 | 41 | 52 | 10 | 5 | 7 | 16 | -6 | -9 |
| Provision for Tax | 8 | 9 | 11 | 13 | 3 | 2 | 2 | 4 | -1 | -2 |
| Profit After Tax | 24 | 24 | 30 | 39 | 7 | 3 | 4 | 12 | -5 | -7 |
| Adjustments | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 24 | 24 | 30 | 39 | 7 | 3 | 4 | 12 | -5 | -7 |
| Adjusted Earnings Per Share | 2.9 | 2.9 | 3.5 | 4.5 | 0.9 | 0.4 | 0.1 | 1.4 | -0.6 | -0.8 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|
| Net Sales | 1050 | 1147 | 1416 | 1653 | 1583 |
| Other Income | 7 | 9 | 11 | 13 | 9 |
| Total Income | 1057 | 1156 | 1426 | 1667 | 1593 |
| Total Expenditure | 942 | 954 | 1217 | 1517 | 1495 |
| Operating Profit | 115 | 202 | 210 | 149 | 98 |
| Interest | 17 | 13 | 12 | 22 | 34 |
| Depreciation | 41 | 40 | 38 | 50 | 56 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -3 | 0 |
| Profit Before Tax | 57 | 149 | 161 | 74 | 8 |
| Provision for Tax | 8 | 39 | 42 | 20 | 3 |
| Profit After Tax | 49 | 111 | 118 | 54 | 4 |
| Adjustments | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 49 | 111 | 118 | 54 | 4 |
| Adjusted Earnings Per Share | 6.2 | 13.4 | 13.7 | 6.2 | 0.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 16% | 0% | 0% |
| Operating Profit CAGR | -29% | 9% | 0% | 0% |
| PAT CAGR | -54% | 3% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 14% | -7% | 7% | 21% |
| ROE Average | 7% | 15% | 14% | 14% |
| ROCE Average | 9% | 17% | 15% | 15% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Shareholder's Funds | 505 | 627 | 732 | 771 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 86 | 77 | 49 | 164 |
| Other Non-Current Liabilities | 14 | 13 | 13 | 13 |
| Total Current Liabilities | 353 | 270 | 357 | 444 |
| Total Liabilities | 958 | 987 | 1151 | 1392 |
| Fixed Assets | 406 | 396 | 461 | 621 |
| Other Non-Current Assets | 24 | 49 | 98 | 113 |
| Total Current Assets | 528 | 541 | 592 | 659 |
| Total Assets | 958 | 987 | 1151 | 1392 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 17 | 16 | 111 | 24 |
| Cash Flow from Operating Activities | 74 | 294 | 54 | 29 |
| Cash Flow from Investing Activities | -34 | -54 | -171 | -212 |
| Cash Flow from Financing Activities | -40 | -146 | 30 | 187 |
| Net Cash Inflow / Outflow | -0 | 95 | -87 | 4 |
| Closing Cash & Cash Equivalent | 16 | 111 | 24 | 28 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.21 | 13.43 | 13.69 | 6.2 |
| CEPS(Rs) | 11.37 | 18.28 | 18.05 | 12.01 |
| DPS(Rs) | 3 | 3 | 3 | 2 |
| Book NAV/Share(Rs) | 63.59 | 75.49 | 84.72 | 89.28 |
| Core EBITDA Margin(%) | 10.36 | 16.83 | 14.06 | 8.23 |
| EBIT Margin(%) | 7.1 | 14.14 | 12.16 | 5.8 |
| Pre Tax Margin(%) | 5.44 | 13.02 | 11.34 | 4.45 |
| PAT Margin (%) | 4.69 | 9.65 | 8.36 | 3.24 |
| Cash Profit Margin (%) | 8.59 | 13.14 | 11.01 | 6.28 |
| ROA(%) | 5.15 | 11.38 | 11.07 | 4.21 |
| ROE(%) | 9.76 | 19.63 | 17.48 | 7.13 |
| ROCE(%) | 9.71 | 21.46 | 20.97 | 9.32 |
| Receivable days | 48.65 | 39.03 | 30.76 | 29.82 |
| Inventory Days | 105.61 | 88.05 | 70 | 74.53 |
| Payable days | 60.6 | 62.01 | 48.71 | 36.95 |
| PER(x) | 4.35 | 7.07 | 8.55 | 11.04 |
| Price/Book(x) | 0.42 | 1.26 | 1.38 | 0.77 |
| Dividend Yield(%) | 11.1 | 3.16 | 2.56 | 2.92 |
| EV/Net Sales(x) | 0.44 | 0.68 | 0.81 | 0.57 |
| EV/Core EBITDA(x) | 3.97 | 3.86 | 5.49 | 6.34 |
| Net Sales Growth(%) | 0 | 9.15 | 23.49 | 16.78 |
| EBIT Growth(%) | 0 | 117.47 | 6.22 | -44.29 |
| PAT Growth(%) | 0 | 124.45 | 6.94 | -54.71 |
| EPS Growth(%) | 0 | 116.28 | 1.99 | -54.71 |
| Debt/Equity(x) | 0.52 | 0.19 | 0.23 | 0.5 |
| Current Ratio(x) | 1.5 | 2 | 1.66 | 1.48 |
| Quick Ratio(x) | 0.64 | 1.08 | 0.84 | 0.62 |
| Interest Cover(x) | 4.28 | 12.65 | 14.9 | 4.3 |
| Total Debt/Mcap(x) | 1.23 | 0.15 | 0.17 | 0.65 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 45.86 | 48.36 | 48.36 | 48.36 | 48.42 | 48.42 | 48.42 | 48.42 | 48.42 | 48.42 |
| FII | 5.64 | 4.78 | 4.51 | 4.39 | 3.7 | 3.81 | 3.2 | 0.8 | 0.32 | 0.7 |
| DII | 0.03 | 0.03 | 0.03 | 1.1 | 0.85 | 0.85 | 0.68 | 0.03 | 0.03 | 0.32 |
| Public | 48.46 | 46.83 | 47.09 | 46.15 | 47.03 | 46.92 | 47.71 | 50.75 | 51.23 | 50.56 |
| 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 | 0.76 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 4.18 | 4.18 | 4.18 | 4.18 |
| FII | 0.09 | 0.08 | 0.08 | 0.08 | 0.06 | 0.07 | 0.28 | 0.07 | 0.03 | 0.06 |
| DII | 0 | 0 | 0 | 0.02 | 0.01 | 0.01 | 0.06 | 0 | 0 | 0.03 |
| Public | 0.8 | 0.81 | 0.81 | 0.8 | 0.81 | 0.81 | 4.12 | 4.39 | 4.43 | 4.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.65 | 1.73 | 1.73 | 1.73 | 1.73 | 1.73 | 8.64 | 8.64 | 8.64 | 8.64 |
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
