Vivo Collab Solut

₹86.7 0 | 0%

WEBSITE BSE:0 NSE : 15 May, 00:00

Market Cap ₹17 Cr.

Stock P/E

P/B 1.2

Current Price ₹86.7

Book Value ₹ 70.6

Face Value 10

52W High ₹127

Dividend Yield 0%

52W Low ₹ 69.6

Edit Ratio

Vivo Collab Solut Research see more...

Overview Inc. Year: 2012Industry: IT - Software

Vivo Collab Solut Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Vivo Collab Solut Quarterly Results

#(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

Vivo Collab Solut Profit & Loss

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Net Sales	9	10	15	13	8
Other Income	0	0	0	0	0
Total Income	9	10	15	13	8
Total Expenditure	9	9	10	7	7
Operating Profit	0	1	5	6	1
Interest	0	0	0	0	0
Depreciation	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	0	1	5	6	1
Provision for Tax	0	0	1	2	0
Profit After Tax	0	1	3	5	0
Adjustments	0	0	0	0	0
Profit After Adjustments	0	1	3	5	0
Adjusted Earnings Per Share	0	0	21.6	23.2	1.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-38%	-7%	0%	0%
Operating Profit CAGR	-83%	0%	0%	0%
PAT CAGR	-100%	-100%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-35%	NA%	NA%	NA%
ROE Average	2%	56%	61%	61%
ROCE Average	4%	83%	95%	95%

Vivo Collab Solut Balance Sheet

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	0	1	5	14	14
Minority's Interest	0	0	0	0	0
Borrowings	0	0	0	0	0
Other Non-Current Liabilities	-0	-0	-0	-0	-0
Total Current Liabilities	3	4	3	1	1
Total Liabilities	3	5	8	15	15
Fixed Assets	0	0	0	0	0
Other Non-Current Assets	0	0	0	0	0
Total Current Assets	3	5	8	14	15
Total Assets	3	5	8	15	15

Vivo Collab Solut Cash Flow

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	1	0	0	6
Cash Flow from Operating Activities	1	-0	4	3	1
Cash Flow from Investing Activities	0	0	-0	-4	-4
Cash Flow from Financing Activities	-1	-1	-4	7	-1
Net Cash Inflow / Outflow	1	-1	-0	6	-4
Closing Cash & Cash Equivalent	1	0	0	6	2

Vivo Collab Solut Ratios

#	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0	0	21.55	23.22	1.73
CEPS(Rs)	0.82	8.02	21.59	23.23	2.25
DPS(Rs)	0	0	0	0	0
Book NAV/Share(Rs)	0	0	31.76	68.79	70.6
Core EBITDA Margin(%)	1.34	8.84	32.35	46.17	4.45
EBIT Margin(%)	1.36	8.86	32.46	49.22	7
Pre Tax Margin(%)	0.64	7.86	30.37	48.88	6.62
PAT Margin (%)	0.47	5.8	21.44	36.48	4.51
Cash Profit Margin (%)	0.67	5.92	21.48	36.49	5.86
ROA(%)	1.46	15.6	51.44	41.71	2.34
ROE(%)	19.76	115.47	116.12	50.43	2.48
ROCE(%)	55.01	174.69	175.79	68.03	3.85
Receivable days	33.76	62.78	49.37	22.57	11.08
Inventory Days	2.01	1.81	1.22	1.41	2.34
Payable days	0	0	0	0	0
PER(x)	0	0	0	6.71	51.73
Price/Book(x)	0	0	0	2.26	1.27
Dividend Yield(%)	0	0	0	0	0
EV/Net Sales(x)	-0.09	-0.02	0.09	1.95	2.08
EV/Core EBITDA(x)	-5.8	-0.17	0.27	3.97	24.96
Net Sales Growth(%)	0	10.95	48.5	-13.71	-39.75
EBIT Growth(%)	0	624.75	444.02	30.82	-91.43
PAT Growth(%)	0	1282.38	449.07	46.78	-92.55
EPS Growth(%)	0	0	174.53	7.74	-92.55
Debt/Equity(x)	0.05	0	0	0	0
Current Ratio(x)	1.07	1.2	2.49	21.13	15.32
Quick Ratio(x)	1.05	1.19	2.48	21.06	15.27
Interest Cover(x)	1.89	8.83	15.54	144.14	18.34
Total Debt/Mcap(x)	0	0	0	0	0

Vivo Collab Solut Shareholding Pattern

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	73.4	73.4	73.4	73.4	73.4	73.4	73.4	73.4	73.4
FII	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0
Public	26.6	26.6	26.6	26.6	26.6	26.6	26.6	26.6	26.6
Others	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.15	0.15	0.15	0.15	0.15	0.15	0.15	0.15	0.15
FII	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0
Public	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Others	0	0	0	0	0	0	0	0	0
Total	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 56%
Company is almost debt free.

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.