Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Shri Vasuprada Plantations Ltd.

Agriculture

Rating :
N/A

BSE: 538092 | NSE: Not Listed

NSE BSE
141.80
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  139.75
  •  145.00
  •  132.85
  •  139.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1691
  •  2.37
  •  167.00
  •  71.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 117.47
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 176.84
  • N/A
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.89%
  • 1.20%
  • 19.76%
  • FII
  • DII
  • Others
  • 0%
  • 2.26%
  • 1.89%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 3.16
  • -4.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.15
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -22.86
  • -23.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.54
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -49.68
  • 1.37
  • 5.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
35.45
31.10
13.99%
27.43
25.15
9.07%
15.93
14.44
10.32%
35.43
35.88
-1.25%
Expenses
29.53
29.36
0.58%
32.87
31.27
5.12%
18.66
22.21
-15.98%
37.41
35.86
4.32%
EBITDA
5.92
1.75
238.29%
-5.44
-6.13
-
-2.72
-7.77
-
-1.98
0.02
-
EBIDTM
16.71%
5.61%
-19.83%
-24.37%
-17.08%
-53.83%
-5.60%
0.06%
Other Income
1.46
0.08
1,725.00%
0.65
2.43
-73.25%
-1.94
-0.44
-
2.79
1.26
121.43%
Interest
1.51
1.73
-12.72%
1.91
1.47
29.93%
1.28
1.48
-13.51%
1.63
2.27
-28.19%
Depreciation
1.78
1.90
-6.32%
1.73
1.76
-1.70%
1.91
1.90
0.53%
1.91
2.00
-4.50%
PBT
4.09
-1.81
-
-8.42
-6.94
-
-7.85
-11.59
-
8.73
7.13
22.44%
Tax
-0.28
-0.22
-
-0.33
-0.49
-
-0.54
-0.72
-
-0.03
-0.27
-
PAT
4.38
-1.59
-
-8.10
-6.44
-
-7.31
-10.88
-
8.76
7.40
18.38%
PATM
12.34%
-5.12%
-29.53%
-25.62%
-45.88%
-75.33%
24.72%
20.63%
EPS
5.28
-1.92
-
-9.78
-7.78
-
-8.82
-13.16
-
10.55
8.94
18.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
114.24
107.62
114.03
122.41
106.89
92.13
100.77
106.50
94.61
102.91
88.03
Net Sales Growth
7.20%
-5.62%
-6.85%
14.52%
16.02%
-8.57%
-5.38%
12.57%
-8.07%
16.90%
 
Cost Of Goods Sold
10.18
7.88
17.65
27.31
17.01
16.01
24.98
25.02
13.55
23.88
15.96
Gross Profit
104.06
99.74
96.38
95.09
89.87
76.11
75.79
81.47
81.06
79.04
72.07
GP Margin
91.09%
92.68%
84.52%
77.68%
84.08%
82.61%
75.21%
76.50%
85.68%
76.80%
81.87%
Total Expenditure
118.47
116.70
121.52
120.80
102.17
103.96
110.39
112.92
101.79
101.95
85.92
Power & Fuel Cost
-
10.87
10.75
8.46
7.93
9.16
9.59
8.87
8.91
9.57
7.07
% Of Sales
-
10.10%
9.43%
6.91%
7.42%
9.94%
9.52%
8.33%
9.42%
9.30%
8.03%
Employee Cost
-
75.87
70.47
65.16
59.92
61.41
57.32
56.47
54.28
45.41
41.77
% Of Sales
-
70.50%
61.80%
53.23%
56.06%
66.66%
56.88%
53.02%
57.37%
44.13%
47.45%
Manufacturing Exp.
-
14.39
15.16
13.08
11.23
11.87
11.95
12.30
13.98
13.42
12.21
% Of Sales
-
13.37%
13.29%
10.69%
10.51%
12.88%
11.86%
11.55%
14.78%
13.04%
13.87%
General & Admin Exp.
-
3.34
2.70
2.38
1.78
1.78
2.43
2.70
3.71
2.82
2.92
% Of Sales
-
3.10%
2.37%
1.94%
1.67%
1.93%
2.41%
2.54%
3.92%
2.74%
3.32%
Selling & Distn. Exp.
-
1.62
2.20
1.90
1.64
1.40
1.93
2.58
3.88
4.75
3.54
% Of Sales
-
1.51%
1.93%
1.55%
1.53%
1.52%
1.92%
2.42%
4.10%
4.62%
4.02%
Miscellaneous Exp.
-
2.72
2.58
2.51
2.65
2.34
2.19
4.97
3.48
2.09
3.54
% Of Sales
-
2.53%
2.26%
2.05%
2.48%
2.54%
2.17%
4.67%
3.68%
2.03%
2.77%
EBITDA
-4.22
-9.08
-7.49
1.61
4.72
-11.83
-9.62
-6.42
-7.18
0.96
2.11
EBITDA Margin
-3.69%
-8.44%
-6.57%
1.32%
4.42%
-12.84%
-9.55%
-6.03%
-7.59%
0.93%
2.40%
Other Income
2.96
3.35
1.24
1.13
0.60
0.94
6.88
6.08
6.87
9.24
8.31
Interest
6.33
6.11
8.25
10.77
9.62
7.25
6.80
8.10
7.91
5.64
4.19
Depreciation
7.33
7.49
7.97
7.90
7.27
7.43
7.52
7.85
8.61
4.27
4.02
PBT
-3.45
-19.34
-22.46
-15.93
-11.56
-25.58
-17.07
-16.29
-16.83
0.29
2.20
Tax
-1.18
-1.28
-1.57
-1.11
-2.00
-1.31
-1.17
-1.93
-2.48
0.85
0.14
Tax Rate
34.20%
16.26%
12.72%
6.97%
17.30%
5.12%
6.85%
11.85%
14.74%
293.10%
6.36%
PAT
-2.27
-6.63
-10.80
-14.82
-9.56
-24.28
-16.13
-14.40
-14.34
-0.56
2.07
PAT before Minority Interest
-2.29
-6.59
-10.78
-14.82
-9.56
-24.28
-15.90
-14.36
-14.34
-0.56
2.07
Minority Interest
-0.02
-0.04
-0.02
0.00
0.00
0.00
-0.23
-0.04
0.00
0.00
0.00
PAT Margin
-1.99%
-6.16%
-9.47%
-12.11%
-8.94%
-26.35%
-16.01%
-13.52%
-15.16%
-0.54%
2.35%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-2.73
-7.99
-13.01
-17.86
-11.52
-29.25
-19.43
-17.35
-17.28
-0.67
2.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
120.10
126.80
117.22
104.88
114.32
140.31
156.89
170.83
130.05
131.12
Share Capital
8.28
8.28
8.28
4.14
4.14
4.14
4.14
4.14
4.14
4.14
Total Reserves
111.82
118.51
108.93
100.74
110.18
136.17
152.75
166.69
125.91
126.98
Non-Current Liabilities
52.80
50.31
34.64
30.48
28.57
31.73
37.99
46.92
23.62
10.73
Secured Loans
23.41
25.48
4.92
8.71
6.21
12.00
18.00
25.46
22.79
10.63
Unsecured Loans
5.91
3.04
8.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
16.19
13.66
11.26
11.58
10.20
5.87
4.38
4.11
0.21
0.21
Current Liabilities
41.10
40.82
76.71
99.68
83.03
51.70
60.15
68.65
52.06
43.31
Trade Payables
2.67
4.09
3.71
4.27
5.59
5.31
5.17
4.20
2.96
3.13
Other Current Liabilities
8.84
10.65
32.18
14.40
12.93
11.87
11.37
14.55
12.14
9.86
Short Term Borrowings
26.40
23.08
37.88
78.51
61.76
32.01
40.96
47.57
32.93
25.81
Short Term Provisions
3.18
3.00
2.94
2.49
2.75
2.51
2.65
2.34
4.03
4.51
Total Liabilities
214.00
227.38
228.57
235.04
225.92
223.74
262.44
286.40
205.73
185.16
Net Block
163.44
164.71
187.22
188.83
188.69
190.29
207.60
180.61
122.32
115.97
Gross Block
259.39
254.81
270.41
265.76
260.21
255.05
265.50
232.70
167.55
157.60
Accumulated Depreciation
95.95
90.10
83.19
76.93
71.52
64.76
57.89
52.09
45.23
41.63
Non Current Assets
186.72
179.77
204.01
204.48
206.07
205.53
227.46
231.56
138.04
133.18
Capital Work in Progress
5.36
5.13
5.79
4.98
7.19
6.34
5.62
3.16
0.54
1.48
Non Current Investment
7.94
0.00
1.29
0.86
1.14
0.81
5.06
4.87
4.47
8.04
Long Term Loans & Adv.
7.53
7.52
7.31
7.41
6.66
5.71
6.79
6.72
10.72
7.68
Other Non Current Assets
2.45
2.41
2.40
2.40
2.40
2.38
2.38
36.20
0.00
0.01
Current Assets
27.28
27.54
24.56
30.56
19.85
18.21
34.98
54.83
67.69
51.98
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
21.84
17.70
17.93
23.62
13.31
12.71
19.29
25.06
13.97
11.18
Sundry Debtors
0.97
2.01
1.67
1.54
1.82
1.85
8.47
5.82
6.52
2.69
Cash & Bank
0.75
3.67
0.55
0.47
0.58
0.52
3.17
9.01
29.87
18.23
Other Current Assets
3.73
2.13
2.23
1.81
4.13
3.13
4.05
14.94
17.31
19.87
Short Term Loans & Adv.
1.48
2.02
2.17
3.12
2.83
1.64
2.33
11.98
15.65
17.78
Net Current Assets
-13.82
-13.29
-52.15
-69.12
-63.18
-33.49
-25.17
-13.82
15.63
8.67
Total Assets
214.00
207.31
228.57
235.04
225.92
223.74
262.44
286.39
205.73
185.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-8.75
-3.57
11.80
-2.51
-11.43
6.58
3.14
-7.37
0.00
4.38
PBT
-7.87
-12.34
-15.93
-11.56
-25.58
-17.07
-16.29
-16.85
0.24
2.17
Adjustment
1.19
6.55
18.62
17.58
15.21
8.63
13.81
14.45
6.33
1.71
Changes in Working Capital
-1.91
2.66
9.44
-8.09
-0.47
15.16
5.91
-4.59
-5.79
1.60
Cash after chg. in Working capital
-8.59
-3.13
12.12
-2.07
-10.84
6.73
3.43
-6.99
0.78
5.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.16
-0.43
-0.32
-0.44
-0.59
-0.14
-0.29
-0.38
-0.78
-1.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
8.94
15.68
-7.56
-6.73
-6.32
13.59
15.79
-4.59
-3.18
-10.87
Net Fixed Assets
-4.33
-2.70
-5.05
-3.49
-4.78
-2.84
-2.54
-76.75
-4.88
-9.17
Net Investments
-3.86
16.52
-0.43
0.29
-0.34
-0.42
14.71
-17.39
0.00
0.00
Others
17.13
1.86
-2.08
-3.53
-1.20
16.85
3.62
89.55
1.70
-1.70
Cash from Financing Activity
-2.98
-8.94
-4.23
9.17
17.83
-22.66
-24.77
6.04
14.40
-10.16
Net Cash Inflow / Outflow
-2.78
3.17
0.01
-0.08
0.09
-2.50
-5.84
-5.92
11.23
-16.65
Opening Cash & Equivalents
3.51
0.37
0.35
0.43
0.34
2.84
8.77
14.69
3.03
19.68
Closing Cash & Equivalent
0.72
3.54
0.37
0.35
0.43
0.34
2.93
8.77
14.25
3.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
144.97
153.05
141.49
159.36
276.00
338.73
378.75
412.41
304.23
306.79
ROA
-2.98%
-4.72%
-6.39%
-4.15%
-10.80%
-6.54%
-5.23%
-5.83%
-0.29%
1.09%
ROE
-5.33%
-8.83%
-13.34%
-8.72%
-19.07%
-10.70%
-8.76%
-9.66%
-0.44%
1.61%
ROCE
-0.98%
-2.19%
-2.64%
-1.00%
-9.66%
-4.98%
-3.46%
-4.03%
3.30%
3.71%
Fixed Asset Turnover
0.42
0.43
0.46
0.41
0.36
0.39
0.43
0.47
0.63
0.57
Receivable days
5.06
5.90
4.78
5.74
7.28
18.69
24.50
23.81
16.35
10.92
Inventory Days
67.05
57.03
61.95
63.06
51.55
57.95
76.01
75.30
44.61
50.04
Payable days
156.60
80.64
53.36
105.82
124.32
17.78
15.72
11.46
10.54
13.99
Cash Conversion Cycle
-84.49
-17.72
13.37
-37.02
-65.49
58.86
84.78
87.65
50.42
46.97
Total Debt/Equity
0.48
0.43
0.64
0.89
0.66
0.36
0.41
0.48
0.51
0.33
Interest Cover
-0.29
-0.50
-0.48
-0.20
-2.53
-1.51
-1.01
-1.13
1.05
1.52

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.