Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Vasudhagama Enterprises Ltd.

Trading

Rating :

N/A

BSE: 539291 | NSE: Not Listed

Watchlist

NSE BSE

11.58

05-Nov-2024

Open
High
Low
Previous Close

11.54
11.93
10.95
11.38

Volume
Traded Value (lacs)
52 Week High
52 Week Low

93392
1094149
37.90
9.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

51.42
20.26
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

52.50
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-100.00
-100.00
-100.00

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-9.89
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

47.52
47.25
16.64

P:BV (Average)

8 Years
5 Years
3 Years

1.66
1.66
0.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.96
26.95
14.06

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 5.51 1.50 267.33% 4.50 0.00 0 3.75 0.00 0 3.14 0.00 0
Expenses 4.89 1.40 249.29% 4.04 0.01 40,300.00% 3.31 0.01 33,000.00% 2.80 0.02 13,900.00%
EBITDA 0.62 0.11 463.64% 0.46 -0.01 - 0.44 -0.01 - 0.34 -0.02 -
EBIDTM 11.26% 7.19% 10.14% 0.00% 11.61% 0.00% 10.75% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.04 0.00 0 0.04 0.00 0 0.04 0.00 0 0.00 0.00 0
PBT 0.58 0.11 427.27% 0.41 -0.01 - 0.39 -0.01 - 0.34 -0.02 -
Tax 0.14 0.04 250.00% 0.11 0.00 0 0.10 0.00 0 0.07 0.00 0
PAT 0.43 0.07 514.29% 0.30 -0.01 - 0.29 -0.01 - 0.26 -0.02 -
PATM 7.90% 4.66% 6.74% 0.00% 7.82% 0.00% 8.32% 0.00%
EPS 0.10 0.02 400.00% 0.07 0.00 0 0.07 0.00 0 0.06 0.00 0

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 10.07 0.00 0 8.28 0.00 0 6.97 0.00 0 4.38 0.00 0
Expenses 8.79 0.00 0 7.37 0.00 0 6.11 0.00 0 3.86 0.00 0
EBITDA 1.28 0.00 0 0.91 0.00 0 0.86 0.00 0 0.52 0.00 0
EBIDTM 12.67% 0.00% 11.00% 0.00% 12.34% 0.00% 11.79% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.10 0.00 0 0.10 0.00 0 0.10 0.00 0 0.03 0.00 0
PBT 1.18 0.00 0 0.81 0.00 0 0.76 0.00 0 0.49 0.00 0
Tax 0.30 0.00 0 0.21 0.00 0 0.19 0.00 0 0.11 0.00 0
PAT 0.88 0.00 0 0.60 0.00 0 0.57 0.00 0 0.38 0.00 0
PATM 8.78% 0.00% 7.24% 0.00% 8.14% 0.00% 8.64% 0.00%
EPS 0.52 0.00 0 0.35 0.00 0 0.33 0.00 0 0.22 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 16.90 0.00 0.34 0.81 0.64 1.22 0.55 3.35 1.22 0.16 1.27 Net Sales Growth 1,026.67% -100% -58.02% 26.56% -47.54% 121.82% -83.58% 174.59% 662.50% -87.40% Cost Of Goods Sold 14.39 0.00 0.00 0.00 0.00 0.68 0.00 1.68 1.06 0.15 1.27 Gross Profit 2.51 0.00 0.34 0.81 0.64 0.54 0.55 1.67 0.16 0.01 0.00 GP Margin 14.86% 0 100% 100% 100% 44.26% 100% 49.85% 13.11% 6.25% 0% Total Expenditure 15.04 0.06 0.23 0.22 0.20 0.86 0.17 1.86 1.38 0.42 1.44 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.00 0.06 0.06 0.03 0.02 0.02 0.02 0.02 0.03 0.03 % Of Sales - 0 17.65% 7.41% 4.69% 1.64% 3.64% 0.60% 1.64% 18.75% 2.36% Manufacturing Exp. - 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 1.23% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.06 0.17 0.15 0.16 0.15 0.15 0.16 0.29 0.24 0.14 % Of Sales - 0 50.0% 18.52% 25.00% 12.30% 27.27% 4.78% 23.77% 150.0% 11.02% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0 0% 0% 0% 0% 0% 0% 0% 0% 0% EBITDA 1.86 -0.06 0.11 0.59 0.44 0.36 0.38 1.49 -0.16 -0.26 -0.17 EBITDA Margin 11.01% 0 32.35% 72.84% 68.75% 29.51% 69.09% 44.48% -13.11% -162.50% -13.39% Other Income 0.00 0.00 0.00 0.00 0.00 0.09 0.00 0.00 0.81 0.59 0.68 Interest 0.00 0.00 0.02 0.00 0.00 0.00 0.00 1.04 0.49 0.18 0.33 Depreciation 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 1.72 -0.06 0.09 0.59 0.45 0.45 0.38 0.45 0.15 0.14 0.17 Tax 0.42 0.01 0.06 0.14 0.13 0.10 0.23 0.05 0.04 0.04 0.08 Tax Rate 24.42% -16.67% 66.67% 23.73% 28.89% 22.22% 60.53% 11.11% 26.67% 28.57% 47.06% PAT 1.28 -0.07 0.03 0.45 0.31 0.35 0.15 0.40 0.11 0.10 0.10 PAT before Minority Interest 1.28 -0.07 0.03 0.45 0.31 0.35 0.15 0.40 0.11 0.10 0.10 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.57% 0 8.82% 55.56% 48.44% 28.69% 27.27% 11.94% 9.02% 62.50% 7.87% PAT Growth 4,166.67% - -93.33% 45.16% -11.43% 133.33% -62.50% 263.64% 10.00% 0.00% EPS 0.29 -0.02 0.01 0.10 0.07 0.08 0.03 0.09 0.03 0.02 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 6.23 6.31 6.27 5.82 5.51 5.16 5.19 4.79 4.68 4.57 Share Capital 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.79 Total Reserves 2.53 2.61 2.57 2.12 1.81 1.46 1.49 1.09 0.98 0.78 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.06 0.15 0.15 0.00 2.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.23 0.19 0.13 0.11 0.10 0.10 0.11 0.20 0.17 0.00 Trade Payables 0.01 0.02 0.01 0.01 0.00 0.00 0.00 0.15 0.15 0.00 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 0.20 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.02 0.03 0.12 0.10 0.09 0.10 0.11 0.05 0.02 0.00 Total Liabilities 6.46 6.50 6.40 5.93 5.67 5.41 5.45 4.99 6.85 4.57 Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 6.33 6.33 6.24 5.78 5.56 5.28 5.26 4.96 6.60 4.48 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.27 0.45 -19.24 -12.47 -1.19 Long Term Loans & Adv. 6.33 6.33 6.24 5.78 5.56 5.01 4.81 24.20 19.07 5.66 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 0.13 0.17 0.16 0.15 0.10 0.12 0.19 0.03 0.25 0.09 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 Cash & Bank 0.02 0.03 0.01 0.01 0.01 0.04 0.02 0.01 0.16 0.01 Other Current Assets 0.12 0.00 0.00 0.00 0.09 0.09 0.17 0.02 0.09 0.08 Short Term Loans & Adv. 0.12 0.14 0.15 0.14 0.09 0.09 0.17 0.02 0.09 0.08 Net Current Assets -0.09 -0.02 0.03 0.04 0.00 0.02 0.08 -0.16 0.08 0.09 Total Assets 6.46 6.50 6.40 5.93 5.66 5.40 5.45 4.99 6.85 4.57

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -0.01 0.10 0.46 0.22 0.25 0.23 -19.24 0.13 0.25 1.38 PBT -0.07 0.03 0.59 0.45 0.35 0.15 0.40 0.11 0.10 0.10 Adjustment 0.00 0.06 0.00 0.00 -0.08 0.10 0.00 0.00 0.00 0.00 Changes in Working Capital 0.06 0.17 -0.11 -0.20 -0.01 -0.02 -19.64 0.02 0.16 1.31 Cash after chg. in Working capital -0.01 0.26 0.48 0.25 0.26 0.23 -19.24 0.13 0.25 1.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -0.15 -0.02 -0.03 -0.01 0.00 0.00 0.00 0.00 -0.02 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 0.00 0.00 0.00 0.00 0.27 0.00 0.00 6.78 11.29 1.89 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.27 0.18 -19.69 6.77 11.28 2.17 Others 0.00 0.00 0.00 0.00 0.00 -0.18 19.69 0.01 0.01 -0.28 Cash from Financing Activity 0.00 -0.08 -0.47 -0.22 -0.55 -0.21 19.25 -7.05 -11.39 -3.26 Net Cash Inflow / Outflow -0.01 0.02 0.00 0.00 -0.03 0.02 0.01 -0.15 0.15 0.01 Opening Cash & Equivalents 0.03 0.01 0.01 0.01 0.04 0.02 0.01 0.16 0.01 0.00 Closing Cash & Equivalent 0.02 0.03 0.01 0.01 0.01 0.04 0.02 0.01 0.16 0.01

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 16.85 17.05 16.96 15.73 14.88 13.94 14.03 12.96 12.65 12.05 ROA -1.13% 0.49% 7.37% 5.42% 6.33% 2.79% 7.65% 1.89% 1.67% 2.10% ROE -1.17% 0.50% 7.51% 5.54% 6.57% 2.93% 7.99% 2.36% 2.06% 2.11% ROCE -0.97% 1.70% 9.78% 7.86% 8.47% 7.34% 29.82% 11.30% 5.72% 11.19% Fixed Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3653.76 62.61 275.52 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.32 17.68 2.23 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 1.55 21.77 16.09 50.74 295.42 0.00 Cash Conversion Cycle 0.00 0.00 0.00 0.00 -1.55 -21.77 -16.09 -48.41 -277.74 2.23 Total Debt/Equity 0.03 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.43 0.00 Interest Cover 0.00 5.14 2955.50 0.00 0.00 0.00 1.43 1.31 1.76 1.51

Top Investors:

aventez media & technologies limited

mndm business point private limited

copo holdings private limited

miniboss consultancy private limited

rich pockets online services limited

innovatus entertainment networks limited

espeon consulting private limited

aarnah capital advisors pvt ltd

zylo enterprises private limited

Annual Reports:

News Update:

Vasudhagama Enterprs - Quarterly Results
12th Aug 2024, 20:52 PM

Read More

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.

Feedback