Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Vasudhagama Enterprises Ltd.

Trading

Rating :

N/A

BSE: 539291 | NSE: Not Listed

Watchlist

NSE BSE

10.17

21-Nov-2024

Open
High
Low
Previous Close

10.17
10.17
10.17
10.37

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

21128
214871
37.90
9.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

44.66
16.00
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44.34
N/A
0.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

55.09
82.28
235.85

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
24.76
64.62

PAT CAGR (%)

10 Years
5 Years
3 Years

24.98
24.57
214.14

P:E (Median)

8 Years
5 Years
3 Years

46.56
44.87
17.07

P:BV (Average)

8 Years
5 Years
3 Years

1.65
1.65
0.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.95
26.93
14.35

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 5.51 3.14 75.48% 5.51 1.50 267.33% 4.50 0.00 0 3.75 0.00 0
Expenses 4.91 2.80 75.36% 4.89 1.40 249.29% 4.04 0.01 40,300.00% 3.31 0.01 33,000.00%
EBITDA 0.60 0.34 76.47% 0.62 0.11 463.64% 0.46 -0.01 - 0.44 -0.01 -
EBIDTM 10.93% 10.75% 11.26% 7.19% 10.14% 0.00% 11.61% 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 0.04 0.00 0
PBT 0.56 0.34 64.71% 0.58 0.11 427.27% 0.41 -0.01 - 0.39 -0.01 -
Tax 0.14 0.07 100.00% 0.14 0.04 250.00% 0.11 0.00 0 0.10 0.00 0
PAT 0.42 0.26 61.54% 0.43 0.07 514.29% 0.30 -0.01 - 0.29 -0.01 -
PATM 7.66% 8.32% 7.90% 4.66% 6.74% 0.00% 7.82% 0.00%
EPS 0.10 0.06 66.67% 0.10 0.02 400.00% 0.07 0.00 0 0.07 0.00 0

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 14.31 4.38 226.71% 10.07 0.00 0 8.28 0.00 0 6.97 0.00 0
Expenses 13.03 3.86 237.56% 8.79 0.00 0 7.37 0.00 0 6.11 0.00 0
EBITDA 1.28 0.52 146.15% 1.28 0.00 0 0.91 0.00 0 0.86 0.00 0
EBIDTM 8.94% 11.79% 12.67% 0.00% 11.00% 0.00% 12.34% 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 0.27 0.03 800.00% 0.10 0.00 0 0.10 0.00 0 0.10 0.00 0
PBT 1.01 0.49 106.12% 1.18 0.00 0 0.81 0.00 0 0.76 0.00 0
Tax 0.26 0.11 136.36% 0.30 0.00 0 0.21 0.00 0 0.19 0.00 0
PAT 0.75 0.38 97.37% 0.88 0.00 0 0.60 0.00 0 0.57 0.00 0
PATM 5.26% 8.64% 8.78% 0.00% 7.24% 0.00% 8.14% 0.00%
EPS 0.17 0.22 -22.73% 0.52 0.00 0 0.35 0.00 0 0.33 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 19.27 12.88 0.00 0.34 0.81 0.64 1.22 0.55 3.35 1.22 0.16 Net Sales Growth 315.30% 0 -100% -58.02% 26.56% -47.54% 121.82% -83.58% 174.59% 662.50% Cost Of Goods Sold 16.45 10.95 0.00 0.00 0.00 0.00 0.68 0.00 1.68 1.06 0.15 Gross Profit 2.82 1.94 0.00 0.34 0.81 0.64 0.54 0.55 1.67 0.16 0.01 GP Margin 14.62% 15.06% 0 100% 100% 100% 44.26% 100% 49.85% 13.11% 6.25% Total Expenditure 17.15 11.55 0.06 0.23 0.22 0.20 0.86 0.17 1.86 1.38 0.42 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 - 0.12 0.00 0.06 0.06 0.03 0.02 0.02 0.02 0.02 0.03 % Of Sales - 0.93% 0 17.65% 7.41% 4.69% 1.64% 3.64% 0.60% 1.64% 18.75% Manufacturing Exp. - 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0 0% 1.23% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.43 0.06 0.17 0.15 0.16 0.15 0.15 0.16 0.29 0.24 % Of Sales - 3.34% 0 50.0% 18.52% 25.00% 12.30% 27.27% 4.78% 23.77% 150.0% 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. - 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.39% 0 0% 0% 0% 0% 0% 0% 0% 0% EBITDA 2.12 1.33 -0.06 0.11 0.59 0.44 0.36 0.38 1.49 -0.16 -0.26 EBITDA Margin 11.00% 10.33% 0 32.35% 72.84% 68.75% 29.51% 69.09% 44.48% -13.11% -162.50% Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.00 0.00 0.81 0.59 Interest 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00 1.04 0.49 0.18 Depreciation 0.16 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 1.94 1.25 -0.06 0.09 0.59 0.45 0.45 0.38 0.45 0.15 0.14 Tax 0.49 0.32 0.01 0.06 0.14 0.13 0.10 0.23 0.05 0.04 0.04 Tax Rate 25.26% 25.60% -16.67% 66.67% 23.73% 28.89% 22.22% 60.53% 11.11% 26.67% 28.57% PAT 1.44 0.93 -0.07 0.03 0.45 0.31 0.35 0.15 0.40 0.11 0.10 PAT before Minority Interest 1.44 0.93 -0.07 0.03 0.45 0.31 0.35 0.15 0.40 0.11 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 7.47% 7.22% 0 8.82% 55.56% 48.44% 28.69% 27.27% 11.94% 9.02% 62.50% PAT Growth 364.52% - - -93.33% 45.16% -11.43% 133.33% -62.50% 263.64% 10.00% EPS 0.33 0.21 -0.02 0.01 0.10 0.07 0.08 0.03 0.09 0.03 0.02

Description TTM Mar 24
Net Sales - 21.13 Net Sales Growth - Cost Of Goods Sold - 17.71 Gross Profit - 3.42 GP Margin - 16.19% Total Expenditure - 18.73 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 0.35 % Of Sales - 1.66% Manufacturing Exp. - 0.00 % Of Sales - 0% General & Admin Exp. - 0.63 % Of Sales - 2.98% Selling & Distn. Exp. - 0.00 % Of Sales - 0% Miscellaneous Exp. - 0.05 % Of Sales - 0.24% EBITDA - 2.40 EBITDA Margin - 11.36% Other Income - 0.00 Interest - 0.00 Depreciation - 0.23 PBT - 2.16 Tax - 0.55 Tax Rate - 25.46% PAT - 1.61 PAT before Minority Interest - 1.61 Minority Interest - 0.00 PAT Margin - 7.62% PAT Growth - EPS - 0.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 41.65 6.23 6.31 6.27 5.82 5.51 5.16 5.19 4.79 4.68 Share Capital 16.96 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 3.70 Total Reserves 24.69 2.53 2.61 2.57 2.12 1.81 1.46 1.49 1.09 0.98 Non-Current Liabilities 0.06 0.00 0.00 0.00 0.00 0.06 0.15 0.15 0.00 2.00 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 0.00 2.00 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 4.50 0.23 0.19 0.13 0.11 0.10 0.10 0.11 0.20 0.17 Trade Payables 3.00 0.03 0.02 0.01 0.01 0.00 0.00 0.00 0.15 0.15 Other Current Liabilities 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 1.22 0.20 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.26 0.00 0.03 0.12 0.10 0.09 0.10 0.11 0.05 0.02 Total Liabilities 46.21 6.46 6.50 6.40 5.93 5.67 5.41 5.45 4.99 6.85 Net Block 0.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 42.16 6.33 6.33 6.24 5.78 5.56 5.28 5.26 4.96 6.60 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 34.49 0.00 0.00 0.00 0.00 0.00 0.27 0.45 -19.24 -12.47 Long Term Loans & Adv. 6.77 6.33 6.33 6.24 5.78 5.56 5.01 4.81 24.20 19.07 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 4.06 0.13 0.17 0.16 0.15 0.10 0.12 0.19 0.03 0.25 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 3.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Cash & Bank 0.14 0.02 0.03 0.01 0.01 0.01 0.04 0.02 0.01 0.16 Other Current Assets 0.10 0.00 0.00 0.00 0.14 0.09 0.09 0.17 0.02 0.09 Short Term Loans & Adv. 0.10 0.12 0.14 0.15 0.14 0.09 0.09 0.17 0.02 0.09 Net Current Assets -0.44 -0.09 -0.02 0.03 0.04 0.00 0.02 0.08 -0.16 0.08 Total Assets 46.22 6.46 6.50 6.40 5.93 5.66 5.40 5.45 4.99 6.85

Description Mar 24
Shareholder's Funds 42.22 Share Capital 16.96 Total Reserves 25.26 Non-Current Liabilities 0.14 Secured Loans 0.00 Unsecured Loans 0.00 Long Term Provisions 0.00 Current Liabilities 4.87 Trade Payables 3.29 Other Current Liabilities 0.10 Short Term Borrowings 1.22 Short Term Provisions 0.26 Total Liabilities 47.23 Net Block 27.81 Gross Block 28.42 Accumulated Depreciation 0.61 Non Current Assets 34.59 Capital Work in Progress 0.00 Non Current Investment 0.01 Long Term Loans & Adv. 6.77 Other Non Current Assets 0.00 Current Assets 12.63 Current Investments 0.00 Inventories 0.00 Sundry Debtors 9.60 Cash & Bank 0.27 Other Current Assets 2.77 Short Term Loans & Adv. 2.17 Net Current Assets 7.77 Total Assets 47.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 0.53 -0.06 0.10 0.46 0.22 0.25 0.23 -19.24 0.13 0.25 PBT 0.93 -0.07 0.03 0.59 0.45 0.35 0.15 0.40 0.11 0.10 Adjustment 0.41 0.00 0.06 0.00 0.00 -0.08 0.10 0.00 0.00 0.00 Changes in Working Capital -0.80 0.01 0.17 -0.11 -0.20 -0.01 -0.02 -19.64 0.02 0.16 Cash after chg. in Working capital 0.53 -0.06 0.26 0.48 0.25 0.26 0.23 -19.24 0.13 0.25 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 0.00 -0.15 -0.02 -0.03 -0.01 0.00 0.00 0.00 0.00 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 -1.43 0.00 0.00 0.00 0.00 0.27 0.00 0.00 6.78 11.29 Net Fixed Assets -0.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -34.49 0.00 0.00 0.00 0.00 0.27 0.18 -19.69 6.77 11.28 Others 34.05 0.00 0.00 0.00 0.00 0.00 -0.18 19.69 0.01 0.01 Cash from Financing Activity 1.02 0.05 -0.08 -0.47 -0.22 -0.55 -0.21 19.25 -7.05 -11.39 Net Cash Inflow / Outflow 0.12 -0.01 0.02 0.00 0.00 -0.03 0.02 0.01 -0.15 0.15 Opening Cash & Equivalents 0.02 0.03 0.01 0.01 0.01 0.04 0.02 0.01 0.16 0.01 Closing Cash & Equivalent 0.14 0.02 0.03 0.01 0.01 0.01 0.04 0.02 0.01 0.16

Description Mar 24
Cash From Operating Activity 0.00 PBT 0.00 Adjustment 0.00 Changes in Working Capital 0.00 Cash after chg. in Working capital 0.00 Interest Paid 0.00 Tax Paid 0.00 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity 0.00 Net Fixed Assets Net Investments Others Cash from Financing Activity 0.00 Net Cash Inflow / Outflow 0.00 Opening Cash & Equivalents 0.00 Closing Cash & Equivalent 0.00

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 24.55 16.85 17.05 16.96 15.73 14.88 13.94 14.03 12.96 12.65 ROA 3.52% -1.13% 0.49% 7.37% 5.42% 6.33% 2.79% 7.65% 1.89% 1.67% ROE 3.88% -1.17% 0.50% 7.51% 5.54% 6.57% 2.93% 7.99% 2.36% 2.06% ROCE 5.06% -0.97% 1.70% 9.78% 7.86% 8.47% 7.34% 29.82% 11.30% 5.72% Fixed Asset Turnover 13.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3653.76 62.61 Receivable days 108.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.32 17.68 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 50.54 0.00 0.00 0.00 0.00 1.55 21.77 16.09 50.74 295.42 Cash Conversion Cycle 57.71 0.00 0.00 0.00 0.00 -1.55 -21.77 -16.09 -48.41 -277.74 Total Debt/Equity 0.03 0.03 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.43 Interest Cover 0.00 0.00 5.14 2955.50 0.00 0.00 0.00 1.43 1.31 1.76

Description Mar 24
Book Value (Rs.) 24.89 ROA 3.42% ROE 3.82% ROCE 4.98% Fixed Asset Turnover 0.74 Receivable days 165.87 Inventory Days 0.00 Payable days 67.88 Cash Conversion Cycle 97.99 Total Debt/Equity 0.03 Interest Cover 5408.00

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:

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.

Feedback