Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Vaswani Industries Ltd.

Steel/Sponge Iron/Pig Iron

Rating :

66/99

BSE: 533576 | NSE: VASWANI

Watchlist

NSE BSE

58.50

12-Dec-2025

Open
High
Low
Previous Close

57.1
59.2
55.66
56.35

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

85596
4907360.29
69.99
33.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

192.27
18.19
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

437.63
N/A
1.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.65
5.54
1.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.37
7.73
4.63

PAT CAGR (%)

10 Years
5 Years
3 Years

22.29
16.20
12.69

P:E (Median)

8 Years
5 Years
3 Years

10.68
12.62
14.35

P:BV (Average)

8 Years
5 Years
3 Years

0.70
0.80
0.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.34
5.82
6.75

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 85.01 102.16 -16.79% 114.28 91.74 24.57% 115.40 90.36 27.71% 102.34 118.32 -13.51%
Expenses 78.76 96.20 -18.13% 104.58 86.48 20.93% 105.53 83.75 26.01% 96.71 112.49 -14.03%
EBITDA 6.25 5.96 4.87% 9.70 5.26 84.41% 9.87 6.61 49.32% 5.63 5.84 -3.60%
EBIDTM 7.35% 5.83% 8.49% 5.73% 8.56% 7.31% 5.50% 4.93%
Other Income 0.24 0.21 14.29% 0.31 0.32 -3.12% 1.52 0.60 153.33% 0.32 0.46 -30.43%
Interest 3.41 1.25 172.80% 3.17 1.09 190.83% 3.64 1.62 124.69% 2.01 2.14 -6.07%
Depreciation 1.44 0.94 53.19% 1.47 0.93 58.06% 1.11 0.95 16.84% 1.41 0.95 48.42%
PBT 1.63 3.98 -59.05% 5.36 3.55 50.99% 3.11 4.64 -32.97% 2.52 3.22 -21.74%
Tax 0.29 1.65 -82.42% -0.11 1.04 - 1.13 1.53 -26.14% 0.75 0.90 -16.67%
PAT 1.34 2.33 -42.49% 5.47 2.52 117.06% 1.99 3.10 -35.81% 1.77 2.32 -23.71%
PATM 1.58% 2.28% 4.79% 2.74% 1.72% 3.44% 1.73% 1.96%
EPS 0.41 0.71 -42.25% 1.66 0.77 115.58% 0.60 0.94 -36.17% 0.54 0.70 -22.86%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 91.74 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 86.48 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 5.26 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 5.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.32 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 1.09 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.93 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 3.55 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 1.04 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 2.52 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 2.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.84 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 417.03 411.64 389.34 391.85 374.26 314.34 352.44 319.12 237.32 255.51 237.51 Net Sales Growth 3.59% 5.73% -0.64% 4.70% 19.06% -10.81% 10.44% 34.47% -7.12% 7.58% Cost Of Goods Sold 321.53 327.50 303.68 305.19 294.53 240.31 290.76 239.42 168.88 192.30 178.97 Gross Profit 95.50 84.14 85.67 86.67 79.73 74.03 61.69 79.70 68.44 63.21 58.54 GP Margin 22.90% 20.44% 22.00% 22.12% 21.30% 23.55% 17.50% 24.97% 28.84% 24.74% 24.65% Total Expenditure 385.58 384.92 367.21 370.54 355.29 295.93 338.72 301.62 221.28 239.34 221.67 Power & Fuel Cost - 26.55 26.52 30.64 22.68 25.78 21.42 33.04 30.74 28.63 31.72 % Of Sales - 6.45% 6.81% 7.82% 6.06% 8.20% 6.08% 10.35% 12.95% 11.21% 13.36% Employee Cost - 11.93 9.86 8.50 7.32 5.76 5.14 4.23 3.39 3.14 3.99 % Of Sales - 2.90% 2.53% 2.17% 1.96% 1.83% 1.46% 1.33% 1.43% 1.23% 1.68% Manufacturing Exp. - 9.79 18.33 16.72 22.15 18.47 15.04 18.45 14.16 11.84 4.71 % Of Sales - 2.38% 4.71% 4.27% 5.92% 5.88% 4.27% 5.78% 5.97% 4.63% 1.98% General & Admin Exp. - 7.09 6.57 4.55 3.88 3.25 3.57 5.01 3.07 2.63 0.80 % Of Sales - 1.72% 1.69% 1.16% 1.04% 1.03% 1.01% 1.57% 1.29% 1.03% 0.34% Selling & Distn. Exp. - 1.64 1.44 2.42 0.89 0.80 0.66 0.68 0.26 0.44 0.35 % Of Sales - 0.40% 0.37% 0.62% 0.24% 0.25% 0.19% 0.21% 0.11% 0.17% 0.15% Miscellaneous Exp. - 0.42 0.82 2.53 3.84 1.56 2.15 0.78 0.77 0.37 0.35 % Of Sales - 0.10% 0.21% 0.65% 1.03% 0.50% 0.61% 0.24% 0.32% 0.14% 0.48% EBITDA 31.45 26.72 22.13 21.31 18.97 18.41 13.72 17.50 16.04 16.17 15.84 EBITDA Margin 7.54% 6.49% 5.68% 5.44% 5.07% 5.86% 3.89% 5.48% 6.76% 6.33% 6.67% Other Income 2.39 2.37 1.66 1.65 0.78 0.47 2.08 0.53 0.60 0.47 0.82 Interest 12.23 7.99 7.71 8.55 8.87 9.41 10.27 9.52 8.73 9.24 8.92 Depreciation 5.43 4.40 3.76 3.66 3.65 4.33 5.37 5.21 5.39 5.74 6.38 PBT 12.62 16.70 12.33 10.75 7.22 5.14 0.16 3.30 2.53 1.65 1.36 Tax 2.06 4.56 3.29 4.74 2.80 1.08 2.69 2.14 -1.98 -0.12 0.21 Tax Rate 16.32% 34.62% 26.68% 44.09% 38.78% 21.01% 1681.25% 64.85% -78.26% -7.27% 15.44% PAT 10.57 8.60 9.03 6.01 4.42 4.06 -2.52 1.16 4.51 1.77 1.15 PAT before Minority Interest 10.57 8.60 9.03 6.01 4.42 4.06 -2.52 1.16 4.51 1.77 1.15 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 2.53% 2.09% 2.32% 1.53% 1.18% 1.29% -0.72% 0.36% 1.90% 0.69% 0.48% PAT Growth 2.92% -4.76% 50.25% 35.97% 8.87% - - -74.28% 154.80% 53.91% EPS 3.21 2.61 2.74 1.83 1.34 1.23 -0.77 0.35 1.37 0.54 0.35

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 137.48 121.65 112.65 106.83 102.36 97.80 92.57 86.51 86.31 85.25 Share Capital 31.35 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 28.65 Total Reserves 106.14 91.65 82.65 76.83 72.36 67.80 62.57 56.51 56.31 55.25 Non-Current Liabilities 121.69 24.32 19.15 23.09 14.78 15.04 14.64 8.04 6.79 6.76 Secured Loans 99.39 4.99 9.51 14.84 7.40 8.86 11.30 6.72 0.76 0.56 Unsecured Loans 9.89 9.73 0.10 0.10 0.10 0.00 0.00 0.00 2.85 2.85 Long Term Provisions 1.70 1.23 0.83 0.62 0.52 0.49 0.34 0.45 0.34 0.39 Current Liabilities 102.73 42.85 69.32 87.09 79.37 83.00 91.08 76.01 66.71 70.76 Trade Payables 41.86 19.30 35.27 37.99 34.10 28.54 41.55 25.24 26.48 24.54 Other Current Liabilities 13.87 2.05 2.94 4.07 4.91 3.03 3.02 0.37 0.35 7.23 Short Term Borrowings 41.81 16.16 23.96 35.59 32.11 44.11 39.45 41.22 38.62 38.33 Short Term Provisions 5.19 5.34 7.14 9.44 8.25 7.32 7.07 9.17 1.27 0.66 Total Liabilities 361.90 188.82 201.12 217.01 196.51 195.84 198.29 170.56 159.81 162.77 Net Block 112.00 51.64 51.21 54.08 56.14 59.47 54.40 57.49 62.03 67.24 Gross Block 198.36 133.73 129.76 128.98 127.63 126.67 116.28 114.16 82.36 112.78 Accumulated Depreciation 86.36 82.09 78.55 74.89 71.49 67.20 61.88 56.67 20.32 45.53 Non Current Assets 204.36 76.12 74.74 89.61 72.74 82.32 80.24 78.21 85.29 82.43 Capital Work in Progress 67.13 4.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 2.41 7.25 7.25 7.22 7.22 7.22 7.22 2.33 7.07 7.40 Long Term Loans & Adv. 22.83 12.92 16.29 28.31 9.38 15.64 18.62 18.39 16.19 7.79 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 157.54 112.70 126.38 127.39 123.78 113.51 118.06 92.35 74.53 79.28 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 65.94 46.15 49.01 38.95 45.15 37.13 51.06 31.11 32.05 36.97 Sundry Debtors 8.29 18.28 49.15 50.08 53.71 54.04 42.90 40.89 26.30 21.94 Cash & Bank 45.06 22.62 11.95 8.40 7.87 0.91 0.39 -0.22 -0.04 5.19 Other Current Assets 38.25 1.06 0.94 0.84 17.05 21.43 23.72 20.58 16.22 15.17 Short Term Loans & Adv. 37.26 24.59 15.32 29.12 16.33 15.80 22.37 19.22 14.16 14.80 Net Current Assets 54.81 69.85 57.06 40.30 44.41 30.51 26.98 16.34 7.82 8.52 Total Assets 361.90 188.82 201.12 217.00 196.52 195.83 198.30 170.56 159.82 162.77

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 34.36 30.70 29.93 -0.09 28.70 9.73 9.44 3.69 3.95 18.48 PBT 13.17 12.33 10.75 7.22 5.14 0.16 3.30 2.53 1.65 1.36 Adjustment 16.10 11.51 12.21 12.69 13.74 14.02 14.73 14.55 15.28 17.31 Changes in Working Capital 6.28 8.83 6.97 -20.00 9.82 -4.46 -8.59 -13.39 -12.99 -0.19 Cash after chg. in Working capital 35.55 32.66 29.93 -0.09 28.70 9.73 9.44 3.69 3.95 18.48 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.19 -1.96 0.00 0.00 0.00 0.00 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 -134.30 -9.36 -0.81 -1.73 -1.00 -1.16 -2.12 -0.85 -0.20 -7.77 Net Fixed Assets -127.44 -8.29 -0.78 -1.35 -0.96 -10.39 -2.12 -31.80 30.42 -7.77 Net Investments 4.84 0.00 -0.03 0.00 0.00 0.00 -4.89 4.74 0.33 0.00 Others -11.70 -1.07 0.00 -0.38 -0.04 9.23 4.89 26.21 -30.95 0.00 Cash from Financing Activity 122.38 -10.68 -25.56 2.35 -20.74 -8.04 -6.71 -3.02 -8.97 -9.91 Net Cash Inflow / Outflow 22.44 10.67 3.55 0.53 6.96 0.52 0.60 -0.18 -5.22 0.81 Opening Cash & Equivalents 22.62 11.95 8.40 7.87 0.91 0.39 -0.22 -0.04 5.19 4.38 Closing Cash & Equivalent 45.06 22.62 11.95 8.40 7.87 0.91 0.39 -0.22 -0.04 5.19

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 41.42 38.00 35.00 33.06 31.57 30.05 30.86 28.84 28.77 28.91 ROA 3.12% 4.63% 2.88% 2.14% 2.07% -1.28% 0.63% 2.73% 1.10% 0.71% ROE 7.06% 8.25% 5.89% 4.56% 4.39% -2.76% 1.30% 5.22% 2.09% 1.41% ROCE 9.77% 13.93% 13.18% 11.16% 10.41% 7.28% 9.23% 8.56% 8.45% 7.97% Fixed Asset Turnover 2.48 2.96 3.03 2.92 2.47 2.90 2.77 2.47 2.87 2.40 Receivable days 11.78 31.61 46.21 50.59 62.56 50.20 47.91 50.42 31.40 35.40 Inventory Days 49.69 44.60 40.97 40.99 47.77 45.67 46.99 47.40 44.93 44.96 Payable days 34.08 32.79 43.81 44.67 47.57 37.53 39.66 42.57 38.84 40.52 Cash Conversion Cycle 27.39 43.41 43.37 46.91 62.76 58.33 55.24 55.24 37.49 39.84 Total Debt/Equity 1.20 0.29 0.34 0.53 0.44 0.59 0.55 0.55 0.49 0.55 Interest Cover 2.65 2.60 2.26 1.81 1.55 1.02 1.35 1.29 1.18 1.15

Top Investors:

amrit sales promotion pvt limited

priyansh chitlangia

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