Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Vaxtex Cotfab Ltd.

Trading

Rating :

N/A

BSE: Not Listed | NSE: VCL

Watchlist

NSE BSE

1.03

20-Dec-2024

Open
High
Low
Previous Close

1.06
1.06
0.99
1.01

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

396161
4.02
1.65
0.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

18.93
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

30.80
N/A
1.01

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-9.75
-35.49

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
35.47

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
4363.24

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 4.10 -100.00% 0.00 10.84 -100.00% -0.40 16.57 - 2.08 11.39 -81.74%
Expenses 0.12 3.93 -96.95% -0.08 10.30 - 0.82 16.43 -95.01% 10.71 12.81 -16.39%
EBITDA -0.12 0.18 - 0.08 0.54 -85.19% -1.22 0.14 - -8.64 -1.42 -
EBIDTM 0.00% 4.29% 0.00% 4.96% 305.51% 0.88% -415.39% -12.51%
Other Income 0.03 0.01 200.00% 0.03 0.06 -50.00% 0.44 0.14 214.29% 0.02 0.00 0
Interest 0.02 0.02 0.00% 0.02 0.02 0.00% 0.01 0.00 0 0.01 -0.02 -
Depreciation 0.02 0.07 -71.43% 0.02 0.07 -71.43% 0.00 0.07 -100.00% 0.01 0.07 -85.71%
PBT -0.12 0.09 - 0.08 0.50 -84.00% -0.80 0.23 - -8.63 0.09 -
Tax 0.00 0.02 -100.00% 0.00 0.13 -100.00% -0.15 0.03 - 0.00 0.00 0
PAT -0.12 0.07 - 0.08 0.37 -78.38% -0.65 0.21 - -8.63 0.09 -
PATM 0.00% 1.71% 0.00% 3.43% 162.16% 1.24% -415.10% 0.79%
EPS -0.01 0.00 - 0.00 0.02 -100.00% -0.04 0.01 - -0.47 0.00 -

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1.68 16.62 75.62 61.91 26.15 27.76 21.97 18.47 4.32 0.63 Net Sales Growth -96.08% -78.02% 22.15% 136.75% -5.80% 26.35% 18.95% 327.55% 585.71% Cost Of Goods Sold 7.80 21.87 70.32 54.05 21.90 21.21 14.41 13.36 4.13 0.57 Gross Profit -6.12 -5.24 5.31 7.86 4.26 6.55 7.57 5.10 0.19 0.06 GP Margin -364.40% -31.53% 7.02% 12.70% 16.29% 23.60% 34.46% 27.61% 4.40% 9.52% Total Expenditure 11.57 25.76 76.00 58.90 24.72 26.39 21.02 18.09 4.41 0.64 Power & Fuel Cost - 0.00 0.80 1.23 0.56 1.51 1.73 1.26 0.03 0.00 % Of Sales - 0% 1.06% 1.99% 2.14% 5.44% 7.87% 6.82% 0.69% 0% Employee Cost - 0.11 0.71 1.01 0.61 1.28 1.76 1.34 0.08 0.02 % Of Sales - 0.66% 0.94% 1.63% 2.33% 4.61% 8.01% 7.26% 1.85% 3.17% Manufacturing Exp. - 0.00 1.94 1.79 0.59 1.72 2.66 1.78 0.06 0.00 % Of Sales - 0% 2.57% 2.89% 2.26% 6.20% 12.11% 9.64% 1.39% 0% General & Admin Exp. - 1.09 1.49 0.77 1.02 0.64 0.34 0.30 0.10 0.04 % Of Sales - 6.56% 1.97% 1.24% 3.90% 2.31% 1.55% 1.62% 2.31% 6.35% Selling & Distn. Exp. - 0.05 0.01 0.01 0.01 0.02 0.13 0.01 0.02 0.01 % Of Sales - 0.30% 0.01% 0.02% 0.04% 0.07% 0.59% 0.05% 0.46% 1.59% Miscellaneous Exp. - 2.64 0.73 0.02 0.04 0.00 0.00 0.04 0.00 0.00 % Of Sales - 15.88% 0.97% 0.03% 0.15% 0% 0% 0.22% 0% 0% EBITDA -9.90 -9.14 -0.38 3.01 1.43 1.37 0.95 0.38 -0.09 -0.01 EBITDA Margin -589.29% -54.99% -0.50% 4.86% 5.47% 4.94% 4.32% 2.06% -2.08% -1.59% Other Income 0.52 0.53 0.89 0.38 0.06 0.02 0.05 0.00 0.14 0.03 Interest 0.06 0.07 0.63 1.08 1.09 1.06 0.01 0.00 0.00 0.00 Depreciation 0.05 0.15 0.28 0.30 0.15 0.14 0.11 0.10 0.01 0.00 PBT -9.47 -8.83 -0.39 2.01 0.26 0.19 0.88 0.27 0.04 0.01 Tax -0.15 0.00 0.03 0.52 0.08 0.09 0.28 0.10 0.02 0.00 Tax Rate 1.58% 0.00% 2.59% 25.87% 30.77% 47.37% 31.82% 37.04% 50.00% 0.00% PAT -9.32 -8.83 1.13 1.49 0.18 0.09 0.60 0.17 0.02 0.01 PAT before Minority Interest -9.32 -8.83 1.13 1.49 0.18 0.09 0.60 0.17 0.02 0.01 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -554.76% -53.13% 1.49% 2.41% 0.69% 0.32% 2.73% 0.92% 0.46% 1.59% PAT Growth -1,359.46% - -24.16% 727.78% 100.00% -85.00% 252.94% 750.00% 100.00% EPS -0.51 -0.48 0.06 0.08 0.01 0.00 0.03 0.01 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 18.79 23.48 10.36 8.87 8.65 4.73 4.13 3.96 3.94 Share Capital 18.38 12.63 10.04 6.02 6.02 0.40 0.40 0.40 0.40 Total Reserves 0.42 10.85 0.32 2.85 2.63 4.33 3.72 3.55 3.53 Non-Current Liabilities 10.26 5.42 6.27 10.27 9.41 3.00 0.27 0.01 0.00 Secured Loans 0.08 0.14 6.03 8.70 7.39 2.50 0.00 0.00 0.00 Unsecured Loans 9.91 5.04 0.00 1.39 1.89 0.41 0.21 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 19.82 40.59 7.35 2.54 9.86 5.77 5.79 0.73 0.26 Trade Payables 17.60 29.40 5.26 2.19 6.09 5.02 4.90 0.61 0.25 Other Current Liabilities 0.70 11.15 0.12 0.05 0.43 0.37 0.75 0.11 0.00 Short Term Borrowings 1.53 0.02 1.42 0.21 3.34 0.38 0.04 0.00 0.00 Short Term Provisions 0.00 0.01 0.56 0.10 0.00 0.00 0.10 0.01 0.01 Total Liabilities 48.87 69.49 23.98 21.68 27.92 13.50 10.19 4.70 4.20 Net Block 1.14 3.65 3.90 3.85 2.37 1.80 1.70 0.36 0.00 Gross Block 1.87 4.23 4.20 4.36 2.74 2.03 1.81 0.37 0.00 Accumulated Depreciation 0.73 0.58 0.30 0.51 0.36 0.22 0.12 0.01 0.00 Non Current Assets 7.05 3.72 3.98 3.92 11.17 6.25 1.75 0.41 3.61 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 5.91 0.08 0.08 0.08 0.12 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 8.69 4.45 0.05 0.05 3.61 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 41.82 65.76 20.01 17.77 16.75 7.25 8.44 4.29 0.58 Current Investments 1.10 1.03 0.97 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.21 1.34 5.41 1.71 4.10 0.62 1.29 0.40 0.10 Sundry Debtors 15.71 18.22 6.19 9.79 8.55 4.70 3.08 1.69 0.21 Cash & Bank 0.02 0.09 0.15 0.11 0.19 0.53 0.36 0.04 0.27 Other Current Assets 24.77 0.31 0.31 0.01 3.91 1.40 3.71 2.16 0.00 Short Term Loans & Adv. 24.46 44.77 6.98 6.15 3.91 1.40 3.71 2.16 0.00 Net Current Assets 22.00 25.18 12.65 15.22 6.89 1.48 2.65 3.56 0.33 Total Assets 48.87 69.48 23.99 21.69 27.92 13.50 10.19 4.70 4.19

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -13.14 -10.90 6.74 0.93 -7.39 1.72 1.51 -3.41 0.13 PBT -8.83 1.16 2.01 0.26 0.19 0.88 0.27 0.04 0.01 Adjustment -7.62 0.55 1.00 1.21 1.18 0.08 0.11 0.01 -0.03 Changes in Working Capital 3.29 -13.08 4.20 -0.50 -8.72 1.00 1.18 -3.45 0.15 Cash after chg. in Working capital -13.16 -11.38 7.21 0.97 -7.34 1.96 1.56 -3.40 0.13 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.03 0.48 -0.47 -0.04 -0.05 -0.24 -0.05 -0.01 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -3.18 0.34 -3.70 2.40 -5.05 -4.57 -1.44 3.19 0.00 Net Fixed Assets 2.36 -0.03 0.16 -1.62 -0.71 -0.22 -1.44 -0.37 Net Investments -5.90 -0.06 -0.97 0.04 -0.12 0.00 0.00 0.00 Others 0.36 0.43 -2.89 3.98 -4.22 -4.35 0.00 3.56 Cash from Financing Activity 16.24 10.51 -3.01 -3.41 12.10 3.02 0.25 0.00 0.03 Net Cash Inflow / Outflow -0.07 -0.06 0.04 -0.08 -0.34 0.17 0.32 -0.22 0.16 Opening Cash & Equivalents 0.09 0.15 0.11 0.19 0.53 0.36 0.04 0.27 0.11 Closing Cash & Equivalent 0.02 0.09 0.15 0.11 0.19 0.53 0.36 0.04 0.27

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1.02 1.86 1.03 1.77 8.62 117.48 102.52 98.27 97.82 ROA -14.93% 2.42% 6.51% 0.72% 0.45% 5.08% 2.30% 0.42% 0.19% ROE -41.80% 6.69% 15.45% 2.03% 1.39% 13.60% 4.23% 0.47% 0.20% ROCE -29.73% 7.70% 16.70% 6.68% 8.51% 14.40% 6.55% 0.98% 0.29% Fixed Asset Turnover 5.45 17.94 14.46 7.37 11.65 11.45 16.89 11.58 0.00 Receivable days 372.61 58.92 47.11 127.91 87.09 64.65 47.12 80.19 124.95 Inventory Days 17.10 16.29 20.97 40.52 31.06 15.87 16.72 21.36 60.55 Payable days 392.30 89.97 25.14 68.94 95.57 89.39 53.62 33.79 124.48 Cash Conversion Cycle -2.59 -14.76 42.94 99.49 22.58 -8.86 10.22 67.77 61.03 Total Debt/Equity 0.61 0.22 0.72 1.16 1.46 0.70 0.06 0.00 0.00 Interest Cover -133.26 2.84 2.86 1.24 1.18 60.15 109.20 193.50 114.00

Top Investors:

vaxfab enterprises limited

satya nand tiwari

kresha kailash gupta

valliyappan lakshmanan

tara capital partners india private limited

amarjitkaur pritamjit singh ghai

Annual Reports:

News Update:

Vaxtex Cotfab - Quarterly Results
9th Nov 2024, 12:00 AM

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