Nifty
:
23851.65
Sensex
:
78553.20
414.45 (1.77%)
1508.91 (1.96%)
Nifty
Sensex
:
:
23851.65
78553.20
414.45 (1.77%)
1508.91 (1.96%)

Vijay Solvex Ltd.

Solvent Extraction

Rating :
N/A

BSE: 531069 | NSE: Not Listed

NSE BSE
930.00
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  900.00
  •  938.00
  •  900.00
  •  899.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  449
  •  4.14
  •  1387.00
  •  728.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 304.10
  • 13.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 300.43
  • N/A
  • 0.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.96%
  • 3.46%
  • 26.67%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.07
  • 4.79
  • -12.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.44
  • -34.37
  • -42.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.46
  • -32.20
  • -62.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.36
  • 9.31
  • 13.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.34
  • 1.43
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.18
  • 16.49
  • 22.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
544.19
513.17
6.04%
431.82
475.75
-9.23%
378.29
435.33
-13.10%
404.97
620.72
-34.76%
Expenses
532.79
518.32
2.79%
426.08
475.14
-10.33%
377.03
433.84
-13.09%
397.60
616.57
-35.51%
EBITDA
11.40
-5.15
-
5.74
0.61
840.98%
1.26
1.49
-15.44%
7.37
4.15
77.59%
EBIDTM
2.10%
-1.00%
1.33%
0.13%
0.33%
0.34%
1.82%
0.67%
Other Income
0.21
0.01
2,000.00%
0.85
0.95
-10.53%
0.64
1.05
-39.05%
0.69
0.30
130.00%
Interest
1.13
0.38
197.37%
0.23
0.63
-63.49%
0.00
0.00
0
0.00
-0.13
-
Depreciation
0.62
0.67
-7.46%
0.61
0.63
-3.17%
0.61
0.56
8.93%
0.69
0.63
9.52%
PBT
9.87
-6.19
-
5.75
0.31
1,754.84%
1.30
1.98
-34.34%
7.37
3.95
86.58%
Tax
2.50
-0.24
-
-0.38
0.13
-
0.33
0.55
-40.00%
0.69
0.90
-23.33%
PAT
7.36
-5.95
-
6.13
0.18
3,305.56%
0.96
1.44
-33.33%
6.68
3.06
118.30%
PATM
1.35%
-1.16%
1.42%
0.04%
0.25%
0.33%
1.65%
0.49%
EPS
23.35
-18.17
-
19.44
0.78
2,392.31%
6.02
5.15
16.89%
21.42
8.74
145.08%

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
1,759.27
1,829.23
2,430.13
2,715.54
2,069.66
1,447.78
1,225.90
878.82
687.23
662.63
767.94
Net Sales Growth
-13.97%
-24.73%
-10.51%
31.21%
42.95%
18.10%
39.49%
27.88%
3.71%
-13.71%
 
Cost Of Goods Sold
1,630.64
1,690.41
2,273.09
2,540.59
1,892.97
1,312.89
1,111.34
781.97
605.91
587.52
651.92
Gross Profit
128.63
138.83
157.03
174.95
176.69
134.90
114.56
96.85
81.32
75.10
116.02
GP Margin
7.31%
7.59%
6.46%
6.44%
8.54%
9.32%
9.34%
11.02%
11.83%
11.33%
15.11%
Total Expenditure
1,733.50
1,824.90
2,409.23
2,643.87
1,991.20
1,412.23
1,200.18
858.61
671.43
648.36
754.90
Power & Fuel Cost
-
29.81
23.98
19.93
17.49
17.98
17.82
13.54
14.06
11.84
16.53
% Of Sales
-
1.63%
0.99%
0.73%
0.85%
1.24%
1.45%
1.54%
2.05%
1.79%
2.15%
Employee Cost
-
23.00
20.19
18.91
17.96
17.65
17.02
16.05
12.53
10.88
10.42
% Of Sales
-
1.26%
0.83%
0.70%
0.87%
1.22%
1.39%
1.83%
1.82%
1.64%
1.36%
Manufacturing Exp.
-
15.65
18.42
11.73
11.98
12.43
9.94
10.42
6.48
7.12
18.90
% Of Sales
-
0.86%
0.76%
0.43%
0.58%
0.86%
0.81%
1.19%
0.94%
1.07%
2.46%
General & Admin Exp.
-
42.50
44.08
36.26
31.92
32.67
30.46
29.33
22.98
23.42
40.24
% Of Sales
-
2.32%
1.81%
1.34%
1.54%
2.26%
2.48%
3.34%
3.34%
3.53%
5.24%
Selling & Distn. Exp.
-
19.57
25.53
13.71
15.55
16.24
12.08
5.64
7.34
5.22
14.37
% Of Sales
-
1.07%
1.05%
0.50%
0.75%
1.12%
0.99%
0.64%
1.07%
0.79%
1.87%
Miscellaneous Exp.
-
3.97
3.94
2.74
3.32
2.38
1.50
1.66
2.13
2.34
14.37
% Of Sales
-
0.22%
0.16%
0.10%
0.16%
0.16%
0.12%
0.19%
0.31%
0.35%
0.33%
EBITDA
25.77
4.33
20.90
71.67
78.46
35.55
25.72
20.21
15.80
14.27
13.04
EBITDA Margin
1.46%
0.24%
0.86%
2.64%
3.79%
2.46%
2.10%
2.30%
2.30%
2.15%
1.70%
Other Income
2.39
2.70
6.14
7.93
11.38
1.87
1.80
0.19
2.56
0.15
0.15
Interest
1.36
1.01
4.23
4.33
1.13
8.05
6.72
2.77
3.30
5.26
5.87
Depreciation
2.53
2.55
2.49
2.33
2.18
2.05
1.59
1.51
1.40
1.41
1.54
PBT
24.29
3.48
20.32
72.94
86.52
27.32
19.22
16.12
13.66
7.75
5.78
Tax
3.14
1.12
5.29
18.80
22.26
6.79
6.48
5.85
4.71
2.35
1.14
Tax Rate
12.93%
32.18%
26.03%
25.77%
25.73%
24.85%
33.71%
36.29%
34.48%
30.32%
19.72%
PAT
21.13
2.94
17.00
57.40
66.77
20.52
12.73
10.26
8.95
5.41
4.64
PAT before Minority Interest
21.13
2.94
17.00
57.40
66.77
20.52
12.73
10.26
8.95
5.41
4.64
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
1.20%
0.16%
0.70%
2.11%
3.23%
1.42%
1.04%
1.17%
1.30%
0.82%
0.60%
PAT Growth
1,763.78%
-82.71%
-70.38%
-14.03%
225.39%
61.19%
24.07%
14.64%
65.43%
16.59%
 
EPS
66.03
9.19
53.13
179.38
208.66
64.13
39.78
32.06
27.97
16.91
14.50

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
322.63
319.52
325.83
241.13
156.93
134.49
126.54
106.69
84.64
79.38
Share Capital
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
3.20
Total Reserves
319.43
316.32
322.63
237.92
153.72
131.28
123.33
103.48
81.44
76.17
Non-Current Liabilities
9.73
9.06
8.13
7.55
7.13
6.18
5.89
5.86
3.58
3.55
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.10
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.69
2.47
2.35
2.50
2.30
2.41
2.26
1.95
1.86
1.73
Current Liabilities
42.58
76.48
182.37
162.18
119.95
101.93
113.41
77.23
83.72
80.09
Trade Payables
22.63
28.94
26.02
38.46
27.34
16.12
11.79
11.81
14.73
16.65
Other Current Liabilities
8.74
8.20
7.28
6.54
6.97
4.11
3.58
3.52
1.14
1.07
Short Term Borrowings
9.13
37.46
146.92
115.34
83.89
80.08
96.61
61.18
63.91
59.59
Short Term Provisions
2.09
1.88
2.15
1.84
1.75
1.61
1.43
0.73
3.95
2.78
Total Liabilities
374.94
405.06
516.33
410.86
284.01
242.60
245.84
189.78
171.94
163.02
Net Block
35.23
22.43
23.65
22.32
19.99
17.63
15.94
15.88
15.08
14.72
Gross Block
83.33
68.16
68.24
64.65
60.22
56.14
53.00
51.44
49.36
47.59
Accumulated Depreciation
48.10
45.73
44.58
42.33
40.24
38.51
37.06
35.56
34.28
32.87
Non Current Assets
154.01
196.48
156.55
119.85
95.38
86.97
86.67
76.84
42.33
42.29
Capital Work in Progress
10.33
15.47
9.52
9.74
11.24
9.63
9.64
9.52
9.52
9.86
Non Current Investment
102.83
100.84
117.01
82.75
60.70
57.00
60.31
50.76
17.06
17.06
Long Term Loans & Adv.
5.56
7.58
6.30
5.01
3.40
2.65
0.76
0.66
0.67
0.66
Other Non Current Assets
0.06
50.17
0.06
0.03
0.05
0.05
0.02
0.02
0.00
0.00
Current Assets
220.94
208.57
359.77
291.00
188.62
155.61
159.17
112.92
129.61
120.72
Current Investments
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
68.40
76.47
130.75
100.33
32.95
49.66
70.93
46.90
64.58
30.66
Sundry Debtors
20.63
41.32
47.73
41.71
34.46
46.21
51.18
28.49
25.57
28.97
Cash & Bank
97.50
52.24
151.21
81.24
72.35
33.69
7.14
13.66
14.02
12.69
Other Current Assets
34.41
1.82
17.35
18.51
48.87
26.05
29.92
23.87
25.44
48.41
Short Term Loans & Adv.
29.13
34.73
12.73
49.21
31.15
23.57
22.85
16.69
25.44
48.41
Net Current Assets
178.35
132.09
177.40
128.82
68.67
53.68
45.75
35.69
45.88
40.63
Total Assets
374.95
405.05
516.33
410.86
284.01
242.59
245.85
189.77
171.95
163.02

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
30.78
70.84
40.68
-22.00
45.53
53.06
-37.54
22.65
3.69
44.15
PBT
4.06
22.29
76.20
89.03
27.47
19.22
16.12
13.66
7.75
5.78
Adjustment
-0.20
-4.21
-6.27
-4.80
6.14
6.69
4.35
2.53
6.51
7.64
Changes in Working Capital
27.29
57.22
-10.18
-83.62
19.45
34.47
-51.65
10.93
-7.77
31.78
Cash after chg. in Working capital
31.16
75.30
59.75
0.61
53.06
60.38
-31.17
27.11
6.50
45.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.38
-4.46
-19.08
-22.61
-7.53
-7.32
-6.36
-4.46
-2.81
-1.05
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
1.24
-54.35
74.10
-58.01
-5.50
-14.05
0.45
-17.71
-0.48
1.42
Net Fixed Assets
-10.03
-5.87
-3.37
-2.93
-5.69
-3.13
-1.68
-2.08
-1.43
Net Investments
0.38
-7.15
-4.93
-3.15
-1.37
-1.68
-0.13
-28.15
0.00
Others
10.89
-41.33
82.40
-51.93
1.56
-9.24
2.26
12.52
0.95
Cash from Financing Activity
-32.11
-113.27
28.07
28.58
-4.78
-24.59
31.79
-5.02
-1.88
-46.09
Net Cash Inflow / Outflow
-0.10
-96.79
142.84
-51.43
35.25
14.42
-5.30
-0.08
1.33
-0.52
Opening Cash & Equivalents
46.64
143.42
0.58
52.01
16.76
2.34
7.63
7.71
12.69
13.21
Closing Cash & Equivalent
46.54
46.64
143.42
0.58
52.01
16.76
2.34
7.63
14.02
12.69

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.)
1007.81
998.09
1017.79
753.18
490.16
420.07
395.23
333.22
259.54
243.01
ROA
0.75%
3.69%
12.38%
19.22%
7.79%
5.21%
4.71%
4.95%
3.23%
2.85%
ROE
0.92%
5.27%
20.25%
33.55%
14.08%
9.76%
8.80%
9.43%
6.72%
5.97%
ROCE
1.47%
6.39%
19.42%
30.19%
15.53%
11.85%
9.66%
10.77%
9.15%
8.48%
Fixed Asset Turnover
24.18
35.67
40.89
33.17
24.93
22.50
16.85
13.65
13.69
16.15
Receivable days
6.17
6.68
6.01
6.71
10.15
14.48
16.52
14.34
15.00
13.76
Inventory Days
14.44
15.54
15.52
11.74
10.40
17.92
24.44
29.57
26.20
14.56
Payable days
5.57
4.41
4.63
6.34
6.04
4.38
5.19
7.35
9.26
8.73
Cash Conversion Cycle
15.04
17.81
16.90
12.11
14.50
28.02
35.77
36.57
31.94
19.58
Total Debt/Equity
0.03
0.12
0.45
0.48
0.53
0.60
0.76
0.57
0.77
0.77
Interest Cover
5.03
6.27
18.60
79.68
4.39
3.86
6.82
5.13
2.47
1.99

Annual Reports:

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

News Update:


  • Vijay Solvex - Quarterly Results
    14th Feb 2025, 14:30 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.