Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

IT - Software

Rating :
N/A

BSE: 532372 | NSE: VIRINCHI

35.36
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  34.43
  •  35.89
  •  34.16
  •  34.36
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  685236
  •  240.52
  •  44.00
  •  27.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 306.31
  • 29.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 485.86
  • N/A
  • 0.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.07%
  • 5.41%
  • 53.34%
  • FII
  • DII
  • Others
  • 0.25%
  • 0.00%
  • 2.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.02
  • -4.69
  • -6.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.30
  • -0.24
  • 1.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.16
  • -21.66
  • -1.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.20
  • 18.11
  • 31.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.67
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.18
  • 3.91
  • 4.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
75.52
80.30
-5.95%
74.66
77.94
-4.21%
72.56
79.19
-8.37%
72.50
79.01
-8.24%
Expenses
53.81
50.41
6.74%
46.55
42.87
8.58%
43.61
51.16
-14.76%
50.39
56.09
-10.16%
EBITDA
21.71
29.90
-27.39%
28.11
35.07
-19.85%
28.96
28.03
3.32%
22.11
22.92
-3.53%
EBIDTM
28.75%
37.23%
37.65%
44.99%
39.91%
35.39%
30.50%
29.01%
Other Income
0.78
0.23
239.13%
3.69
1.17
215.38%
0.38
1.27
-70.08%
0.50
0.85
-41.18%
Interest
9.58
11.41
-16.04%
11.26
10.65
5.73%
10.62
8.18
29.83%
9.61
7.06
36.12%
Depreciation
12.74
14.82
-14.04%
12.31
10.93
12.63%
13.54
13.82
-2.03%
12.86
19.00
-32.32%
PBT
0.17
3.89
-95.63%
8.22
14.65
-43.89%
5.18
7.30
-29.04%
0.15
-2.29
-
Tax
-0.88
-0.52
-
6.18
2.51
146.22%
-0.38
1.38
-
-1.32
1.25
-
PAT
1.05
4.41
-76.19%
2.04
12.14
-83.20%
5.55
5.92
-6.25%
1.47
-3.54
-
PATM
1.39%
5.49%
2.73%
15.58%
7.65%
7.48%
2.03%
-4.48%
EPS
0.11
0.51
-78.43%
0.22
1.45
-84.83%
0.61
0.72
-15.28%
0.17
-0.43
-

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
295.24
300.03
311.94
364.01
354.01
381.46
407.09
341.42
286.68
218.34
138.77
Net Sales Growth
-6.70%
-3.82%
-14.30%
2.82%
-7.20%
-6.30%
19.23%
19.09%
31.30%
57.34%
 
Cost Of Goods Sold
14.98
14.15
19.72
27.80
23.10
-1.15
1.80
-2.35
-7.25
0.12
0.16
Gross Profit
280.26
285.87
292.21
336.21
330.91
382.61
405.29
343.77
293.93
218.22
138.61
GP Margin
94.92%
95.28%
93.68%
92.36%
93.47%
100.30%
99.56%
100.69%
102.53%
99.95%
99.88%
Total Expenditure
194.36
190.81
205.13
263.41
258.10
270.93
286.93
245.64
222.84
187.22
116.63
Power & Fuel Cost
-
6.76
6.51
5.74
5.36
7.07
8.90
6.94
4.57
1.12
1.60
% Of Sales
-
2.25%
2.09%
1.58%
1.51%
1.85%
2.19%
2.03%
1.59%
0.51%
1.15%
Employee Cost
-
99.76
98.76
105.52
109.90
122.99
128.83
97.94
122.60
92.71
49.15
% Of Sales
-
33.25%
31.66%
28.99%
31.04%
32.24%
31.65%
28.69%
42.77%
42.46%
35.42%
Manufacturing Exp.
-
7.04
4.40
4.02
2.67
86.20
93.94
91.08
15.26
0.90
3.78
% Of Sales
-
2.35%
1.41%
1.10%
0.75%
22.60%
23.08%
26.68%
5.32%
0.41%
2.72%
General & Admin Exp.
-
57.48
70.82
114.61
111.53
53.82
49.54
45.26
74.39
81.33
46.64
% Of Sales
-
19.16%
22.70%
31.49%
31.50%
14.11%
12.17%
13.26%
25.95%
37.25%
33.61%
Selling & Distn. Exp.
-
5.37
4.78
5.50
5.35
1.95
3.89
6.70
13.26
11.03
15.27
% Of Sales
-
1.79%
1.53%
1.51%
1.51%
0.51%
0.96%
1.96%
4.63%
5.05%
11.00%
Miscellaneous Exp.
-
0.25
0.13
0.22
0.19
0.05
0.03
0.06
0.02
0.00
15.27
% Of Sales
-
0.08%
0.04%
0.06%
0.05%
0.01%
0.01%
0.02%
0.01%
0%
0.01%
EBITDA
100.89
109.22
106.81
100.60
95.91
110.53
120.16
95.78
63.84
31.12
22.14
EBITDA Margin
34.17%
36.40%
34.24%
27.64%
27.09%
28.98%
29.52%
28.05%
22.27%
14.25%
15.95%
Other Income
5.35
4.81
3.64
2.93
11.18
1.69
4.02
1.26
1.92
2.13
2.43
Interest
41.07
43.29
33.81
27.36
32.66
22.20
22.07
18.01
11.51
3.03
2.14
Depreciation
51.45
53.29
55.94
48.05
48.02
44.45
35.97
33.31
24.74
12.07
11.38
PBT
13.72
17.44
20.69
28.11
26.41
45.59
66.14
45.73
29.51
18.15
11.04
Tax
3.60
3.96
7.98
13.99
18.89
-0.87
7.22
12.52
5.91
1.95
2.78
Tax Rate
26.24%
22.71%
38.57%
49.77%
87.62%
-1.91%
10.92%
27.38%
20.03%
10.74%
25.18%
PAT
10.11
13.71
12.85
14.31
2.74
46.47
58.92
33.20
23.60
16.21
8.29
PAT before Minority Interest
10.34
13.48
12.72
14.12
2.67
46.46
58.92
33.21
23.60
16.21
8.27
Minority Interest
0.23
0.23
0.13
0.19
0.07
0.01
0.00
-0.01
0.00
0.00
0.02
PAT Margin
3.42%
4.57%
4.12%
3.93%
0.77%
12.18%
14.47%
9.72%
8.23%
7.42%
5.97%
PAT Growth
-46.59%
6.69%
-10.20%
422.26%
-94.10%
-21.13%
77.47%
40.68%
45.59%
95.54%
 
EPS
0.99
1.35
1.26
1.41
0.27
4.56
5.79
3.26
2.32
1.59
0.81

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
454.94
408.04
371.30
376.37
375.89
317.77
255.79
206.78
123.64
106.87
Share Capital
93.96
83.64
79.32
36.99
32.72
31.17
28.22
26.67
17.99
17.96
Total Reserves
348.33
308.81
286.89
329.09
334.14
275.41
215.98
178.29
104.75
88.00
Non-Current Liabilities
259.87
265.81
232.66
211.96
103.86
113.87
121.93
128.14
92.85
19.37
Secured Loans
107.50
120.38
110.92
98.77
103.61
100.54
105.43
110.91
65.14
14.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.67
5.77
2.90
7.32
23.26
1.37
Long Term Provisions
5.80
5.27
4.65
3.98
3.32
2.49
1.73
1.07
0.59
0.70
Current Liabilities
137.24
113.68
100.03
99.55
87.72
103.66
116.28
82.89
47.97
23.87
Trade Payables
7.03
5.08
9.30
8.25
11.20
19.81
39.67
27.22
12.44
3.04
Other Current Liabilities
59.23
30.17
38.44
29.55
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
32.85
43.16
25.45
32.16
52.21
55.90
49.09
40.22
21.95
15.69
Short Term Provisions
38.12
35.27
26.84
29.59
24.31
27.95
27.52
15.44
13.59
5.14
Total Liabilities
850.92
786.62
703.25
687.30
566.96
534.80
493.50
417.81
264.46
150.11
Net Block
547.14
460.01
478.66
494.56
394.95
375.54
323.11
316.27
142.83
75.45
Gross Block
961.21
820.79
783.50
751.57
598.53
534.67
446.33
406.18
208.00
124.42
Accumulated Depreciation
414.07
360.78
304.84
257.01
203.58
159.13
123.22
89.91
65.18
48.97
Non Current Assets
638.16
577.37
503.48
513.39
409.19
385.56
339.52
328.55
165.45
84.04
Capital Work in Progress
83.18
109.93
10.92
10.92
4.45
0.15
4.71
3.27
17.49
3.50
Non Current Investment
3.07
2.44
1.89
0.36
0.30
0.30
1.23
0.72
0.57
0.19
Long Term Loans & Adv.
4.77
4.99
12.01
7.55
9.49
9.57
10.47
8.29
4.55
4.91
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
209.14
206.04
194.67
173.06
156.65
148.02
152.86
88.58
99.02
66.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.89
8.71
14.27
12.36
9.64
8.49
10.29
7.95
0.00
0.00
Sundry Debtors
74.04
66.18
75.77
77.00
74.61
76.66
78.42
41.95
54.08
19.11
Cash & Bank
20.03
30.71
36.60
19.02
8.67
9.04
9.87
11.25
27.16
24.82
Other Current Assets
108.18
0.49
0.35
0.25
63.73
53.84
54.28
27.45
17.77
22.14
Short Term Loans & Adv.
106.82
99.95
67.68
64.43
58.57
53.54
54.25
27.09
16.53
22.14
Net Current Assets
71.90
92.36
94.64
73.51
68.93
44.35
36.58
5.70
51.05
42.20
Total Assets
850.91
786.63
703.26
687.30
566.95
534.81
493.50
417.80
264.47
150.11

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
122.53
127.41
82.15
81.94
85.25
81.06
35.20
78.86
22.88
11.54
PBT
17.44
20.69
28.11
26.41
45.59
66.14
45.72
29.51
18.15
11.04
Adjustment
96.44
89.17
74.49
53.93
66.70
58.07
51.32
36.27
15.10
13.52
Changes in Working Capital
16.55
28.99
-3.93
20.49
-5.71
-13.86
-31.31
30.50
-5.40
-7.58
Cash after chg. in Working capital
130.43
138.85
98.67
100.83
106.58
110.35
65.72
96.29
27.85
16.99
Interest Paid
-3.93
-3.46
-2.52
0.00
-22.20
-22.07
-18.01
-11.51
-3.03
-2.14
Tax Paid
-3.96
-7.98
-13.99
-18.89
0.87
-7.22
-12.52
-5.91
-1.95
-3.31
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
-114.55
-136.99
-33.68
-154.16
-68.21
-82.94
-50.60
-125.50
-93.58
-2.76
Net Fixed Assets
-70.86
-0.42
-8.38
-45.26
17.75
-3.96
-25.72
-127.13
-20.62
-9.52
Net Investments
0.00
-2.80
-0.20
-2.01
0.00
0.88
-28.00
-0.50
-32.94
-0.02
Others
-43.69
-133.77
-25.10
-106.89
-85.96
-79.86
3.12
2.13
-40.02
6.78
Cash from Financing Activity
-18.66
3.69
-30.89
82.57
-17.41
1.04
14.03
30.73
73.05
2.30
Net Cash Inflow / Outflow
-10.68
-5.89
17.58
10.35
-0.36
-0.83
-1.38
-15.91
2.34
11.08
Opening Cash & Equivalents
30.71
36.60
19.02
8.67
9.04
9.87
11.25
27.16
24.82
13.74
Closing Cash & Equivalent
20.03
30.71
36.60
19.02
8.67
9.04
9.87
11.25
27.16
24.82

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.)
46.69
46.54
45.52
49.36
111.78
98.41
90.12
76.59
68.24
58.99
ROA
1.65%
1.71%
2.03%
0.43%
8.43%
11.46%
7.29%
6.92%
7.82%
5.97%
ROE
3.26%
3.39%
3.89%
0.73%
13.85%
21.55%
14.89%
14.43%
14.17%
8.34%
ROCE
9.72%
9.57%
10.30%
10.16%
13.42%
19.80%
16.41%
13.71%
11.39%
10.34%
Fixed Asset Turnover
0.34
0.39
0.47
0.52
0.67
0.83
0.80
0.93
1.31
1.17
Receivable days
85.30
83.05
76.60
78.16
72.37
69.52
64.34
61.13
61.18
51.19
Inventory Days
9.49
13.44
13.35
11.34
8.67
8.42
9.75
10.12
0.00
0.01
Payable days
156.17
133.09
115.21
153.69
-4933.56
39.37
51.32
39.95
23.61
9.57
Cash Conversion Cycle
-61.39
-36.59
-25.27
-64.19
5014.61
38.57
22.77
31.30
37.57
41.63
Total Debt/Equity
0.46
0.50
0.48
0.44
0.43
0.53
0.65
0.78
0.90
0.29
Interest Cover
1.40
1.61
2.03
1.66
3.05
4.00
3.54
3.56
6.99
6.15

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.