Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Construction Materials

Rating :
N/A

BSE: 509055 | NSE: VISAKAIND

116.29
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  117.50
  •  117.58
  •  115.00
  •  116.63
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  241231
  •  281.30
  •  177.95
  •  82.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 781.96
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,286.15
  • 0.55%
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.42%
  • 7.77%
  • 38.41%
  • FII
  • DII
  • Others
  • 0.38%
  • 0.00%
  • 5.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.06
  • 7.76
  • 2.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.87
  • -4.23
  • -15.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.17
  • -55.50
  • -80.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.83
  • 8.83
  • 8.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.26
  • 1.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.99
  • 7.99
  • 8.46

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
308.36
338.84
-9.00%
457.66
448.15
2.12%
396.03
452.49
-12.48%
343.58
356.52
-3.63%
Expenses
304.67
325.63
-6.44%
418.28
412.05
1.51%
371.60
427.49
-13.07%
329.51
330.95
-0.44%
EBITDA
3.69
13.20
-72.05%
39.38
36.10
9.09%
24.43
25.00
-2.28%
14.07
25.57
-44.97%
EBIDTM
1.20%
3.90%
8.60%
8.05%
6.17%
5.52%
4.09%
7.17%
Other Income
1.88
2.39
-21.34%
1.75
2.20
-20.45%
3.78
3.18
18.87%
2.38
2.43
-2.06%
Interest
11.27
8.29
35.95%
11.06
8.37
32.14%
9.48
8.31
14.08%
10.46
7.01
49.22%
Depreciation
16.09
13.63
18.05%
16.35
13.56
20.58%
16.80
13.20
27.27%
14.95
12.91
15.80%
PBT
-21.79
-6.33
-
13.71
16.36
-16.20%
1.93
6.67
-71.06%
-8.97
4.88
-
Tax
-5.23
-1.26
-
3.75
4.42
-15.16%
0.78
2.33
-66.52%
-1.81
1.53
-
PAT
-16.56
-5.07
-
9.96
11.95
-16.65%
1.15
4.34
-73.50%
-7.17
3.35
-
PATM
-5.37%
-1.50%
2.18%
2.67%
0.29%
0.96%
-2.09%
0.94%
EPS
-1.92
-0.59
-
1.15
1.38
-16.67%
0.13
0.10
30.00%
-0.83
0.39
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
1,505.63
1,526.59
1,653.42
1,415.81
1,146.54
1,050.38
Net Sales Growth
-5.66%
-7.67%
16.78%
23.49%
9.15%
 
Cost Of Goods Sold
828.20
828.79
885.72
670.74
524.22
513.22
Gross Profit
677.43
697.80
767.70
745.08
622.32
537.17
GP Margin
44.99%
45.71%
46.43%
52.63%
54.28%
51.14%
Total Expenditure
1,424.06
1,438.90
1,517.27
1,216.72
953.59
941.51
Power & Fuel Cost
-
71.65
68.45
54.48
43.71
43.25
% Of Sales
-
4.69%
4.14%
3.85%
3.81%
4.12%
Employee Cost
-
133.53
137.13
132.23
120.12
116.02
% Of Sales
-
8.75%
8.29%
9.34%
10.48%
11.05%
Manufacturing Exp.
-
136.65
145.22
112.42
77.92
90.14
% Of Sales
-
8.95%
8.78%
7.94%
6.80%
8.58%
General & Admin Exp.
-
28.87
26.41
20.61
16.47
22.55
% Of Sales
-
1.89%
1.60%
1.46%
1.44%
2.15%
Selling & Distn. Exp.
-
185.00
200.42
178.57
134.47
117.53
% Of Sales
-
12.12%
12.12%
12.61%
11.73%
11.19%
Miscellaneous Exp.
-
54.40
53.91
47.67
36.68
38.80
% Of Sales
-
3.56%
3.26%
3.37%
3.20%
3.69%
EBITDA
81.57
87.69
136.15
199.09
192.95
108.87
EBITDA Margin
5.42%
5.74%
8.23%
14.06%
16.83%
10.36%
Other Income
9.79
10.85
13.15
10.67
9.11
6.62
Interest
42.27
36.61
22.32
11.56
12.81
17.41
Depreciation
64.19
58.95
50.21
37.62
39.99
40.97
PBT
-15.12
2.99
76.78
160.59
149.26
57.12
Tax
-2.51
2.13
19.99
42.27
38.61
7.82
Tax Rate
16.60%
71.24%
27.17%
26.32%
25.87%
13.69%
PAT
-12.62
0.86
53.59
118.32
110.64
49.30
PAT before Minority Interest
-12.62
0.86
53.59
118.32
110.64
49.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.84%
0.06%
3.24%
8.36%
9.65%
4.69%
PAT Growth
-186.62%
-98.40%
-54.71%
6.94%
124.42%
 
EPS
-1.46
0.10
6.20
13.69
12.81
5.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
752.58
771.49
732.10
626.92
505.01
Share Capital
17.32
17.32
17.32
16.52
15.92
Total Reserves
735.26
754.17
714.78
605.58
489.09
Non-Current Liabilities
223.60
176.98
61.98
89.34
100.13
Secured Loans
206.90
163.29
46.67
71.98
82.40
Unsecured Loans
0.04
0.30
2.36
4.52
3.34
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
519.05
443.95
357.02
270.46
352.54
Trade Payables
90.34
93.21
86.11
92.91
85.20
Other Current Liabilities
151.40
142.77
138.72
114.21
91.72
Short Term Borrowings
266.90
181.89
81.95
20.18
156.21
Short Term Provisions
10.40
26.07
50.24
43.16
19.41
Total Liabilities
1,495.23
1,392.42
1,151.10
986.72
957.68
Net Block
748.95
620.54
460.52
396.17
406.01
Gross Block
1,075.40
888.87
680.23
578.67
550.02
Accumulated Depreciation
326.44
268.32
219.71
182.50
144.02
Non Current Assets
804.90
733.52
559.01
445.44
429.84
Capital Work in Progress
28.80
37.48
49.55
5.09
8.78
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
26.54
74.83
48.31
43.56
15.06
Other Non Current Assets
0.60
0.67
0.62
0.61
0.00
Current Assets
690.33
658.89
592.10
541.29
527.85
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
425.97
381.48
293.78
249.27
303.93
Sundry Debtors
139.61
136.66
133.48
105.16
140.01
Cash & Bank
39.65
31.95
27.37
116.81
19.26
Other Current Assets
85.10
15.01
21.89
19.70
64.65
Short Term Loans & Adv.
66.52
93.80
115.58
50.34
47.79
Net Current Assets
171.28
214.94
235.08
270.82
175.30
Total Assets
1,495.23
1,392.41
1,151.11
986.73
957.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
3.25
29.28
54.19
294.26
74.03
PBT
2.99
73.57
160.59
149.26
57.12
Adjustment
84.75
66.19
43.00
47.20
53.08
Changes in Working Capital
-80.31
-87.85
-107.26
128.91
-19.85
Cash after chg. in Working capital
7.44
51.92
96.33
325.37
90.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.20
-22.64
-42.14
-31.11
-16.31
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-89.19
-212.15
-171.01
-53.71
-34.29
Net Fixed Assets
-172.25
-190.74
-145.13
-24.96
Net Investments
-2.56
-9.32
-2.40
-0.02
Others
85.62
-12.09
-23.48
-28.73
Cash from Financing Activity
92.98
186.97
29.99
-145.76
-40.09
Net Cash Inflow / Outflow
7.03
4.09
-86.83
94.79
-0.35
Opening Cash & Equivalents
28.33
24.24
111.07
16.28
16.63
Closing Cash & Equivalent
35.37
28.33
24.24
111.07
16.28

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
87.09
89.28
84.72
377.44
317.97
ROA
0.06%
4.21%
11.07%
11.38%
5.15%
ROE
0.11%
7.13%
17.48%
19.63%
9.76%
ROCE
3.24%
9.32%
20.97%
21.46%
9.71%
Fixed Asset Turnover
1.55
2.11
2.25
2.03
1.91
Receivable days
33.03
29.82
30.76
39.03
48.65
Inventory Days
96.53
74.53
70.00
88.05
105.61
Payable days
40.42
36.95
48.71
62.01
33.85
Cash Conversion Cycle
89.14
67.40
52.05
65.07
120.41
Total Debt/Equity
0.71
0.50
0.23
0.19
0.52
Interest Cover
1.08
4.30
14.90
12.65
4.28

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.