Nifty
:
23437.20
Sensex
:
77044.29
108.65 (0.47%)
309.40 (0.40%)
Menu
Nifty
Sensex
:
:
23437.20
77044.29
108.65 (0.47%)
309.40 (0.40%)

Visaka Industries Ltd.

Construction Materials

Rating :
N/A

BSE: 509055 | NSE: VISAKAIND

NSE BSE
86.86
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  87.41
  •  89.28
  •  86.50
  •  87.11
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  67415
  •  59.21
  •  124.50
  •  55.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 546.60
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,050.78
  • 0.79%
  • 0.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.42%
  • 7.68%
  • 38.31%
  • FII
  • DII
  • Others
  • 0.45%
  • 0.05%
  • 5.09%

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
  • 8.52
  • 8.52
  • 7.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.23
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.53
  • 8.53
  • 9.56

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
351.42
343.58
2.28%
308.36
338.84
-9.00%
457.66
448.15
2.12%
396.03
452.49
-12.48%
Expenses
340.05
329.51
3.20%
304.67
325.63
-6.44%
418.28
412.05
1.51%
371.60
427.49
-13.07%
EBITDA
11.37
14.07
-19.19%
3.69
13.20
-72.05%
39.38
36.10
9.09%
24.43
25.00
-2.28%
EBIDTM
3.24%
4.09%
1.20%
3.90%
8.60%
8.05%
6.17%
5.52%
Other Income
1.76
2.38
-26.05%
1.88
2.39
-21.34%
1.75
2.20
-20.45%
3.78
3.18
18.87%
Interest
11.31
10.46
8.13%
11.27
8.29
35.95%
11.06
8.37
32.14%
9.48
8.31
14.08%
Depreciation
16.07
14.95
7.49%
16.09
13.63
18.05%
16.35
13.56
20.58%
16.80
13.20
27.27%
PBT
-14.25
-8.97
-
-21.79
-6.33
-
13.71
16.36
-16.20%
1.93
6.67
-71.06%
Tax
-3.27
-1.81
-
-5.23
-1.26
-
3.75
4.42
-15.16%
0.78
2.33
-66.52%
PAT
-10.98
-7.17
-
-16.56
-5.07
-
9.96
11.95
-16.65%
1.15
4.34
-73.50%
PATM
-3.13%
-2.09%
-5.37%
-1.50%
2.18%
2.67%
0.29%
0.96%
EPS
-1.27
-0.83
-
-1.92
-0.59
-
1.15
1.38
-16.67%
0.13
0.10
30.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,505.92
1,520.51
1,646.58
1,415.78
1,146.21
1,050.38
1,136.41
1,012.32
960.57
1,004.85
1,021.13
Net Sales Growth
-4.65%
-7.66%
16.30%
23.52%
9.12%
-7.57%
12.26%
5.39%
-4.41%
-1.59%
 
Cost Of Goods Sold
834.97
823.59
880.54
670.93
523.98
513.22
552.32
482.29
494.99
571.40
581.76
Gross Profit
670.95
696.93
766.05
744.85
622.24
537.17
584.08
530.04
465.57
433.45
439.38
GP Margin
44.55%
45.84%
46.52%
52.61%
54.29%
51.14%
51.40%
52.36%
48.47%
43.14%
43.03%
Total Expenditure
1,426.29
1,432.67
1,510.03
1,216.53
953.25
941.51
996.21
862.16
843.38
909.62
925.23
Power & Fuel Cost
-
71.65
68.44
54.47
43.71
43.25
49.25
49.64
49.18
49.91
50.75
% Of Sales
-
4.71%
4.16%
3.85%
3.81%
4.12%
4.33%
4.90%
5.12%
4.97%
4.97%
Employee Cost
-
133.53
137.13
132.23
120.12
116.02
108.16
92.24
74.90
67.97
59.35
% Of Sales
-
8.78%
8.33%
9.34%
10.48%
11.05%
9.52%
9.11%
7.80%
6.76%
5.81%
Manufacturing Exp.
-
136.65
145.19
112.42
77.92
90.14
90.58
75.06
73.95
70.65
73.32
% Of Sales
-
8.99%
8.82%
7.94%
6.80%
8.58%
7.97%
7.41%
7.70%
7.03%
7.18%
General & Admin Exp.
-
28.76
26.08
20.53
16.46
22.55
19.74
16.16
14.73
13.83
13.21
% Of Sales
-
1.89%
1.58%
1.45%
1.44%
2.15%
1.74%
1.60%
1.53%
1.38%
1.29%
Selling & Distn. Exp.
-
184.61
198.89
178.52
134.47
117.53
136.20
103.96
89.61
92.78
106.20
% Of Sales
-
12.14%
12.08%
12.61%
11.73%
11.19%
11.99%
10.27%
9.33%
9.23%
10.40%
Miscellaneous Exp.
-
53.89
53.76
47.43
36.60
38.80
39.96
42.81
46.02
43.08
106.20
% Of Sales
-
3.54%
3.26%
3.35%
3.19%
3.69%
3.52%
4.23%
4.79%
4.29%
3.98%
EBITDA
79.63
87.84
136.55
199.25
192.96
108.87
140.20
150.16
117.19
95.23
95.90
EBITDA Margin
5.29%
5.78%
8.29%
14.07%
16.83%
10.36%
12.34%
14.83%
12.20%
9.48%
9.39%
Other Income
9.39
10.95
13.62
10.69
9.11
6.62
15.46
4.57
5.71
2.73
2.42
Interest
42.85
36.33
22.33
11.56
12.81
17.41
19.95
18.26
19.60
21.29
22.03
Depreciation
64.12
57.96
50.19
37.62
39.99
40.97
35.35
34.84
34.08
36.30
43.09
PBT
-17.95
4.49
77.66
160.77
149.26
57.12
100.34
101.64
69.22
40.37
33.21
Tax
-3.87
1.96
19.67
42.24
38.61
7.82
32.94
35.08
26.44
15.94
11.97
Tax Rate
21.56%
43.65%
26.42%
26.27%
25.87%
13.69%
32.83%
34.51%
38.20%
39.48%
36.04%
PAT
-14.09
2.53
54.79
118.53
110.64
49.30
67.41
66.56
42.78
24.44
21.24
PAT before Minority Interest
-14.09
2.53
54.79
118.53
110.64
49.30
67.41
66.56
42.78
24.44
21.24
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
-0.94%
0.17%
3.33%
8.37%
9.65%
4.69%
5.93%
6.57%
4.45%
2.43%
2.08%
PAT Growth
-345.90%
-95.38%
-53.78%
7.13%
124.42%
-26.87%
1.28%
55.59%
75.04%
15.07%
 
EPS
-1.63
0.29
6.34
13.72
12.81
5.71
7.80
7.70
4.95
2.83
2.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
755.67
772.90
732.31
626.92
505.01
499.50
445.66
392.57
347.06
332.18
Share Capital
17.32
17.32
17.32
16.52
15.92
15.92
15.92
15.92
15.92
15.92
Total Reserves
738.35
755.58
714.99
605.58
489.09
483.58
429.74
376.65
331.14
316.26
Non-Current Liabilities
221.73
177.83
61.98
89.34
100.13
98.29
109.04
95.41
75.89
119.39
Secured Loans
206.90
163.29
46.67
71.98
82.40
71.48
81.93
70.38
48.41
62.15
Unsecured Loans
0.04
0.30
2.36
4.52
3.34
6.40
9.27
6.40
5.26
4.83
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
515.72
442.31
356.25
270.28
352.54
364.85
329.83
272.36
395.96
338.65
Trade Payables
88.99
92.76
85.81
92.91
85.20
79.25
98.21
56.13
62.48
58.73
Other Current Liabilities
149.69
141.92
138.29
114.03
91.72
99.05
104.53
107.05
81.28
49.22
Short Term Borrowings
266.85
181.89
81.93
20.18
156.21
148.00
119.33
105.85
245.78
219.01
Short Term Provisions
10.18
25.74
50.22
43.15
19.41
38.56
7.77
3.33
6.41
11.70
Total Liabilities
1,493.12
1,393.04
1,150.54
986.54
957.68
962.64
884.53
760.34
818.91
790.22
Net Block
738.00
614.89
460.52
396.17
406.01
418.65
321.57
326.84
294.10
312.09
Gross Block
1,063.44
883.20
680.23
578.67
550.02
522.02
386.89
360.55
584.28
566.60
Accumulated Depreciation
325.44
268.31
219.71
182.50
144.02
103.37
65.31
33.71
290.18
254.51
Non Current Assets
807.65
737.10
560.19
445.46
429.84
433.91
425.83
354.60
336.87
346.44
Capital Work in Progress
28.44
36.43
48.66
5.09
8.78
1.16
69.03
11.70
4.09
0.47
Non Current Investment
14.30
11.74
2.42
0.02
0.00
0.00
0.00
0.00
10.09
14.58
Long Term Loans & Adv.
26.30
73.43
47.97
43.56
15.06
14.10
35.23
16.06
28.58
19.30
Other Non Current Assets
0.60
0.61
0.61
0.61
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
685.46
655.94
590.35
541.08
527.85
528.73
458.70
405.74
482.04
443.78
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
425.32
380.57
293.01
249.27
303.93
272.44
241.80
196.02
232.04
250.13
Sundry Debtors
138.59
136.64
134.10
105.16
140.01
155.29
151.01
150.15
146.99
128.90
Cash & Bank
38.88
31.39
27.17
116.54
19.26
20.20
22.92
38.30
75.02
28.08
Other Current Assets
82.67
15.32
21.89
19.77
64.65
80.80
42.97
21.28
28.00
36.69
Short Term Loans & Adv.
63.20
92.02
114.18
50.34
47.79
58.04
23.74
11.80
15.40
24.75
Net Current Assets
169.74
213.63
234.11
270.81
175.30
163.88
128.87
133.38
86.08
105.13
Total Assets
1,493.11
1,393.04
1,150.54
986.54
957.69
962.64
884.53
760.34
818.91
790.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
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
4.91
30.10
55.46
294.01
74.03
70.91
87.99
152.72
89.25
7.56
PBT
4.49
74.46
160.77
149.26
57.12
100.34
101.64
69.22
40.37
33.21
Adjustment
83.31
65.84
42.89
47.20
53.08
52.00
47.49
59.47
62.21
65.67
Changes in Working Capital
-78.97
-87.64
-106.07
128.66
-19.85
-43.60
-31.17
48.85
9.00
-86.60
Cash after chg. in Working capital
8.84
52.66
97.59
325.12
90.34
108.75
117.95
177.54
111.59
12.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.93
-22.55
-42.14
-31.11
-16.31
-37.84
-29.96
-24.82
-22.34
-4.72
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
-90.64
-214.11
-172.53
-53.73
-34.29
-48.54
-105.15
-61.92
-28.39
-21.32
Net Fixed Assets
-172.25
-190.74
-145.13
-24.96
-35.62
-67.26
-83.67
216.12
-21.30
-19.14
Net Investments
-2.56
-9.32
-2.40
-0.02
0.00
0.00
0.00
10.09
4.49
0.49
Others
84.17
-14.05
-25.00
-28.75
1.33
18.72
-21.48
-288.13
-11.58
-2.67
Cash from Financing Activity
92.62
187.73
30.32
-145.76
-40.09
-25.66
1.16
-127.81
-13.91
15.73
Net Cash Inflow / Outflow
6.89
3.72
-86.75
94.52
-0.35
-3.30
-16.00
-37.02
46.94
1.97
Opening Cash & Equivalents
27.77
24.05
110.80
16.28
16.63
19.93
35.92
72.94
28.08
26.11
Closing Cash & Equivalent
34.67
27.77
24.05
110.80
16.28
16.63
19.93
35.92
75.02
28.08

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
87.45
89.45
84.75
377.44
317.97
314.50
280.60
247.17
218.51
209.15
ROA
0.18%
4.31%
11.09%
11.38%
5.13%
7.30%
8.09%
5.42%
3.04%
2.80%
ROE
0.33%
7.28%
17.50%
19.63%
9.82%
14.26%
15.88%
11.57%
7.20%
6.38%
ROCE
3.33%
9.40%
20.99%
21.46%
9.85%
16.79%
18.55%
13.95%
9.45%
8.95%
Fixed Asset Turnover
1.56
2.11
2.25
2.03
1.96
2.50
2.79
2.23
1.91
2.05
Receivable days
33.04
30.01
30.84
39.04
51.31
49.19
52.68
51.37
45.71
36.80
Inventory Days
96.73
74.66
69.90
88.08
100.14
82.58
76.59
74.01
79.89
71.23
Payable days
40.27
37.01
48.61
62.04
32.67
32.24
32.47
26.27
25.26
20.50
Cash Conversion Cycle
89.49
67.65
52.13
65.08
118.78
99.53
96.81
99.11
100.35
87.53
Total Debt/Equity
0.71
0.50
0.23
0.19
0.52
0.49
0.54
0.54
0.92
0.92
Interest Cover
1.12
4.33
14.91
12.65
4.28
6.03
6.57
4.53
2.90
2.51

Annual Reports:

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

News Update:


  • Visaka Inds. - Quarterly Results
    14th Feb 2025, 16:09 PM

    Read More
  • Visaka Industries’ ATUM Solar Roofs recognized with ALMM Certification by MNRE
    8th Jan 2025, 17:17 PM

    This prestigious certification underscores ATUM Solar Roofs’ commitment to delivering innovative, sustainable, and government-recognized solar energy solutions

    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.