Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Vistar Amar Ltd.

Aquaculture

Rating :

N/A

BSE: 538565 | NSE: Not Listed

Watchlist

NSE BSE

125

22-Nov-2024

Open
High
Low
Previous Close

129.95
133
124.15
128.65

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

11299
1433168
280.00
124.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

41.17
18.16
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

41.92
N/A
2.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

67.35
28.39
9.81

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
27.13
2.01

PAT CAGR (%)

10 Years
5 Years
3 Years

-
27.76
3.67

P:E (Median)

8 Years
5 Years
3 Years

19.97
19.83
22.74

P:BV (Average)

8 Years
5 Years
3 Years

5.25
5.25
6.16

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.53
12.04
14.56

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 3.48 8.30 -58.07% 11.41 20.81 -45.17% 23.04 17.75 29.80% 21.93 20.93 4.78%
Expenses 3.24 7.86 -58.78% 11.32 18.95 -40.26% 22.35 17.11 30.63% 19.55 19.06 2.57%
EBITDA 0.24 0.45 -46.67% 0.09 1.85 -95.14% 0.69 0.64 7.81% 2.39 1.87 27.81%
EBIDTM 6.87% 5.37% 0.83% 8.91% 2.99% 3.62% 10.88% 8.94%
Other Income 0.00 0.01 -100.00% 0.00 0.00 0 0.02 0.01 100.00% 0.00 0.00 0
Interest 0.00 0.02 -100.00% 0.02 0.04 -50.00% 0.00 0.01 -100.00% 0.01 0.01 0.00%
Depreciation 0.08 0.09 -11.11% 0.08 0.09 -11.11% 0.10 0.10 0.00% 0.09 0.11 -18.18%
PBT 0.15 0.34 -55.88% 0.00 1.73 -100.00% 0.60 0.54 11.11% 2.28 1.76 29.55%
Tax 0.04 0.10 -60.00% 0.00 0.44 -100.00% 0.15 0.14 7.14% 0.56 0.44 27.27%
PAT 0.11 0.24 -54.17% 0.00 1.29 -100.00% 0.45 0.40 12.50% 1.73 1.32 31.06%
PATM 3.22% 2.91% -0.02% 6.18% 1.97% 2.26% 7.87% 6.33%
EPS 0.35 0.76 -53.95% -0.01 4.02 - 1.42 1.26 12.70% 5.39 4.14 30.19%

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 Mar 15
Net Sales 59.86 74.09 64.17 55.95 35.58 21.24 7.05 4.48 3.29 0.23 0.43 Net Sales Growth -11.70% 15.46% 14.69% 57.25% 67.51% 201.28% 57.37% 36.17% 1330.43% -46.51% Cost Of Goods Sold 45.88 56.94 46.79 41.97 25.90 15.76 6.79 4.31 3.11 0.16 0.34 Gross Profit 13.98 17.15 17.38 13.99 9.69 5.48 0.25 0.16 0.18 0.07 0.09 GP Margin 23.35% 23.15% 27.08% 25.00% 27.23% 25.80% 3.55% 3.57% 5.47% 30.43% 20.93% Total Expenditure 56.46 68.71 59.49 51.08 32.17 19.62 6.97 4.44 3.28 0.32 0.43 Power & Fuel Cost - 5.76 6.44 3.88 3.32 1.49 0.00 0.00 0.00 0.00 0.00 % Of Sales - 7.77% 10.04% 6.93% 9.33% 7.02% 0% 0% 0% 0% 0% Employee Cost - 1.83 1.54 1.10 0.89 0.56 0.02 0.02 0.02 0.00 0.01 % Of Sales - 2.47% 2.40% 1.97% 2.50% 2.64% 0.28% 0.45% 0.61% 0% 2.33% Manufacturing Exp. - 3.66 4.41 0.71 0.36 2.27 0.04 0.04 0.04 0.02 0.02 % Of Sales - 4.94% 6.87% 1.27% 1.01% 10.69% 0.57% 0.89% 1.22% 8.70% 4.65% General & Admin Exp. - 0.51 0.30 0.32 0.23 1.03 0.11 0.07 0.11 0.01 0.07 % Of Sales - 0.69% 0.47% 0.57% 0.65% 4.85% 1.56% 1.56% 3.34% 4.35% 16.28% Selling & Distn. Exp. - 0.02 0.01 3.09 1.47 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.03% 0.02% 5.52% 4.13% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.13 0.00 % Of Sales - 0% 0% 0% 0.03% 0% 0% 0% 0% 56.52% 0% EBITDA 3.41 5.38 4.68 4.87 3.41 1.62 0.08 0.04 0.01 -0.09 0.00 EBITDA Margin 5.70% 7.26% 7.29% 8.70% 9.58% 7.63% 1.13% 0.89% 0.30% -39.13% 0% Other Income 0.02 0.02 0.01 0.01 0.02 0.09 0.01 0.00 0.00 0.00 0.01 Interest 0.03 0.07 0.04 0.01 0.00 0.01 0.00 0.01 0.00 0.00 0.00 Depreciation 0.35 0.37 0.42 0.44 0.44 0.23 0.00 0.00 0.00 0.00 0.00 PBT 3.03 4.96 4.23 4.44 3.00 1.47 0.09 0.03 0.02 -0.09 0.01 Tax 0.75 1.25 1.07 1.11 0.78 0.38 0.02 0.02 0.00 -0.02 0.00 Tax Rate 24.75% 25.20% 25.30% 25.00% 26.00% 25.85% 22.22% 66.67% 0.00% 22.22% 0.00% PAT 2.29 3.71 3.17 3.33 2.22 1.09 0.07 0.02 0.02 -0.07 0.00 PAT before Minority Interest 2.29 3.71 3.17 3.33 2.22 1.09 0.07 0.02 0.02 -0.07 0.00 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 3.83% 5.01% 4.94% 5.95% 6.24% 5.13% 0.99% 0.45% 0.61% -30.43% 0% PAT Growth -29.54% 17.03% -4.80% 50.00% 103.67% 1,457.14% 250.00% 0.00% - - EPS 7.16 11.59 9.91 10.41 6.94 3.41 0.22 0.06 0.06 -0.22 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 Mar 15
Shareholder's Funds 16.77 13.06 9.89 6.55 4.33 3.24 3.17 3.16 3.14 3.20 Share Capital 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 Total Reserves 13.57 9.86 6.69 3.35 1.13 0.04 -0.03 -0.04 -0.06 0.00 Non-Current Liabilities -0.03 0.00 0.02 0.03 0.04 -0.01 -0.02 -0.03 -0.01 -0.01 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 Long Term Provisions 0.03 0.02 0.03 0.02 0.01 0.00 0.00 0.00 0.00 0.00 Current Liabilities 4.43 4.43 4.46 5.56 6.87 1.37 0.92 0.01 0.00 0.02 Trade Payables 3.96 3.69 3.92 4.53 5.88 1.31 0.91 0.01 0.00 0.00 Other Current Liabilities 0.46 0.40 0.54 0.23 0.65 0.04 0.00 0.00 0.00 0.00 Short Term Borrowings 0.00 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.01 0.00 0.00 0.80 0.34 0.02 0.01 0.00 0.00 0.02 Total Liabilities 21.17 17.49 14.37 12.14 11.24 4.60 4.07 3.14 3.13 3.21 Net Block 2.30 2.49 2.85 2.50 2.87 0.22 0.00 0.00 0.00 0.00 Gross Block 4.09 3.93 3.87 3.16 3.10 0.22 0.00 0.00 0.00 0.01 Accumulated Depreciation 1.80 1.44 1.02 0.66 0.23 0.00 0.00 0.00 0.00 0.01 Non Current Assets 2.37 2.59 2.93 2.92 3.13 0.72 0.15 0.00 0.37 2.79 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.28 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 Long Term Loans & Adv. 0.07 0.05 0.04 0.24 0.09 0.07 0.00 0.00 0.37 2.66 Other Non Current Assets 0.00 0.05 0.04 0.18 0.17 0.15 0.15 0.00 0.00 0.00 Current Assets 18.81 14.89 11.44 9.22 8.11 3.87 3.92 3.14 2.77 0.43 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.24 4.97 1.50 2.12 1.85 0.00 0.00 0.00 1.93 0.00 Sundry Debtors 9.61 8.78 9.11 5.04 5.57 2.15 3.62 2.77 0.44 0.43 Cash & Bank 3.62 0.77 0.79 1.26 0.31 1.71 0.24 0.13 0.40 0.00 Other Current Assets 1.35 0.03 0.03 0.16 0.38 0.01 0.06 0.24 0.00 0.00 Short Term Loans & Adv. 1.21 0.34 0.01 0.64 0.20 0.00 0.06 0.24 0.00 0.00 Net Current Assets 14.38 10.46 6.98 3.65 1.24 2.50 3.00 3.13 2.77 0.41 Total Assets 21.18 17.48 14.37 12.14 11.24 4.59 4.07 3.14 3.14 3.22

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 Mar 15
Cash From Operating Activity 3.59 -0.28 0.17 1.01 1.18 1.97 0.11 -0.25 0.38 -0.42 PBT 4.96 4.23 4.44 3.00 1.47 0.09 0.03 0.02 -0.09 0.01 Adjustment 0.44 0.44 0.44 0.43 0.23 -0.01 0.00 0.00 0.13 0.00 Changes in Working Capital -0.53 -3.87 -3.31 -1.75 -0.30 1.90 0.07 -0.27 0.36 -0.42 Cash after chg. in Working capital 4.87 0.81 1.57 1.67 1.41 1.98 0.11 -0.25 0.39 -0.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.28 -1.09 -1.40 -0.66 -0.23 -0.01 0.00 0.00 -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 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 -0.18 -0.04 -0.78 -0.06 -2.57 -0.49 0.00 0.00 0.00 0.00 Net Fixed Assets -0.16 -0.06 -0.71 -0.06 -2.60 -0.50 0.00 0.00 0.01 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.00 Others -0.02 0.02 -0.07 0.00 0.03 0.01 0.00 0.00 -0.13 0.00 Cash from Financing Activity -0.41 0.30 -0.01 0.00 -0.01 0.00 0.00 -0.02 0.02 0.34 Net Cash Inflow / Outflow 3.00 -0.02 -0.62 0.95 -1.41 1.47 0.10 -0.27 0.40 -0.08 Opening Cash & Equivalents 0.62 0.64 1.26 0.31 1.71 0.24 0.13 0.40 0.00 0.08 Closing Cash & Equivalent 3.62 0.62 0.64 1.26 0.31 1.71 0.24 0.13 0.40 0.00

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 Mar 15
Book Value (Rs.) 52.42 40.81 30.91 20.45 13.53 10.12 9.91 9.86 9.81 10.01 ROA 19.18% 19.87% 25.14% 18.98% 13.73% 1.55% 0.43% 0.56% -2.07% 0.13% ROE 24.86% 27.58% 40.55% 40.80% 28.74% 2.10% 0.49% 0.56% -2.08% 0.13% ROCE 33.29% 36.71% 54.20% 55.16% 39.17% 2.85% 1.17% 0.56% -2.77% 0.19% Fixed Asset Turnover 18.47 16.45 15.91 11.37 12.79 31.84 0.00 0.00 0.00 41.55 Receivable days 45.30 50.89 46.17 54.46 66.36 149.50 260.47 177.52 689.02 365.00 Inventory Days 22.69 18.41 11.80 20.32 31.74 0.00 0.00 0.00 3077.88 0.00 Payable days 24.50 29.68 36.78 73.38 83.23 59.16 38.31 0.47 2.45 0.49 Cash Conversion Cycle 43.49 39.62 21.19 1.40 14.88 90.34 222.16 177.05 3764.46 364.51 Total Debt/Equity 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Interest Cover 75.31 102.03 362.12 2109.30 146.73 482.62 6.83 0.00 0.00 41.35

Top Investors:

yusuf husen kalwani

kailashben ashokkumar patel

Annual Reports:

News Update:

No Latest News!

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