Valiant Communications Ltd
Incorporated in 1993, Valiant Communications Ltd manufactures communication equipment, primarily for power utilities / other utilities and provides allied services[1]
- Market Cap ₹ 399 Cr.
- Current Price ₹ 523
- High / Low ₹ 575 / 137
- Stock P/E 87.1
- Book Value ₹ 48.8
- Dividend Yield 0.00 %
- ROCE 7.01 %
- ROE 5.23 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company is expected to give good quarter
- Debtor days have improved from 84.7 to 42.5 days.
Cons
- Stock is trading at 10.7 times its book value
- Promoter holding has decreased over last quarter: -2.41%
- Company has a low return on equity of -1.94% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Telecomm Equipment & Infra Services Industry: Telecommunications - Equipment
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
8.06 | 7.86 | 11.24 | 11.90 | 13.72 | 17.60 | 23.41 | 19.14 | 19.68 | 21.68 | 13.20 | 31.50 | 42.39 | |
7.95 | 8.24 | 11.27 | 11.85 | 12.67 | 15.78 | 20.15 | 17.09 | 18.59 | 20.25 | 16.30 | 27.18 | 34.34 | |
Operating Profit | 0.11 | -0.38 | -0.03 | 0.05 | 1.05 | 1.82 | 3.26 | 2.05 | 1.09 | 1.43 | -3.10 | 4.32 | 8.05 |
OPM % | 1.36% | -4.83% | -0.27% | 0.42% | 7.65% | 10.34% | 13.93% | 10.71% | 5.54% | 6.60% | -23.48% | 13.71% | 18.99% |
1.26 | 1.06 | 0.65 | 1.21 | 0.85 | 0.83 | 0.40 | 0.34 | 0.76 | 2.55 | 1.63 | 0.13 | 0.40 | |
Interest | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.05 | 0.07 | 0.07 | 0.07 | 0.07 | 0.10 | 0.09 | 0.15 |
Depreciation | 0.83 | 0.92 | 1.09 | 1.32 | 1.53 | 1.72 | 1.65 | 1.74 | 1.87 | 1.80 | 2.04 | 2.12 | 2.26 |
Profit before tax | 0.51 | -0.28 | -0.50 | -0.10 | 0.33 | 0.88 | 1.94 | 0.58 | -0.09 | 2.11 | -3.61 | 2.24 | 6.04 |
Tax % | 27.45% | 32.14% | 20.00% | 160.00% | 30.30% | 30.68% | 33.51% | 25.86% | 88.89% | 23.70% | 27.15% | 25.00% | |
0.37 | -0.19 | -0.41 | 0.06 | 0.23 | 0.61 | 1.30 | 0.43 | 0.00 | 1.60 | -2.63 | 1.68 | 4.58 | |
EPS in Rs | 0.50 | -0.26 | -0.57 | 0.08 | 0.32 | 0.84 | 1.80 | 0.60 | 0.00 | 2.21 | -3.64 | 2.33 | 6.34 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | 6% |
3 Years: | 17% |
TTM: | 65% |
Compounded Profit Growth | |
---|---|
10 Years: | 27% |
5 Years: | 5% |
3 Years: | 108% |
TTM: | 584% |
Stock Price CAGR | |
---|---|
10 Years: | 42% |
5 Years: | 85% |
3 Years: | 98% |
1 Year: | 259% |
Return on Equity | |
---|---|
10 Years: | 0% |
5 Years: | -1% |
3 Years: | -2% |
Last Year: | 5% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 7.42 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 |
Reserves | 22.57 | 22.21 | 22.32 | 22.04 | 22.34 | 22.57 | 24.10 | 24.39 | 24.49 | 26.90 | 23.74 | 25.72 | 28.05 |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | 0.07 | 0.12 | 1.82 | 1.64 | |
1.35 | 1.85 | 1.42 | 1.59 | 2.42 | 2.35 | 3.78 | 2.83 | 3.14 | 2.71 | 3.38 | 5.26 | 2.64 | |
Total Liabilities | 31.34 | 31.28 | 30.96 | 30.85 | 31.98 | 32.14 | 35.10 | 34.44 | 34.98 | 36.90 | 34.46 | 40.02 | 39.55 |
5.15 | 5.77 | 6.21 | 6.46 | 7.01 | 6.60 | 6.95 | 6.62 | 6.57 | 6.22 | 7.04 | 9.05 | 9.02 | |
CWIP | 0.31 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | 0.17 | 0.20 | 0.58 | 0.70 | 0.40 | 0.00 | 0.00 |
Investments | 1.11 | 1.11 | 1.20 | 0.71 | 0.73 | 0.63 | 0.00 | 0.00 | 2.35 | 4.15 | 0.42 | 0.97 | 0.66 |
24.77 | 24.40 | 23.55 | 23.68 | 24.24 | 24.78 | 27.98 | 27.62 | 25.48 | 25.83 | 26.60 | 30.00 | 29.87 | |
Total Assets | 31.34 | 31.28 | 30.96 | 30.85 | 31.98 | 32.14 | 35.10 | 34.44 | 34.98 | 36.90 | 34.46 | 40.02 | 39.55 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.05 | -1.21 | -0.37 | 1.70 | -1.29 | -2.98 | 4.09 | 1.45 | 2.43 | 1.51 | -4.16 | 3.08 | |
0.44 | -0.32 | -0.59 | -0.39 | -0.91 | 1.16 | -3.64 | 0.90 | -5.06 | -0.35 | 3.97 | -4.30 | |
-0.73 | -0.38 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 1.65 | |
Net Cash Flow | 0.76 | -1.91 | -0.96 | 1.31 | -2.20 | -1.82 | 0.45 | 2.40 | -2.64 | 1.17 | -0.19 | 0.42 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 19.02 | 76.16 | 93.52 | 71.77 | 131.95 | 212.57 | 187.41 | 171.06 | 143.74 | 128.96 | 82.68 | 42.53 |
Inventory Days | 940.75 | 942.92 | 581.07 | 485.52 | 504.91 | 340.70 | 189.62 | 343.22 | 344.77 | 286.64 | 837.14 | 413.78 |
Days Payable | 50.22 | 99.30 | 42.73 | 53.69 | 102.67 | 55.86 | 76.29 | 64.90 | 75.67 | 30.75 | 102.30 | 74.75 |
Cash Conversion Cycle | 909.55 | 919.77 | 631.87 | 503.60 | 534.19 | 497.41 | 300.74 | 449.38 | 412.83 | 384.86 | 817.52 | 381.56 |
Working Capital Days | 485.01 | 534.50 | 398.77 | 320.22 | 340.79 | 341.15 | 237.30 | 295.39 | 261.88 | 248.83 | 413.39 | 188.29 |
ROCE % | 1.17% | -0.80% | -1.59% | -0.64% | 1.25% | 3.13% | 6.57% | 2.06% | -0.85% | 0.94% | -14.14% | 7.01% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 26 Apr
- Certificate From Practicing Company Secretary For The Year Ended On 31-03-2024 8 Apr
- Clarification Pursuant To BSE E-Mail Dated 06-04-2024 8 Apr
- Compliance Certificate Pursuant To Regulation 7 (3) Of The SEBI (LODR) Regulations, 2015 For The Year Ended 31-03-2024. 5 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 5 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overseas:[1]
VCL is an ISO 9001:2015, ISO 10001:2018, ISO 14001:2015, ISO 27001:2013 and ISO 45001:2018 certified manufacturer of communication, transmission, protection, synchronization and cyber security equipment and solutions with installations in 110+ countries