Vaswani Industries Ltd
Incorporated in 2003, Vasvani Industries Ltd is in the business of iron & steel, power, real estate and agri division
- Market Cap ₹ 108 Cr.
- Current Price ₹ 36.0
- High / Low ₹ 62.6 / 19.0
- Stock P/E 15.3
- Book Value ₹ 38.8
- Dividend Yield 0.00 %
- ROCE 12.5 %
- ROE 5.49 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.93 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 10.4% over past five years.
- Company has a low return on equity of 4.61% 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: Steel Industry: Steel - Sponge Iron
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
220 | 214 | 226 | 255 | 238 | 255 | 237 | 319 | 352 | 314 | 374 | 390 | 410 | |
204 | 219 | 206 | 237 | 221 | 239 | 221 | 301 | 339 | 296 | 355 | 369 | 390 | |
Operating Profit | 16 | -5 | 21 | 18 | 16 | 16 | 16 | 18 | 14 | 18 | 19 | 21 | 21 |
OPM % | 7% | -2% | 9% | 7% | 7% | 6% | 7% | 5% | 4% | 6% | 5% | 5% | 5% |
2 | 2 | -3 | 1 | 1 | 0 | 0 | 1 | 2 | 0 | 1 | 2 | 2 | |
Interest | 11 | 9 | 11 | 11 | 9 | 9 | 9 | 10 | 10 | 9 | 9 | 9 | 8 |
Depreciation | 5 | 5 | 5 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4 | 4 |
Profit before tax | 2 | -18 | 1 | 1 | 1 | 2 | 3 | 3 | 0 | 5 | 7 | 11 | 10 |
Tax % | 42% | 36% | 97% | -5% | 15% | -7% | -78% | 65% | 1,681% | 21% | 39% | 44% | |
1 | -11 | 0 | 1 | 1 | 2 | 5 | 1 | -3 | 4 | 4 | 6 | 7 | |
EPS in Rs | 0.42 | -4.17 | 0.01 | 0.40 | 0.40 | 0.59 | 1.50 | 0.39 | -0.84 | 1.35 | 1.47 | 2.00 | 2.35 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 10% |
3 Years: | 3% |
TTM: | 3% |
Compounded Profit Growth | |
---|---|
10 Years: | 10% |
5 Years: | 6% |
3 Years: | 63% |
TTM: | -14% |
Stock Price CAGR | |
---|---|
10 Years: | 30% |
5 Years: | 31% |
3 Years: | 57% |
1 Year: | 73% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 3% |
3 Years: | 5% |
Last Year: | 5% |
Balance Sheet
Figures in Rs. Crores
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 | 26 | 27 | 29 | 29 | 29 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
Reserves | 66 | 55 | 55 | 54 | 57 | 56 | 57 | 63 | 68 | 72 | 77 | 83 | 86 |
36 | 60 | 59 | 47 | 45 | 42 | 48 | 51 | 53 | 42 | 53 | 36 | 49 | |
23 | 25 | 32 | 31 | 32 | 31 | 36 | 55 | 45 | 53 | 57 | 53 | 46 | |
Total Liabilities | 152 | 166 | 174 | 161 | 163 | 160 | 171 | 198 | 196 | 197 | 217 | 201 | 211 |
76 | 71 | 72 | 66 | 67 | 62 | 57 | 54 | 59 | 56 | 54 | 51 | 52 | |
CWIP | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 8 | 8 | 7 | 7 | 7 | 7 | 2 | 7 | 7 | 7 | 7 | 7 | 7 |
67 | 81 | 95 | 88 | 88 | 91 | 111 | 137 | 129 | 133 | 156 | 143 | 152 | |
Total Assets | 152 | 166 | 174 | 161 | 163 | 160 | 171 | 198 | 196 | 197 | 217 | 201 | 211 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-26 | -6 | 7 | 24 | 18 | 4 | 4 | 9 | 10 | 29 | -0 | 30 | |
-8 | -5 | 0 | -2 | -8 | -0 | -1 | -2 | -1 | -1 | -2 | -1 | |
35 | 15 | -10 | -22 | -10 | -9 | -3 | -7 | -8 | -21 | 2 | -26 | |
Net Cash Flow | 1 | 3 | -3 | 1 | 1 | -5 | -0 | 1 | 1 | 7 | 1 | 4 |
Ratios
Figures in Rs. Crores
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 | 27 | 42 | 48 | 41 | 34 | 38 | 63 | 49 | 56 | 62 | 49 | 46 |
Inventory Days | 58 | 54 | 65 | 50 | 75 | 59 | 67 | 94 | 89 | 69 | 48 | 59 |
Days Payable | 24 | 41 | 56 | 47 | 50 | 49 | 55 | 76 | 68 | 52 | 47 | 42 |
Cash Conversion Cycle | 61 | 55 | 57 | 45 | 59 | 48 | 76 | 67 | 76 | 79 | 50 | 62 |
Working Capital Days | 65 | 69 | 74 | 62 | 64 | 66 | 88 | 75 | 74 | 82 | 68 | 67 |
ROCE % | 12% | -6% | 12% | 9% | 8% | 8% | 9% | 9% | 7% | 10% | 11% | 13% |
Documents
Announcements
- Compliance Certificate Under Regulation 40 Of SEBI (Listing Obligation And Disclosure Requirements) Regulations, 2015 For The Financial Year Ended March 31, 2024. 26 Apr
- Compliance Certificate - Regulation 7 (3) Of SEBI (LODR) Regulations, 2015 For The Period Ended 31-03-2024 22 Apr
- Submission Of Outcome Of The Board Meeting Held On 20Th April 2024 Pursuant To Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations, 2015 (The 'Listing Regulations') 20 Apr
-
Announcement under Regulation 30 (LODR)-Preferential Issue
20 Apr - Issuance of Equity Shares of the company on preferential basis
- Board Meeting Outcome for Submission Of Outcome Of The Board Meeting Held On 20Th April 2024 Pursuant To Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations, 2015 (The 'Listing Regulations') 20 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
Overview[1]
Incorporated in FY03, VIL commenced its operations in FY04 by Mr. Ravi Vaswani and Mr. Yashwant Vaswani. The operations are currently led by Mr. Yashwant Vaswani.