Virat Crane Industries Ltd

Virat Crane Industries is engaged in the business of manufacturing of ghee.(Source : 201803 Annual Report Page No:16)

  • Market Cap: 30.02 Cr.
  • Current Price: 14.70
  • 52 weeks High / Low 29.70 / 13.00
  • Book Value: 21.05
  • Stock P/E: 5.13
  • Dividend Yield: 0.00 %
  • ROCE: 24.74 %
  • ROE: 18.41 %
  • Sales Growth (3Yrs): 12.21 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company has reduced debt.
Company is virtually debt free.
Stock is trading at 0.70 times its book value
Company has been maintaining a healthy dividend payout of 25.89%
Cons:

Peer comparison Sector: FMCG // Industry: Food - Processing - Indian

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
20 21 21 23 23 23 20 21 21 18 19 25
20 20 18 20 20 21 17 18 19 16 16 23
Operating Profit 0 1 3 3 3 3 3 3 2 2 2 2
OPM % 1% 7% 13% 13% 15% 12% 13% 14% 10% 12% 12% 8%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 0 1 2 3 3 3 3 3 2 2 2 2
Tax % 400% 32% 32% 32% 41% 33% 32% 32% 28% 28% 28% 28%
Net Profit -0 1 2 2 2 2 2 2 1 1 2 1
EPS in Rs -0.05 0.40 0.82 0.95 0.87 0.84 0.83 0.94 0.71 0.73 0.75 0.67
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
0 0 0 31 36 34 46 63 60 71 88 85 83
1 1 1 29 34 31 43 54 52 68 77 75 74
Operating Profit -0 -0 -0 2 1 3 2 9 9 4 10 10 9
OPM % -98% -57% -23% 8% 4% 8% 5% 14% 14% 5% 12% 12% 11%
Other Income 1 1 0 -2 -0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 1 0 1 0 0 1 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 0 0 -0 0 1 2 2 8 9 4 10 10 8
Tax % 38% 525% -400% -262% 18% 36% 34% 33% 34% 36% 35% 29%
Net Profit 0 -1 -0 2 1 1 1 5 6 2 6 7 6
EPS in Rs 2.40 0.28 0.61 0.61 2.63 2.80 1.12 3.04 3.33 2.86
Dividend Payout % 0% -0% -0% 0% 0% 73% 72% 0% 36% 45% 33% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:72.33%
5 Years:13.37%
3 Years:12.21%
TTM:-5.08%
Compounded Profit Growth
10 Years:25.01%
5 Years:36.44%
3 Years:6.36%
TTM:-17.72%
Stock Price CAGR
10 Years:2.62%
5 Years:-10.88%
3 Years:-28.22%
1 Year:-45.96%
Return on Equity
10 Years:11.62%
5 Years:17.29%
3 Years:15.49%
Last Year:18.41%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
7 7 7 20 20 20 20 20 20 20 20 20 20
Reserves 20 19 19 1 1 2 3 7 9 10 14 19 23
Borrowings 2 2 2 3 0 1 1 0 0 1 4 3 3
3 3 4 18 8 8 10 10 10 13 17 8 9
Total Liabilities 32 32 32 29 30 31 34 38 39 44 56 52 55
24 23 24 11 11 12 12 12 13 14 19 18 18
CWIP 0 1 1 0 0 0 0 0 0 0 0 0 0
Investments 3 3 3 4 4 4 4 4 4 4 4 4 4
5 5 5 14 15 15 18 22 22 25 33 29 32
Total Assets 32 32 32 29 30 31 34 38 39 44 56 52 55

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
0 0 1 -11 2 1 3 3 7 4 4 1
0 -1 -1 5 -0 -2 -1 -0 -1 -2 -5 -0
-0 0 -0 7 -1 1 -3 -2 -5 -2 2 -1
Net Cash Flow 0 -0 -0 1 1 -0 -0 1 0 0 1 -0

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 3% 1% -0% 9% 5% 13% 11% 33% 31% 13% 30% 25%
Debtor Days 1,247 1,677 1,171 8 7 5 7 6 5 7 17 18
Inventory Turnover 0.62 0.52 0.64 21.38 20.12 18.21 16.90 17.69 17.02 16.83 10.11 8.11