Victory Paper & Boards (India) Ltd

About [ edit ]

Victory Paper & Boards (India) is engaged in manufacturing paper and paper products.

  • Market Cap 154 Cr.
  • Current Price 114
  • High / Low 137 / 50.1
  • Stock P/E
  • Book Value -6.74
  • Dividend Yield 0.00 %
  • ROCE -3.63 %
  • ROE %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • Earnings include an other income of Rs.2.17 Cr.
  • Debtor days have increased from 57.23 to 75.63 days.

Peer comparison

Sector: Paper Industry: Paper

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
0.08 0.16 0.33 1.87 2.49 3.09 3.94 4.48 5.96 3.14 8.39 6.65
0.39 0.04 0.34 2.48 3.57 4.02 4.18 5.31 6.49 3.81 7.32 6.91
Operating Profit -0.31 0.12 -0.01 -0.61 -1.08 -0.93 -0.24 -0.83 -0.53 -0.67 1.07 -0.26
OPM % -387.50% 75.00% -3.03% -32.62% -43.37% -30.10% -6.09% -18.53% -8.89% -21.34% 12.75% -3.91%
Other Income 0.47 -0.00 -0.00 0.68 5.16 0.15 0.06 0.04 2.12 -0.00 0.02 0.03
Interest -0.00 -0.00 -0.00 -0.00 0.19 0.66 0.66 0.66 1.55 0.64 0.66 0.70
Depreciation 0.08 0.03 0.03 0.03 0.52 -0.00 1.20 -0.00 0.34 0.39 0.39 0.40
Profit before tax 0.08 0.09 -0.04 0.04 3.37 -1.44 -2.04 -1.45 -0.30 -1.70 0.04 -1.33
Tax % -0.00% -0.00% -0.00% 25.00% 18.69% -0.00% -0.98% -0.00% 130.00% -0.00% -0.00% -0.00%
Net Profit 0.08 0.09 -0.03 0.04 2.74 -1.44 -2.06 -1.45 0.08 -1.70 0.04 -1.33
EPS in Rs 0.06 0.07 -0.02 0.03 2.03 -1.07 -1.53 -1.07 0.06 -1.26 0.03 -0.99
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
12.43 3.87 0.91 0.45 0.98 1.01 3.71 -0.00 0.03 0.08 4.85 17.47 24.14
12.63 4.93 1.62 0.18 0.10 3.85 8.87 0.07 0.35 0.39 6.41 20.01 24.53
Operating Profit -0.20 -1.06 -0.71 0.27 0.88 -2.84 -5.16 -0.07 -0.32 -0.31 -1.56 -2.54 -0.39
OPM % -1.61% -27.39% -78.02% 60.00% 89.80% -281.19% -139.08% -1,066.67% -387.50% -32.16% -14.54% -1.62%
Other Income -0.04 0.04 0.05 1.08 0.17 -0.00 2.08 0.69 8.14 0.47 5.84 2.37 2.17
Interest 1.01 1.05 0.85 0.85 0.47 0.31 0.20 0.10 -0.00 -0.00 0.19 3.54 3.55
Depreciation 0.60 0.60 0.72 0.70 0.70 0.70 1.16 1.16 0.28 0.11 0.61 1.54 1.52
Profit before tax -1.85 -2.67 -2.23 -0.20 -0.12 -3.85 -4.44 -0.64 7.54 0.05 3.48 -5.25 -3.29
Tax % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 18.39% 7.43%
Net Profit -1.85 -2.67 -2.23 -0.20 -0.12 -3.85 -4.44 -0.64 7.54 0.05 2.84 -4.87 -2.91
EPS in Rs -1.37 -1.98 -1.65 -0.15 -0.09 -2.85 -3.29 -0.47 5.59 0.04 2.10 -3.61 -2.16
Dividend Payout % -0.00% -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:16%
5 Years:36%
3 Years:735%
TTM:72%
Compounded Profit Growth
10 Years:-16%
5 Years:-2%
3 Years:%
TTM:-32%
Stock Price CAGR
10 Years:44%
5 Years:108%
3 Years:24%
1 Year:29%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
13.06 13.06 13.06 13.06 13.06 13.06 13.50 13.50 13.50 13.50 13.50 13.50 13.50
Reserves -11.83 -14.50 -16.73 -16.93 -17.05 -20.90 -25.87 -26.50 -18.96 -18.91 -16.07 -20.94 -22.60
Borrowings 6.39 7.42 4.69 3.64 2.07 1.23 0.46 0.50 -0.00 -0.00 44.28 60.51 60.16
18.51 19.63 23.63 24.08 25.02 24.26 20.51 19.99 11.45 11.32 7.90 2.99 2.60
Total Liabilities 26.13 25.61 24.65 23.85 23.10 17.65 8.60 7.49 5.99 5.91 49.61 56.06 53.66
8.55 10.50 9.64 8.98 8.28 7.58 5.90 4.73 3.46 3.35 45.11 47.08 46.35
CWIP 2.55 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 0.05 0.25 0.25
Investments -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
15.03 15.11 15.01 14.87 14.82 10.07 2.70 2.76 2.53 2.56 4.45 8.73 7.06
Total Assets 26.13 25.61 24.65 23.85 23.10 17.65 8.60 7.49 5.99 5.91 49.61 56.06 53.66

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
1.32 0.14 3.48 1.74 1.95 1.18 0.60 -0.06 -0.61 0.02 -1.62 -9.21
-0.76 -0.00 0.18 -0.02 -0.00 -0.04 -0.00 0.04 1.11 0.01 -42.41 -3.70
-0.85 0.04 -3.58 -1.89 -2.03 -1.15 -0.54 -0.04 -0.50 -0.00 44.11 12.89
Net Cash Flow -0.29 0.18 0.08 -0.17 -0.08 -0.01 0.06 -0.06 -0.00 0.03 0.08 -0.02

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -9.15% -23.82% -40.29% -98.73% 20.22% -3.63%
Debtor Days 43.46 149.02 834.29 1,703.33 -0.00 -0.00 -0.00 121.67 45.62 50.42 75.63
Inventory Turnover 1.39 0.51 0.12 0.01 0.00 0.66 4.27 -0.00 2.00 8.51 6.41

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99 74.99
1.48 1.48 1.48 1.48 1.48 1.48 1.48 1.51 1.48 1.48 1.48 1.48
23.53 23.53 23.53 23.53 23.53 23.53 23.53 23.51 23.53 23.53 23.53 23.53

Documents

Add document