Vaghani Techno-Build Ltd

Vaghani Techno Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vaghani Techno-Build Ltd

₹ 18.1 4.99%
22 Apr - close price
vaghanitechnobuild.com BSE: 531676
About

Vaghani Techno-Build is engaged in trading of Transfer of Development Rights (TDR) and Real Estate Development (including projects undertaken on right to generate TDR).

[ add key points ]
Website BSE
  • Market Cap ₹ 9.44 Cr.
  • Current Price ₹ 18.1
  • High / Low ₹ 18.1 / 9.71
  • Stock P/E
  • Book Value ₹ 13.7
  • Dividend Yield 0.00 %
  • ROCE 1.11 %
  • ROE 0.83 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 0.46% over last 3 years.
  • Promoter holding has decreased over last 3 years: -3.74%

* 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: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
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
0.03 0.06 0.04 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Operating Profit -0.03 -0.06 -0.04 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02 -0.02
OPM %
0.05 0.05 0.05 0.05 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Interest 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
Depreciation 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
Profit before tax 0.02 -0.01 0.01 0.03 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Tax % 550.00% 400.00% -100.00% -33.33% 0.00% 200.00% 50.00% 50.00% 50.00% 0.00% 50.00% 850.00% 50.00%
-0.09 0.04 0.02 0.03 0.02 -0.03 0.02 0.02 0.01 0.01 0.02 -0.15 0.02
EPS in Rs -0.17 0.08 0.04 0.06 0.04 -0.06 0.04 0.04 0.02 0.02 0.04 -0.29 0.04
Raw PDF

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
3.12 2.12 0.72 0.00 7.53 8.18 1.78 0.00 0.00 0.00 0.00 0.00 0.00
3.17 6.91 0.81 0.16 6.70 8.05 1.32 0.14 0.09 0.09 0.10 0.08 0.08
Operating Profit -0.05 -4.79 -0.09 -0.16 0.83 0.13 0.46 -0.14 -0.09 -0.09 -0.10 -0.08 -0.08
OPM % -1.60% -225.94% -12.50% 11.02% 1.59% 25.84%
0.08 0.77 0.42 0.07 0.02 0.00 0.00 0.00 0.09 0.18 0.18 0.16 0.16
Interest 0.17 0.00 0.01 0.00 0.00 0.06 0.00 0.05 0.03 0.01 0.01 0.00 0.00
Depreciation 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
Profit before tax -0.14 -4.02 0.32 -0.09 0.85 0.07 0.46 -0.19 -0.03 0.08 0.07 0.08 0.08
Tax % 0.00% 0.00% 0.00% -211.11% 0.00% 114.29% 0.00% 26.32% 33.33% 112.50% 28.57% 25.00%
-0.14 -4.02 0.32 -0.28 0.85 0.00 0.46 -0.14 -0.03 -0.01 0.05 0.06 -0.10
EPS in Rs -0.27 -7.70 0.61 -0.54 1.63 0.00 0.88 -0.27 -0.06 -0.02 0.10 0.11 -0.19
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: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: 7%
5 Years: -33%
3 Years: 59%
TTM: -600%
Stock Price CAGR
10 Years: 15%
5 Years: %
3 Years: 23%
1 Year: 24%
Return on Equity
10 Years: 2%
5 Years: 0%
3 Years: 0%
Last Year: 1%

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 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22 5.22
Reserves 5.22 1.20 1.52 1.24 2.09 1.64 2.10 1.96 1.94 1.93 1.98 2.04 1.91
0.05 0.00 1.48 1.65 0.00 0.00 0.00 0.36 0.05 0.12 0.00 0.00 0.00
0.44 0.07 0.06 0.24 0.60 0.22 1.21 0.28 0.22 0.34 0.04 0.07 0.06
Total Liabilities 10.93 6.49 8.28 8.35 7.91 7.08 8.53 7.82 7.43 7.61 7.24 7.33 7.19
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
CWIP 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
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
10.93 6.49 8.28 8.35 7.91 7.08 8.53 7.82 7.43 7.61 7.24 7.33 7.19
Total Assets 10.93 6.49 8.28 8.35 7.91 7.08 8.53 7.82 7.43 7.61 7.24 7.33 7.19

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
-2.68 2.39 -6.01 -0.34 0.96 0.00 0.73 -1.12 2.38 -0.12 -0.44 -0.09
0.01 -2.20 4.53 0.13 0.64 0.00 0.00 0.00 -1.96 0.01 0.00 0.00
-0.17 -0.05 1.47 0.17 -1.65 0.00 0.00 0.36 -0.37 0.06 0.44 0.09
Net Cash Flow -2.84 0.14 -0.01 -0.05 -0.04 0.00 0.73 -0.76 0.05 -0.04 0.00 0.00

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 39.78 0.00 0.00 139.12 84.33 0.00
Inventory Days 786.15 0.00 0.00 255.67 208.70 1,406.97
Days Payable 2.34 14.80 1.39 262.05
Cash Conversion Cycle 823.59 0.00 0.00 379.98 291.65 1,144.91
Working Capital Days 952.28 215.21 3,949.10 332.52 277.10 1,199.58
ROCE % 0.28% -47.55% 4.51% -1.10% 11.02% 1.83% 6.49% -1.88% 0.00% 1.24% 1.11% 1.11%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 74.98% 71.24% 71.24% 71.24% 71.24% 71.24%
25.02% 25.02% 25.02% 25.02% 25.02% 25.03% 25.02% 28.76% 28.76% 28.77% 28.77% 28.76%
No. of Shareholders 1,2141,2391,2661,3321,3291,3491,3421,3471,3271,3191,2961,285

Documents

Announcements

Annual reports