Vistar Amar Ltd

Vistar Amar Ltd

₹ 215 0.37%
19 Apr - close price
About

Vistar Amar Limited was established in 1983. It is a Subsidiary Company of RBP Holdings Private Limited. The company is engaged in the business of trading & processing of fish and fish related activities. [1][2]

Key Points

Company History[1][2]
The Co. was earlier known as Shubhra Leasing Finance and Investment Company and got listed in 1984. Currently, the company manufactures fishmeal.
Fish meal is a feed ingredient that is primarily manufactured by cooking, pressing, drying, and milling raw fish or fish trimmings[3]

  • Market Cap 68.7 Cr.
  • Current Price 215
  • High / Low 333 / 195
  • Stock P/E 18.8
  • Book Value 45.6
  • Dividend Yield 0.00 %
  • ROCE 36.7 %
  • ROE 27.6 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 34.7%

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend

* 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: FMCG Industry: Food - Processing - Indian

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
14.31 12.14 8.03 2.96 22.35 22.61 18.47 7.02 20.93 17.75 20.81 8.31 21.94
12.94 10.89 7.77 2.75 19.79 20.75 16.63 6.68 19.05 17.11 18.95 7.86 19.55
Operating Profit 1.37 1.25 0.26 0.21 2.56 1.86 1.84 0.34 1.88 0.64 1.86 0.45 2.39
OPM % 9.57% 10.30% 3.24% 7.09% 11.45% 8.23% 9.96% 4.84% 8.98% 3.61% 8.94% 5.42% 10.89%
0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.01 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.01 0.03 0.00 0.01 0.01 0.04 0.02 0.01
Depreciation 0.11 0.11 0.09 0.10 0.15 0.10 0.10 0.11 0.11 0.10 0.09 0.09 0.09
Profit before tax 1.26 1.15 0.17 0.11 2.41 1.75 1.71 0.23 1.76 0.54 1.73 0.35 2.29
Tax % 26.19% 26.09% 23.53% 36.36% 25.31% 24.57% 25.15% 26.09% 25.00% 24.07% 25.43% 25.71% 24.45%
0.94 0.84 0.13 0.08 1.80 1.32 1.28 0.16 1.32 0.40 1.29 0.24 1.73
EPS in Rs 2.94 2.62 0.41 0.25 5.62 4.12 4.00 0.50 4.12 1.25 4.03 0.75 5.41
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
0.00 0.00 0.07 0.43 0.23 3.29 4.48 7.05 21.24 35.58 55.95 64.17 68.81
0.01 0.02 0.04 0.43 0.32 3.27 4.44 6.97 19.61 32.17 51.07 59.49 63.47
Operating Profit -0.01 -0.02 0.03 0.00 -0.09 0.02 0.04 0.08 1.63 3.41 4.88 4.68 5.34
OPM % 42.86% 0.00% -39.13% 0.61% 0.89% 1.13% 7.67% 9.58% 8.72% 7.29% 7.76%
0.01 0.03 0.00 0.01 0.00 0.00 0.00 0.01 0.09 0.02 0.01 0.01 0.02
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.01 0.00 0.01 0.04 0.08
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.23 0.44 0.44 0.42 0.37
Profit before tax 0.00 0.01 0.03 0.01 -0.09 0.02 0.03 0.09 1.48 2.99 4.44 4.23 4.91
Tax % 0.00% 0.00% 0.00% 22.22% 0.00% 66.67% 22.22% 26.35% 26.09% 25.00% 25.30%
0.00 0.01 0.02 0.00 -0.07 0.02 0.02 0.07 1.09 2.22 3.33 3.17 3.66
EPS in Rs 0.00 0.50 0.06 0.00 -0.22 0.06 0.06 0.22 3.41 6.94 10.41 9.91 11.44
Dividend Payout % 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: 70%
3 Years: 45%
TTM: 0%
Compounded Profit Growth
10 Years: 78%
5 Years: 175%
3 Years: 43%
TTM: -10%
Stock Price CAGR
10 Years: %
5 Years: 52%
3 Years: 58%
1 Year: -32%
Return on Equity
10 Years: 21%
5 Years: 31%
3 Years: 35%
Last Year: 28%

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 0.20 0.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20
Reserves -0.02 -0.02 0.00 0.00 -0.06 -0.04 -0.03 0.04 1.16 3.35 6.69 9.86 11.39
0.01 0.01 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.34 0.00
-0.01 0.00 0.02 0.02 0.00 0.01 0.92 1.37 6.68 5.06 4.49 4.11 1.95
Total Liabilities 0.18 0.19 3.22 3.22 3.16 3.17 4.09 4.61 11.04 11.61 14.38 17.51 16.54
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.22 2.87 2.50 2.85 2.49 2.48
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.28 0.00 0.00 0.00 0.00 0.00
Investments 0.14 0.14 0.12 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.04 0.05 3.10 3.10 3.16 3.17 4.09 4.11 8.17 9.11 11.53 15.02 14.06
Total Assets 0.18 0.19 3.22 3.22 3.16 3.17 4.09 4.61 11.04 11.61 14.38 17.51 16.54

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
0.05 0.01 0.03 -0.42 0.38 -0.25 0.11 1.97 1.18 1.01 0.17 -0.28
-0.05 0.00 0.02 0.00 0.00 0.00 0.00 -0.49 -2.57 -0.06 -0.78 -0.04
0.00 0.00 0.00 0.34 0.02 -0.02 0.00 0.00 -0.01 0.00 -0.01 0.30
Net Cash Flow 0.00 0.01 0.05 -0.08 0.40 -0.27 0.10 1.47 -1.41 0.95 -0.62 -0.02

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 0.00 365.00 698.26 307.31 294.93 111.31 95.72 51.70 59.43 49.94
Inventory Days 0.00 4,402.81 0.00 0.00 42.85 29.88 13.05 38.77
Days Payable 0.00 136.18 63.84 34.18 28.78
Cash Conversion Cycle 0.00 365.00 5,101.07 307.31 294.93 111.31 2.38 17.74 38.30 59.93
Working Capital Days -104.29 348.02 3,761.09 332.83 224.87 40.90 15.98 24.52 40.45 57.11
ROCE % 0.00% 5.26% 1.77% 0.31% -2.83% 0.63% 1.26% 2.81% 39.21% 54.81% 54.14% 36.67%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
65.63% 65.63% 65.63% 65.63% 65.63% 65.63% 65.63% 65.63% 65.63% 65.63% 65.63% 65.63%
34.38% 34.38% 34.38% 34.38% 34.38% 34.37% 34.38% 34.38% 34.38% 34.37% 34.38% 34.38%
No. of Shareholders 1,1331,4421,5261,8732,0233,8604,5925,8086,3986,6226,7377,617

Documents