Vishal Bearings Ltd

₹ 58.8 -0.59%
23 Sep - close price
About

Vishal Bearings is engaged in the business of manufacturing of Bearing Rollers, earning Jobwork Income & Wind Power Generation.

  • Market Cap 63.5 Cr.
  • Current Price 58.8
  • High / Low 70.0 / 27.0
  • Stock P/E 10.9
  • Book Value 23.6
  • Dividend Yield 0.85 %
  • ROCE 20.8 %
  • ROE 30.5 %
  • Face Value 10.0

Pros

  • Company's median sales growth is 15.1% of last 10 years

Cons

  • Company has a low return on equity of 12.2% for 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: Bearings Industry: Bearings

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
19.61 30.90 29.50 28.17 24.06
18.08 26.77 23.84 24.36 23.20
Operating Profit 1.53 4.13 5.66 3.81 0.86
OPM % 7.80% 13.37% 19.19% 13.53% 3.57%
0.15 0.34 0.31 0.20 0.00
Interest 0.71 0.79 0.75 0.79 0.94
Depreciation 0.86 0.75 0.86 1.21 1.14
Profit before tax 0.11 2.93 4.36 2.01 -1.22
Tax % 27.27% 24.23% 30.73% 28.36% 28.69%
Net Profit 0.08 2.22 3.02 1.45 -0.88
EPS in Rs 0.07 2.06 2.80 1.34 -0.82
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
16 16 19 21 27 23 33 55 81 52 58 108 113
16 16 18 16 22 19 28 47 66 46 51 93 98
Operating Profit 1 1 0 5 5 4 5 9 15 6 6 15 14
OPM % 3% 3% 2% 25% 19% 19% 15% 16% 19% 11% 11% 14% 13%
0 0 0 -0 1 -0 1 1 0 1 0 1 1
Interest 0 0 0 2 2 2 2 3 3 3 2 3 3
Depreciation 0 0 0 1 2 2 3 3 3 4 4 4 4
Profit before tax 1 1 0 2 2 1 1 5 9 -0 1 9 8
Tax % -81% -93% -124% 35% 30% 37% 34% 24% 28% 125% 35% 28%
Net Profit 1 1 1 1 2 0 1 3 6 0 0 7 6
EPS in Rs 0.31 0.75 3.17 5.93 0.01 0.36 6.26 5.38
Dividend Payout % 65% 125% 0% 71% 0% 0% 0% 9% 8% 0% 0% 0%
Compounded Sales Growth
10 Years: 21%
5 Years: 27%
3 Years: 10%
TTM: 87%
Compounded Profit Growth
10 Years: 20%
5 Years: 53%
3 Years: 2%
TTM: 1628%
Stock Price CAGR
10 Years: %
5 Years: 25%
3 Years: 30%
1 Year: 77%
Return on Equity
10 Years: 20%
5 Years: 20%
3 Years: 12%
Last Year: 30%

Balance Sheet

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
0 0 0 0 0 5 6 6 11 11 11 11
Reserves 2 1 2 2 4 3 3 6 7 7 8 15
10 10 14 14 19 22 23 24 33 37 31 44
3 3 2 6 7 3 4 8 8 5 10 24
Total Liabilities 15 14 18 23 30 34 36 44 59 60 60 93
7 8 8 10 14 16 15 17 18 21 21 21
CWIP 0 0 1 0 0 0 0 1 2 0 0 0
Investments 1 1 0 1 1 1 1 0 0 1 2 4
6 6 9 12 15 17 19 26 38 39 37 68
Total Assets 15 14 18 23 30 34 36 44 59 60 60 93

Cash Flows

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
5 4 -1 5 5 -1 4 15 -8
-2 -7 -3 -3 -5 -5 -4 -5 -6
-2 2 5 -1 -2 5 0 -9 12
Net Cash Flow 1 -1 1 1 -2 -0 -0 2 -2

Ratios

Figures in Rs. Crores

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 52 69 58 69 54 71 76 65 44 81 80 71
Inventory Days 191 187 341 166 122 176 276 196 208
Days Payable 100 129 77 44 50 25 35 77 106
Cash Conversion Cycle 52 69 58 161 112 335 198 136 196 323 198 174
Working Capital Days 66 73 112 88 93 198 139 102 132 224 160 148
ROCE % 6% 5% 3% 24% 24% 8% 10% 19% 28% 6% 6% 21%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
70.41 70.41 70.41 70.41 70.41 70.41 70.41 70.41 70.41 70.41 70.75 70.79
29.59 29.59 29.59 29.59 29.59 29.59 29.59 29.59 29.59 29.59 29.25 29.21

Documents