Vaswani Industries Ltd

₹ 61.0 3.02%

05 Jun - close price

vaswaniindustries.com BSE: 533576 NSE: VASWANI

About

Incorporated in 2003, Vasvani Industries Ltd is in the business of Iron & Steel and Power Generation^[1]

Key Points

Business Overview:^[1]^[2]
VIL is a part of the Vaswani group of companies. It manufactures Induction Furnace, Sponge Iron, Power, Mild Steel Billet, Rolling Mill, Forgings & Casting

Website BSE NSE

Market Cap ₹ 201 Cr.
Current Price ₹ 61.0
High / Low ₹ 70.1 / 42.1
Stock P/E 47.4
Book Value ₹ 45.6
Dividend Yield 0.00 %
ROCE 8.76 %
ROE 2.95 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has low interest coverage ratio.
The company has delivered a poor sales growth of 8.26% over past five years.
Company has a low return on equity of 6.23% over 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

Commodities Metals & Mining Ferrous Metals Sponge Iron

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	111.44	93.55	87.11	118.32	90.36	91.74	102.16	102.34	115.40	114.28	85.01	124.19	143.89
	106.43	87.49	83.49	112.48	83.76	86.48	96.19	96.72	105.52	104.59	78.76	120.70	123.20
Operating Profit	5.01	6.06	3.62	5.84	6.60	5.26	5.97	5.62	9.88	9.69	6.25	3.49	20.69
OPM %	4.50%	6.48%	4.16%	4.94%	7.30%	5.73%	5.84%	5.49%	8.56%	8.48%	7.35%	2.81%	14.38%
	0.49	0.20	0.40	0.46	0.60	0.32	0.21	0.32	-2.01	0.31	0.24	0.09	0.19
Interest	2.03	2.05	1.90	2.14	1.62	1.09	1.25	2.01	3.64	3.17	3.41	4.20	6.79
Depreciation	0.90	0.93	0.94	0.95	0.95	0.93	0.94	1.41	1.11	1.47	1.44	2.26	4.19
Profit before tax	2.57	3.28	1.18	3.21	4.63	3.56	3.99	2.52	3.12	5.36	1.64	-2.88	9.90
Tax %	55.25%	16.16%	28.81%	28.04%	33.05%	29.21%	41.35%	29.76%	36.22%	-2.05%	17.68%	176.74%	45.56%
	1.15	2.76	0.85	2.32	3.10	2.52	2.33	1.77	1.99	5.47	1.34	-7.96	5.39
EPS in Rs	0.38	0.92	0.28	0.77	1.03	0.84	0.78	0.56	0.63	1.75	0.41	-2.42	1.64
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	255	238	255	237	319	352	314	374	390	389	412	467
	237	221	239	221	301	339	296	355	369	366	385	427
Operating Profit	18	16	16	16	18	14	18	19	21	22	27	40
OPM %	7%	7%	6%	7%	5%	4%	6%	5%	5%	6%	7%	9%
	1	1	0	0	1	2	0	1	2	2	-1	1
Interest	11	9	9	9	10	10	9	9	9	8	8	18
Depreciation	6	6	6	5	5	5	4	4	4	4	4	9
Profit before tax	1	1	2	3	3	0	5	7	11	12	13	14
Tax %	-5%	15%	-7%	-78%	65%	1,681%	21%	39%	44%	27%	35%	70%
	1	1	2	5	1	-3	4	4	6	9	9	4
EPS in Rs	0.40	0.40	0.59	1.50	0.39	-0.84	1.35	1.47	2.00	3.01	2.74	1.29
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	7%
5 Years:	8%
3 Years:	6%
TTM:	14%

Compounded Profit Growth
10 Years:	14%
5 Years:	1%
3 Years:	-11%
TTM:	-61%

Stock Price CAGR
10 Years:	24%
5 Years:	35%
3 Years:	41%
1 Year:	34%

Return on Equity
10 Years:	4%
5 Years:	6%
3 Years:	6%
Last Year:	3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	29	29	30	30	30	30	30	30	30	30	31	33
Reserves	54	57	56	57	63	68	72	77	83	92	106	117
	47	45	42	48	51	53	42	53	36	33	156	277
	31	32	31	36	55	45	53	57	53	34	68	81
Total Liabilities	161	163	160	171	198	196	197	217	201	189	362	508
	66	67	62	57	54	59	56	54	51	52	112	335
CWIP	0	0	0	0	0	0	0	0	0	4	67	9
Investments	7	7	7	2	7	7	7	7	7	7	2	3
	88	88	91	111	137	129	133	156	143	126	180	162
Total Assets	161	163	160	171	198	196	197	217	201	189	362	508

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	24	18	4	4	9	10	29	-0	30	31	34	18
	-2	-8	-0	-1	-2	-1	-1	-2	-1	-9	-134	-158
	-22	-10	-9	-3	-7	-8	-21	2	-26	-11	122	111
Net Cash Flow	1	1	-5	-0	1	1	7	1	4	11	22	-29
Free Cash Flow	22	11	3	3	7	9	28	-2	29	22	-93	-156
CFO/OP	139%	115%	24%	23%	54%	71%	156%	-0%	140%	147%	132%	50%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	41	34	38	63	49	56	62	49	46	17	7	12
Inventory Days	50	75	59	67	94	89	69	48	59	54	73	88
Days Payable	47	50	49	55	76	68	52	47	42	23	47	51
Cash Conversion Cycle	45	59	48	76	67	76	79	50	62	49	34	48
Working Capital Days	10	5	11	25	30	31	42	31	42	44	9	20
ROCE %	9%	8%	8%	9%	9%	7%	10%	11%	13%	13%	11%	9%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Captive Thermal Power Generation
Units

xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx
xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx
											xx.xx

Please log in to see hidden values.

Installed Capacity - MS Billet
MT

Installed Capacity - Sponge Iron
MT

Installed Power Capacity
MW

Production Volume - MS Billet
MT

Production Volume - Sponge Iron
MT

Active Solar Power Capacity
MWp

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	58.33%	58.33%	58.33%	58.33%	58.33%	58.33%	60.12%	60.12%	60.12%	62.06%	62.06%	62.06%
	0.00%	0.00%	0.00%	0.01%	0.00%	0.16%	0.00%	0.12%	0.01%	0.02%	0.11%	0.00%
	41.65%	41.67%	41.68%	41.65%	41.67%	41.50%	39.87%	39.76%	39.87%	37.92%	37.83%	37.95%
No. of Shareholders	12,397	12,323	12,140	14,762	13,960	15,324	16,335	17,312	16,790	15,689	15,161	14,567

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	58.33%	58.33%	58.33%	58.33%	58.33%	58.33%	58.33%	58.33%	60.12%	62.06%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.12%	0.00%
	0.00%	0.00%	0.00%	0.00%	0.41%	0.00%	0.00%	0.00%	0.00%	0.00%
	41.67%	41.67%	41.67%	41.67%	41.26%	41.67%	41.66%	41.65%	39.76%	37.95%
No. of Shareholders	3,654	5,816	5,357	5,398	5,341	13,976	12,583	14,762	17,312	14,567

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Vaswani Industries Ltd

Vaswani Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings