Vaswani Industries Ltd

Vaswani Industri Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vaswani Industries Ltd

₹ 37.4 -1.84%
25 Apr - close price
vaswaniindustries.com BSE: 533576 NSE - BE : VASWANI
About

Incorporated in 2003, Vasvani Industries Ltd is in the business of iron & steel, power, real estate and agri division

Key Points

Overview[1]
Incorporated in FY03, VIL commenced its operations in FY04 by Mr. Ravi Vaswani and Mr. Yashwant Vaswani. The operations are currently led by Mr. Yashwant Vaswani.

Website BSE NSE - BE
  • Market Cap ₹ 112 Cr.
  • Current Price ₹ 37.4
  • High / Low ₹ 62.6 / 19.0
  • Stock P/E 15.8
  • Book Value ₹ 38.8
  • Dividend Yield 0.00 %
  • ROCE 12.5 %
  • ROE 5.49 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.97 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 10.4% over past five years.
  • Company has a low return on equity of 4.61% 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

Sector: Steel Industry: Steel - Sponge Iron

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
96.56 104.11 88.22 79.87 86.51 119.82 103.94 86.63 89.84 111.44 93.55 87.11 118.32
90.47 99.16 83.28 76.39 82.69 113.09 98.37 82.19 83.54 106.43 87.49 83.49 112.48
Operating Profit 6.09 4.95 4.94 3.48 3.82 6.73 5.57 4.44 6.30 5.01 6.06 3.62 5.84
OPM % 6.31% 4.75% 5.60% 4.36% 4.42% 5.62% 5.36% 5.13% 7.01% 4.50% 6.48% 4.16% 4.94%
0.06 0.30 0.06 0.18 0.07 0.47 0.60 0.51 0.04 0.49 0.20 0.40 0.46
Interest 2.56 2.31 1.86 2.08 2.28 2.66 2.05 2.15 2.33 2.03 2.05 1.90 2.14
Depreciation 1.08 1.07 1.09 1.11 1.09 0.36 1.48 0.35 0.93 0.90 0.93 0.94 0.95
Profit before tax 2.51 1.87 2.05 0.47 0.52 4.18 2.64 2.45 3.08 2.57 3.28 1.18 3.21
Tax % 26.29% 9.63% 29.27% 27.66% 242.31% 19.62% 25.00% 26.94% 64.61% 55.25% 16.16% 28.81% 28.04%
1.85 1.68 1.45 0.35 -0.74 3.36 1.98 1.79 1.09 1.15 2.76 0.85 2.32
EPS in Rs 0.62 0.56 0.48 0.12 -0.25 1.12 0.66 0.60 0.36 0.38 0.92 0.28 0.77
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
220 214 226 255 238 255 237 319 352 314 374 390 410
204 219 206 237 221 239 221 301 339 296 355 369 390
Operating Profit 16 -5 21 18 16 16 16 18 14 18 19 21 21
OPM % 7% -2% 9% 7% 7% 6% 7% 5% 4% 6% 5% 5% 5%
2 2 -3 1 1 0 0 1 2 0 1 2 2
Interest 11 9 11 11 9 9 9 10 10 9 9 9 8
Depreciation 5 5 5 6 6 6 5 5 5 4 4 4 4
Profit before tax 2 -18 1 1 1 2 3 3 0 5 7 11 10
Tax % 42% 36% 97% -5% 15% -7% -78% 65% 1,681% 21% 39% 44%
1 -11 0 1 1 2 5 1 -3 4 4 6 7
EPS in Rs 0.42 -4.17 0.01 0.40 0.40 0.59 1.50 0.39 -0.84 1.35 1.47 2.00 2.35
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 10%
3 Years: 3%
TTM: 3%
Compounded Profit Growth
10 Years: 10%
5 Years: 6%
3 Years: 63%
TTM: -14%
Stock Price CAGR
10 Years: 30%
5 Years: 32%
3 Years: 55%
1 Year: 78%
Return on Equity
10 Years: 2%
5 Years: 3%
3 Years: 5%
Last Year: 5%

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 26 27 29 29 29 30 30 30 30 30 30 30 30
Reserves 66 55 55 54 57 56 57 63 68 72 77 83 86
36 60 59 47 45 42 48 51 53 42 53 36 49
23 25 32 31 32 31 36 55 45 53 57 53 46
Total Liabilities 152 166 174 161 163 160 171 198 196 197 217 201 211
76 71 72 66 67 62 57 54 59 56 54 51 52
CWIP 0 5 0 0 0 0 0 0 0 0 0 0 0
Investments 8 8 7 7 7 7 2 7 7 7 7 7 7
67 81 95 88 88 91 111 137 129 133 156 143 152
Total Assets 152 166 174 161 163 160 171 198 196 197 217 201 211

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
-26 -6 7 24 18 4 4 9 10 29 -0 30
-8 -5 0 -2 -8 -0 -1 -2 -1 -1 -2 -1
35 15 -10 -22 -10 -9 -3 -7 -8 -21 2 -26
Net Cash Flow 1 3 -3 1 1 -5 -0 1 1 7 1 4

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 27 42 48 41 34 38 63 49 56 62 49 46
Inventory Days 58 54 65 50 75 59 67 94 89 69 48 59
Days Payable 24 41 56 47 50 49 55 76 68 52 47 42
Cash Conversion Cycle 61 55 57 45 59 48 76 67 76 79 50 62
Working Capital Days 65 69 74 62 64 66 88 75 74 82 68 67
ROCE % 12% -6% 12% 9% 8% 8% 9% 9% 7% 10% 11% 13%

Shareholding Pattern

Numbers in percentages

12 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
58.33% 58.33% 58.33% 58.33% 58.33% 58.33% 58.33% 58.33% 58.33% 58.33% 58.33% 58.33%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01%
0.22% 0.13% 0.13% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
41.44% 41.53% 41.53% 41.67% 41.67% 41.66% 41.67% 41.66% 41.65% 41.67% 41.68% 41.65%
No. of Shareholders 5,9295,8957,59313,97613,96613,62813,11012,58312,39712,32312,14014,762

* 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.

Documents

Announcements

Annual reports

DRHP

Credit ratings