Veto Switchgears & Cables Ltd

  • Market Cap: 87.83 Cr.
  • Current Price: 45.95
  • 52 weeks High / Low 77.90 / 25.75
  • Book Value: 79.81
  • Stock P/E: 7.94
  • Dividend Yield: 0.00 %
  • ROCE: 10.63 %
  • ROE: 7.45 %
  • Sales Growth (3Yrs): -0.95 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company has reduced debt.
Stock is trading at 0.58 times its book value
Cons:
The company has delivered a poor growth of 2.89% over past five years.
Company has a low return on equity of 13.51% for last 3 years.
Earnings include an other income of Rs.5.64 Cr.
Company has high debtors of 153.47 days.

Peer comparison Sector: Capital Goods - Electrical Equipment // Industry: Electric Equipment

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
22.10 27.47 30.30 43.26 24.12 25.08 29.03 30.69 25.62 29.09 31.47 34.52
17.37 19.23 24.11 34.38 18.76 24.04 27.00 27.00 22.05 25.71 26.30 31.25
Operating Profit 4.73 8.24 6.19 8.88 5.36 1.04 2.03 3.69 3.57 3.38 5.17 3.27
OPM % 21.40% 30.00% 20.43% 20.53% 22.22% 4.15% 6.99% 12.02% 13.93% 11.62% 16.43% 9.47%
Other Income 0.84 3.03 1.18 1.00 2.42 3.02 -0.06 1.25 1.15 1.72 1.47 1.30
Interest 0.78 0.36 0.67 0.93 0.85 0.94 0.94 1.15 1.04 1.05 0.88 0.71
Depreciation 0.37 0.39 0.36 0.37 0.29 0.30 0.30 0.41 0.37 0.36 0.42 0.49
Profit before tax 4.42 10.52 6.34 8.58 6.64 2.82 0.73 3.38 3.31 3.69 5.34 3.37
Tax % 19.91% 33.94% 34.54% 37.30% 22.59% 1.77% 95.89% 59.17% 29.31% 25.47% 29.03% 35.31%
Net Profit 3.55 6.95 4.16 5.39 5.15 2.77 0.04 1.38 2.34 2.75 3.79 2.18
EPS in Rs 1.94 3.80 2.27 2.88 2.71 1.46 0.02 0.73 1.23 1.44 1.99 1.16
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
25 39 47 53 69 74 94 97 112 120 123 109 121
22 35 41 46 58 63 84 82 92 105 95 97 105
Operating Profit 3 4 6 7 11 11 11 15 20 16 28 12 15
OPM % 12% 11% 12% 13% 16% 15% 11% 16% 18% 13% 23% 11% 13%
Other Income 0 0 0 0 0 0 1 1 -3 5 6 7 6
Interest 0 1 1 1 3 2 2 4 5 4 3 4 4
Depreciation 1 1 1 1 1 1 1 2 2 2 1 1 2
Profit before tax 2 3 4 5 8 8 8 10 10 15 30 14 16
Tax % 12% 7% -6% 1% 4% 23% 28% 27% 23% 20% 33% 31%
Net Profit 2 2 4 5 7 6 6 7 8 12 20 9 11
EPS in Rs 3.21 3.32 3.90 3.77 6.70 10.94 4.88 5.82
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 48% 30% 18% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:10.83%
5 Years:2.89%
3 Years:-0.95%
TTM:10.82%
Compounded Profit Growth
10 Years:14.12%
5 Years:8.94%
3 Years:-5.31%
TTM:18.42%
Stock Price CAGR
10 Years:%
5 Years:-12.13%
3 Years:-40.29%
1 Year:-33.02%
Return on Equity
10 Years:14.48%
5 Years:13.18%
3 Years:13.51%
Last Year:7.45%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
3 3 5 5 5 17 18 18 18 18 18 19 19
Reserves 2 5 9 14 22 43 47 54 57 72 91 122 133
Borrowings 19 23 24 20 20 5 36 35 42 31 38 40 25
4 6 5 6 9 9 11 14 18 13 34 12 16
Total Liabilities 27 37 43 46 56 73 112 121 136 134 180 193 194
5 6 7 7 8 8 20 20 19 18 18 25 26
CWIP 0 1 0 0 0 0 0 0 2 5 7 0 2
Investments 0 0 0 0 0 0 1 1 2 2 2 2 13
22 30 35 39 49 65 91 101 113 109 153 166 153
Total Assets 27 37 43 46 56 73 112 121 136 134 180 193 194

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-12 -2 1 6 4 0 0 -2 19 22 -1 2
-6 -2 -3 -1 -2 -9 -26 3 -18 -1 -20 5
21 3 2 -4 -2 9 29 -5 -0 -21 21 3
Net Cash Flow 3 -1 -1 1 -0 -0 4 -4 0 -0 0 10

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 13% 14% 16% 23% 18% 13% 13% 17% 16% 24% 11%
Debtor Days 114 120 96 109 109 99 117 125 131 128 160 153
Inventory Turnover 2.90 2.59 2.75 3.00 2.46 2.76 2.58 2.42 2.48 2.02 1.48

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
55.05 48.66 45.94 45.94 47.55 47.55 50.07 50.07 54.22 54.22 54.22 54.22
5.93 8.07 5.13 6.88 5.93 6.00 5.29 5.31 1.46 2.90 3.24 4.12
0.20 0.27 0.27 0.28 0.29 0.70 0.77 0.04 0.01 0.00 0.06 0.01
38.82 42.99 48.66 46.91 46.23 45.75 43.87 44.58 44.31 42.88 42.49 41.66