Visaka Industries Ltd

About [ edit ]

Visaka Industries is engaged in the business of manufacture of cement fibre sheets, fibre cement boards & panels, solar panels and synthetic yarn.

  • Market Cap 840 Cr.
  • Current Price 510
  • High / Low 535 / 94.0
  • Stock P/E 9.70
  • Book Value 348
  • Dividend Yield 2.94 %
  • ROCE 9.82 %
  • ROE 9.79 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company has been maintaining a healthy dividend payout of 27.24%
  • Promoter holding has increased by 1.34% over last quarter.

Cons

  • The company has delivered a poor sales growth of 0.57% over past five years.
  • Company has a low return on equity of 13.12% for last 3 years.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
260 346 251 240 300 353 228 241 228 285 226 281
224 292 219 216 266 304 210 220 207 227 186 239
Operating Profit 36 53 32 24 34 49 18 21 20 58 41 42
OPM % 14% 15% 13% 10% 11% 14% 8% 9% 9% 20% 18% 15%
Other Income 1 7 2 1 2 1 2 1 2 2 2 2
Interest 5 5 4 5 5 4 4 4 5 4 3 3
Depreciation 8 9 8 9 9 11 10 10 10 10 10 10
Profit before tax 23 46 21 12 21 35 6 9 8 46 30 31
Tax % 33% 35% 33% 22% 34% 34% -119% 28% 9% 25% 26% 26%
Net Profit 15 30 14 9 14 23 13 6 7 34 22 23
EPS in Rs 9.56 19.10 8.78 5.72 8.84 14.53 8.32 3.87 4.32 21.67 13.87 13.98
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
577 604 650 750 916 892 1,021 1,005 961 1,012 1,136 1,050 1,020
495 494 566 672 809 835 925 910 843 862 993 942 859
Operating Profit 83 111 84 78 107 57 96 95 117 150 144 109 161
OPM % 14% 18% 13% 10% 12% 6% 9% 9% 12% 15% 13% 10% 16%
Other Income 7 6 11 5 2 5 2 3 6 5 12 7 8
Interest 18 12 10 14 15 21 22 21 20 18 20 17 14
Depreciation 17 18 16 18 20 22 43 36 34 35 35 41 40
Profit before tax 55 86 68 51 75 19 33 40 69 102 100 57 115
Tax % 35% 34% 34% 33% 32% 36% 36% 39% 38% 35% 33% 14%
Net Profit 36 57 45 34 51 12 21 24 43 67 67 49 87
EPS in Rs 22.63 36.02 28.38 21.62 31.92 7.54 13.37 15.39 26.94 41.91 42.45 31.04 53.84
Dividend Payout % 18% 14% 18% 23% 19% 33% 37% 33% 22% 17% 17% 48%
Compounded Sales Growth
10 Years:6%
5 Years:1%
3 Years:3%
TTM:-9%
Compounded Profit Growth
10 Years:-2%
5 Years:18%
3 Years:5%
TTM:53%
Stock Price CAGR
10 Years:17%
5 Years:38%
3 Years:-9%
1 Year:138%
Return on Equity
10 Years:12%
5 Years:12%
3 Years:13%
Last Year:10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
16 16 16 16 16 16 16 16 16 16 16 16 16
Reserves 172 220 245 271 310 317 316 331 377 430 484 489 558
Borrowings 169 162 173 159 277 265 304 321 213 241 246 263 111
109 128 104 129 136 130 154 151 155 198 180 176 214
Total Liabilities 466 526 539 574 740 728 790 819 760 885 926 944 900
198 208 202 244 250 334 312 294 327 322 419 406 405
CWIP 11 9 8 4 16 21 0 4 12 69 1 9 1
Investments 2 2 15 15 15 15 15 10 0 0 0 0 0
255 307 313 310 458 358 463 511 422 494 506 529 494
Total Assets 466 526 539 574 740 728 790 819 760 885 926 944 900

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
87 75 27 71 -54 121 8 89 153 88 71 74
-20 -30 -42 -41 -59 -91 -21 -28 -62 -105 -49 -34
-52 -30 8 -30 93 -38 16 -14 -128 1 -26 -40
Net Cash Flow 15 15 -7 0 -20 -7 2 47 -37 -16 -3 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 22% 27% 19% 15% 17% 7% 9% 9% 14% 18% 17% 10%
Debtor Days 34 31 39 36 34 40 46 53 57 54 50 49
Inventory Turnover 3.83 3.29 3.02 3.17 2.71 2.64 2.87 2.58 2.54 2.48 2.34 1.93

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
41.28 41.29 41.49 41.56 41.69 41.70 41.70 42.16 42.46 43.80 44.50 45.85
6.30 5.76 3.91 3.37 3.08 3.02 1.83 1.32 1.30 1.30 1.29 1.31
0.84 0.11 0.11 0.10 0.11 0.10 0.09 0.21 0.16 0.23 0.03 0.03
51.58 52.84 54.48 54.97 55.12 55.18 56.39 56.31 56.07 54.67 54.18 52.81

Documents

Add document