V-Marc India Ltd

V-Marc India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

V-Marc India Ltd

₹ 187 -5.00%
06 Dec - close price
Company website NSE - SM : VMARCIND
About

Incorporated in 2014, V -Marc India Ltd manufactures PVC Insulated Wires & Cables[1]

Key Points

Business Overview:[1]
Company manufactures various types of wires & cables in Single & Multi-core with Copper /Aluminium Conductors and possess properties of FR, HRFR, FRLS, HFFR etc.

Website NSE - SM
  • Market Cap ₹ 426 Cr.
  • Current Price ₹ 187
  • High / Low ₹ 220 / 36.9
  • Stock P/E 31.5
  • Book Value ₹ 37.4
  • Dividend Yield 0.00 %
  • ROCE 18.5 %
  • ROE 14.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 12.6% over last 3 years.
  • Promoters have pledged 42.9% of their holding.

* 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: Cables Industry: Cables - Power

Edit Columns
Loading peers table ...

Half Yearly Results

Figures in Rs. Crores

Mar 2020 Sep 2020 Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023
84 65 110 56 125 115 133 175
77 60 100 51 116 106 117 158
Operating Profit 7 5 10 5 10 9 16 17
OPM % 9% 8% 9% 9% 8% 8% 12% 10%
0 0 0 0 1 0 2 0
Interest 4 2 3 3 3 5 6 6
Depreciation 1 0 1 1 1 1 1 4
Profit before tax 3 2 6 1 6 3 10 8
Tax % 33% 26% 27% 25% 23% 25% 23% 27%
2 2 4 1 4 2 8 6
EPS in Rs 1.44 1.07 2.44 0.24 1.95 1.05 3.53 2.41
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
5 71 107 129 170 172 179 245 308
5 66 101 121 156 157 163 219 274
Operating Profit 0 5 6 8 14 15 15 26 33
OPM % 5% 8% 6% 6% 8% 9% 9% 11% 11%
0 0 0 0 0 0 1 3 3
Interest 0 2 2 3 6 6 7 12 13
Depreciation 0 1 1 1 1 2 3 3 5
Profit before tax 0 2 3 4 7 8 6 14 18
Tax % 50% 23% 25% 28% 28% 27% 23% 23%
0 2 2 3 5 6 5 10 14
EPS in Rs 0.03 1.11 1.73 2.12 3.09 3.45 2.19 4.59 5.94
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 13%
TTM: 28%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 29%
TTM: 98%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 263%
Return on Equity
10 Years: %
5 Years: %
3 Years: 13%
Last Year: 14%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 12 14 14 14 16 17 23 23 23
Reserves 0 2 4 7 19 25 47 57 62
16 17 16 29 45 49 57 76 136
18 12 12 20 51 40 66 91 117
Total Liabilities 45 44 47 71 131 131 193 246 338
7 6 6 7 10 20 18 55 54
CWIP 0 0 0 2 10 1 3 15 45
Investments 0 0 0 0 0 0 0 0 0
39 39 41 62 110 110 172 176 240
Total Assets 45 44 47 71 131 131 193 246 338

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-6 -0 -0 3 10 2 -3 34
-7 -0 0 -4 -6 -2 -19 -33
13 2 -0 0 -3 -1 23 -0
Net Cash Flow 0 2 -0 -0 1 -1 0 -0

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 1,233 90 71 84 123 74 136 84
Inventory Days 1,480 101 59 69 114 148 178 162
Days Payable 1,379 59 45 59 122 93 98 132
Cash Conversion Cycle 1,334 132 85 94 116 129 215 114
Working Capital Days 1,474 129 96 119 123 147 175 128
ROCE % 15% 16% 16% 16% 13% 18%

Shareholding Pattern

Numbers in percentages

Apr 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023
69.96% 69.96% 69.96% 69.96% 69.96% 69.96%
30.04% 30.04% 30.04% 30.04% 30.04% 30.04%
No. of Shareholders 8274664965146501,002

Documents

Announcements

Annual reports

Credit ratings