Vasundhara Rasayans Live BSE/NSE | Vasundhara Rasayans Fundamenta data | Vasundhara Rasayans Balance sheet | Vasundhara Rasayans Quarterly Results | Vasundhara Rasayans Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

21.56
7.40
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

21.71
1.47%
1.18

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
1.30
8.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-6.23
-7.03

PAT CAGR (%)

10 Years
5 Years
3 Years

-
20.11
46.62

P:E (Median)

8 Years
5 Years
3 Years

-
8.14
7.10

P:BV (Average)

8 Years
5 Years
3 Years

-
0.85
0.85

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
5.54
3.37

Quarterly Results

Standalone Figures in Rs. Crores

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 4 5 -21% 5 5 -3% 6 4 32% 5 5 6%
Expenses 3 4 -27% 4 5 -17% 5 5 -2% 5 4 16%
EBITDA 1 1 20% 1 0 - 1 0 - 0 1 -48%
EBIDTM 19% 13% 14% -1% 18% -10% 8% 16%
Other Income 0 0 -47% 1 0 - 0 1 -76% 0 0 56%
Interest 0 0 0 0 0 0% 0 0 -50% 0 0 0
Depreciation 0 0 0% 0 0 -67% 0 0 -100% 0 0 -100%
PBT 1 1 6% 1 0 - 1 0 317% 1 1 -30%
Tax 0 0 67% 1 1 -8% 0 0 0 0 0 0
PAT 1 1 -8% 1 -1 - 1 0 247% 0 1 -51%
PATM 14% 12% 17% -14% 18% 7% 9% 19%
EPS 1.82 1.97 -8% 2.60 -2.29 - 3.25 0.95 242% 1.43 2.95 -52%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0 0 0 0 0 0 0 0 0 0 0 0
Expenses 0 0 0 0 0 0 0 0 0 0 0 0
EBITDA 0 0 0 0 0 0 0 0 0 0 0 0
EBIDTM 0% 0% 0% 0% 0% 0% 0% 0%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
PBT 0 0 0 0 0 0 0 0 0 0 0 0
Tax 0 0 0 0 0 0 0 0 0 0 0 0
PAT 0 0 0 0 0 0 0 0 0 0 0 0
PATM 0% 0% 0% 0% 0% 0% 0% 0%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 20 20 17 15 15 19 21 19 20 14 Net Sales Growth 3% 19% 8% 1% -17% -11% 12% -8% 48% Cost Of Goods Sold 9 9 7 7 8 10 11 10 12 9 Gross Profit 11 11 9 9 8 8 10 8 8 5 GP Margin 56% 57% 57% 56% 50% 44% 48% 44% 40% 35% Total Expenditure 17 19 15 14 14 17 17 16 19 12 Power & Fuel Cost - 1 1 1 2 2 2 2 2 0 % Of Sales - 5% 4% 5% 10% 10% 9% 9% 8% 0% Employee Cost - 3 3 3 2 2 2 2 2 1 % Of Sales - 17% 16% 20% 14% 12% 10% 10% 10% 7% Manufacturing Exp. - 2 2 1 1 1 1 1 0 0 % Of Sales - 8% 10% 6% 8% 5% 4% 5% 1% 0% General & Admin Exp. - 2 1 1 1 1 1 1 1 3 % Of Sales - 8% 8% 9% 5% 4% 3% 3% 6% 19% Selling & Distn. Exp. - 2 1 1 1 1 1 1 0 0 % Of Sales - 11% 5% 5% 4% 4% 4% 4% 1% 0% Miscellaneous Exp. - 0 0 0 0 0 0 0 1 0 % Of Sales - 1% 2% 0% 0% 0% 1% 1% 5% 0% EBITDA 3 1 2 2 1 2 4 2 2 1 EBITDA Margin 15% 6% 11% 11% 9% 9% 17% 12% 8% 9% Other Income 1 1 8 0 0 0 0 0 1 1 Interest 0 0 0 0 1 1 1 1 1 1 Depreciation 0 0 0 1 1 0 1 1 1 1 PBT 4 2 9 1 0 1 2 1 1 0 Tax 1 1 3 1 0 0 1 0 0 0 Tax Rate 30% 30% 28% 60% 44% 34% 34% 41% 31% 40% PAT 3 1 7 0 0 1 1 0 0 0 PAT before Minority Interest 3 1 7 0 0 1 1 0 0 0 Minority Interest 0 0 0 0 0 0 0 0 0 0 PAT Margin 14% 7% 39% 3% 2% 3% 7% 3% 2% 2% PAT Growth 155% -78% 1,317% 92% -59% -59% 194% 9% 76% EPS 9.09 4.53 20.38 1.44 0.75 1.81 4.41 1.50 1.38 0.78

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

Net Sales Growth

19%

-17%

-11%

12%

-8%

48%

Cost Of Goods Sold

Gross Profit

GP Margin

56%

57%

56%

50%

44%

48%

44%

40%

35%

Total Expenditure

Power & Fuel Cost

% Of Sales

10%

Employee Cost

% Of Sales

17%

16%

20%

14%

12%

10%

Manufacturing Exp.

% Of Sales

10%

General & Admin Exp.

% Of Sales

19%

Selling & Distn. Exp.

% Of Sales

11%

Miscellaneous Exp.

% Of Sales

EBITDA

EBITDA Margin

15%

11%

17%

12%

Other Income

Interest

Depreciation

PBT

Tax

Tax Rate

30%

28%

60%

44%

34%

41%

31%

40%

PAT

PAT before Minority Interest

Minority Interest

PAT Margin

14%

39%

PAT Growth

155%

-78%

1,317%

92%

-59%

194%

76%

EPS

9.09

4.53

20.38

1.44

0.75

1.81

4.41

1.50

1.38

0.78

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 15 14 7 7 7 7 5 5 0 Share Capital 3 3 3 3 3 3 3 3 3 Total Reserves 12 11 4 4 4 3 2 2 2 Non-Current Liabilities 0 0 1 1 2 2 3 3 0 Secured Loans 0 0 0 0 1 1 2 3 0 Unsecured Loans 0 0 0 0 0 0 0 0 3 Long Term Provisions 0 0 0 0 0 0 0 0 0 Current Liabilities 6 7 6 7 8 6 7 7 0 Trade Payables 1 1 1 1 2 1 1 2 2 Other Current Liabilities 0 1 1 1 1 1 1 0 0 Short Term Borrowings 0 1 3 5 4 3 4 4 3 Short Term Provisions 4 3 1 1 1 1 0 0 1 Total Liabilities 21 20 13 15 17 14 15 15 0 Net Block 0 0 7 7 8 6 7 7 8 Gross Block 0 0 17 17 17 15 15 14 8 Accumulated Depreciation 0 0 11 10 10 9 8 7 0 Non Current Assets 0 0 7 7 8 6 7 7 0 Capital Work in Progress 0 0 0 0 0 0 0 0 0 Non Current Investment 0 0 0 0 0 0 0 0 0 Long Term Loans & Adv. 0 0 0 0 0 0 0 0 0 Other Non Current Assets 0 0 0 0 0 0 0 0 0 Current Assets 21 20 7 8 9 8 9 7 0 Current Investments 1 1 0 0 0 0 0 0 0 Inventories 2 1 1 1 1 1 1 2 1 Sundry Debtors 5 6 4 4 4 4 5 3 2 Cash & Bank 0 1 0 0 0 0 0 0 0 Other Current Assets 12 0 0 0 4 3 2 2 3 Short Term Loans & Adv. 12 11 1 3 3 3 2 2 3 Net Current Assets 15 14 1 1 1 2 1 1 0 Total Assets 21 20 13 15 17 14 15 15 0

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

Share Capital

Total Reserves

Non-Current Liabilities

Secured Loans

Unsecured Loans

Long Term Provisions

Current Liabilities

Trade Payables

Other Current Liabilities

Short Term Borrowings

Short Term Provisions

Total Liabilities

Net Block

Gross Block

Accumulated Depreciation

Non Current Assets

Capital Work in Progress

Non Current Investment

Long Term Loans & Adv.

Other Non Current Assets

Current Assets

Current Investments

Inventories

Sundry Debtors

Cash & Bank

Other Current Assets

Short Term Loans & Adv.

Net Current Assets

Total Assets

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 0 -11 2 1 2 3 2 1 PBT 2 9 1 0 1 2 1 1 Adjustment -1 -8 1 1 1 2 2 1 Changes in Working Capital 0 -10 1 0 0 0 0 -1 Cash after chg. in Working capital 2 -8 3 1 2 4 2 1 Interest Paid 0 0 0 0 0 0 0 1 Tax Paid -1 -2 0 0 0 -1 0 0 Other Direct Exp. Paid 0 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 0 0 0 0 Cash From Investing Activity 1 13 0 0 -2 -1 0 0 Net Fixed Assets 0 17 0 0 -2 0 0 Net Investments 0 -1 0 0 0 0 0 Others 1 -3 0 0 0 0 0 Cash from Financing Activity -1 -2 -2 -1 0 -3 -1 -2 Net Cash Inflow / Outflow 0 0 0 0 0 0 0 0 Opening Cash & Equivalents 1 0 0 0 0 0 0 0 Closing Cash & Equivalent 0 1 0 0 0 0 0 0

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Cash From Operating Activity

-11

PBT

Adjustment

-1

-8

Changes in Working Capital

-10

-1

Cash after chg. in Working capital

-8

Interest Paid

Tax Paid

-1

-2

-1

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-2

-1

Net Fixed Assets

-2

Net Investments

-1

Others

-3

Cash from Financing Activity

-1

-2

-1

-3

-1

-2

Net Cash Inflow / Outflow

Opening Cash & Equivalents

Closing Cash & Equivalent

Financial Ratios

Standalone

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 47 43 23 22 22 20 17 16 0 ROA 7% 39% 3% 1% 4% 10% 3% 6% 0% ROE 10% 62% 6% 3% 9% 24% 9% 9% 5% ROCE 14% 72% 14% 8% 12% 24% 13% 19% 31% Fixed Asset Turnover 45.84 1.92 0.93 0.96 1.25 1.52 1.38 1.86 1.82 Receivable days 102 105 87 85 69 69 74 53 65 Inventory Days 26 27 27 27 23 17 25 28 37 Payable days 25 29 22 31 32 27 34 32 0 Cash Conversion Cycle 103 103 92 81 60 60 65 49 102 Total Debt/Equity 0.03 0.10 0.43 0.70 0.81 0.68 1.24 1.38 0.73 Interest Cover 27 53 4 2 3 4 2 2 2

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

ROA

39%

10%

ROE

10%

62%

24%

ROCE

14%

72%

14%

12%

24%

13%

19%

31%

Fixed Asset Turnover

45.84

1.92

0.93

0.96

1.25

1.52

1.38

1.86

1.82

Receivable days

102

105

Inventory Days

Payable days

Cash Conversion Cycle

103

102

Total Debt/Equity

0.03

0.10

0.43

0.70

0.81

0.68

1.24

1.38

0.73

Interest Cover

Vasundhara Rasayans Ltd.

Chemicals

BSE: 538634 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update

Vasundhara Rasayans Ltd.

Chemicals

BSE: 538634 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Annual Reports:

News Update