Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

IT - Software

Rating :
46/99  (View)

BSE: 533056 | NSE: Not Listed

31.95
-0.15 (-0.47%)
25-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  35.10
  •  35.10
  •  31.60
  •  32.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9111
  •  2.91
  •  38.85
  •  12.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 73.02
  • 12.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 76.00
  • 3.14%
  • 0.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.98%
  • 3.26%
  • 59.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.71
  • -1.17
  • -5.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.44
  • 3.20
  • -11.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.29
  • 3.04
  • -25.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.87
  • 5.61
  • 5.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.39
  • 0.64
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.86
  • 3.05
  • 3.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
14.46
16.54
-12.58%
11.75
12.33
-4.70%
28.01
43.64
-35.82%
16.52
11.88
39.06%
Expenses
10.28
14.03
-26.73%
9.29
8.92
4.15%
25.74
38.97
-33.95%
12.44
7.47
66.53%
EBITDA
4.18
2.52
65.87%
2.45
3.41
-28.15%
2.28
4.67
-51.18%
4.08
4.41
-7.48%
EBIDTM
28.93%
15.21%
20.88%
27.64%
8.13%
10.69%
24.71%
37.12%
Other Income
0.00
0.07
-100.00%
0.00
0.03
-100.00%
0.17
0.28
-39.29%
0.02
0.15
-86.67%
Interest
0.09
0.01
800.00%
0.17
0.01
1,600.00%
0.02
0.04
-50.00%
0.11
0.00
0.00
Depreciation
2.08
0.88
136.36%
0.62
0.88
-29.55%
1.81
1.99
-9.05%
0.88
0.86
2.33%
PBT
2.01
1.70
18.24%
1.66
2.55
-34.90%
0.62
2.92
-78.77%
3.11
3.71
-16.17%
Tax
0.51
0.28
82.14%
0.31
0.59
-47.46%
0.28
0.08
250.00%
0.66
1.04
-36.54%
PAT
1.51
1.42
6.34%
1.35
1.96
-31.12%
0.34
2.84
-88.03%
2.46
2.67
-7.87%
PATM
10.43%
8.58%
11.53%
15.87%
1.22%
6.51%
14.87%
22.44%
EPS
0.66
0.62
6.45%
0.59
0.85
-30.59%
0.15
1.24
-87.90%
1.07
1.16
-7.76%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
70.74
77.17
77.34
91.70
100.48
81.83
Net Sales Growth
-16.17%
-0.22%
-15.66%
-8.74%
22.79%
 
Cost Of Goods Sold
0.00
25.18
22.36
21.25
52.48
45.63
Gross Profit
70.74
51.99
54.98
70.45
47.99
36.20
GP Margin
100.00%
67.37%
71.09%
76.83%
47.76%
44.24%
Total Expenditure
57.75
63.22
60.70
66.43
84.21
69.91
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.01
% Of Sales
-
0%
0%
0%
0%
0.01%
Employee Cost
-
8.57
11.76
3.07
3.44
4.12
% Of Sales
-
11.11%
15.21%
3.35%
3.42%
5.03%
Manufacturing Exp.
-
24.18
19.13
40.37
26.84
18.90
% Of Sales
-
31.33%
24.73%
44.02%
26.71%
23.10%
General & Admin Exp.
-
4.23
7.32
1.57
1.31
1.06
% Of Sales
-
5.48%
9.46%
1.71%
1.30%
1.30%
Selling & Distn. Exp.
-
1.03
0.10
0.10
0.12
0.15
% Of Sales
-
1.33%
0.13%
0.11%
0.12%
0.18%
Miscellaneous Exp.
-
0.04
0.01
0.07
0.02
0.04
% Of Sales
-
0.05%
0.01%
0.08%
0.02%
0.05%
EBITDA
12.99
13.95
16.64
25.27
16.27
11.92
EBITDA Margin
18.36%
18.08%
21.52%
27.56%
16.19%
14.57%
Other Income
0.19
0.28
0.90
0.40
1.15
1.75
Interest
0.39
0.17
0.19
0.06
0.04
0.07
Depreciation
5.39
5.71
4.56
4.06
3.24
7.30
PBT
7.40
8.35
12.79
21.56
14.14
6.31
Tax
1.76
2.10
2.80
6.57
3.88
0.93
Tax Rate
23.78%
25.15%
21.89%
30.47%
27.44%
14.74%
PAT
5.66
6.25
9.99
14.99
10.26
5.38
PAT before Minority Interest
5.66
6.25
9.99
14.99
10.26
5.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.00%
8.10%
12.92%
16.35%
10.21%
6.57%
PAT Growth
-36.33%
-37.44%
-33.36%
46.10%
90.71%
 
Unadjusted EPS
2.47
2.73
4.36
6.55
4.48
2.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
109.64
105.69
78.01
58.17
38.69
Share Capital
22.93
22.93
15.94
14.25
14.13
Total Reserves
85.43
81.47
53.97
34.17
24.53
Non-Current Liabilities
6.87
7.37
7.04
3.77
3.78
Secured Loans
0.25
0.35
0.48
0.05
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
18.14
14.52
34.28
36.57
34.81
Trade Payables
1.21
8.02
16.93
23.16
24.10
Other Current Liabilities
10.26
2.45
9.82
9.30
7.47
Short Term Borrowings
5.04
0.00
4.44
0.00
0.00
Short Term Provisions
1.64
4.05
3.08
4.12
3.23
Total Liabilities
134.65
127.58
119.33
98.51
77.28
Net Block
36.66
31.03
32.37
26.11
13.14
Gross Block
78.50
67.16
63.94
77.63
61.41
Accumulated Depreciation
41.84
36.13
31.57
51.51
48.27
Non Current Assets
59.10
38.92
32.97
26.74
13.14
Capital Work in Progress
0.00
7.87
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
22.44
0.03
0.60
0.62
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Current Assets
75.56
88.65
86.35
71.78
64.13
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
1.05
0.94
1.18
16.12
13.78
Sundry Debtors
21.86
41.51
56.60
29.26
24.84
Cash & Bank
2.43
3.34
2.32
8.37
5.67
Other Current Assets
50.22
20.96
0.00
7.42
19.84
Short Term Loans & Adv.
50.20
21.90
26.25
10.61
4.58
Net Current Assets
57.41
74.14
52.08
35.21
29.33
Total Assets
134.66
127.57
119.32
98.52
77.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
8.09
-8.39
-6.98
8.97
0.71
PBT
8.35
12.79
21.56
14.14
6.31
Adjustment
3.49
1.74
2.52
3.19
5.54
Changes in Working Capital
-1.65
-20.12
-26.43
-6.16
-10.21
Cash after chg. in Working capital
10.19
-5.59
-2.35
11.18
1.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.10
-2.80
-4.63
-2.21
-0.93
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11.27
-10.98
-10.26
-16.16
1.50
Net Fixed Assets
-3.47
-3.22
13.69
-5.07
Net Investments
0.00
0.00
-4.00
-3.00
Others
-7.80
-7.76
-19.95
-8.09
Cash from Financing Activity
2.26
20.40
11.19
9.88
0.40
Net Cash Inflow / Outflow
-0.92
1.03
-6.05
2.69
2.61
Opening Cash & Equivalents
3.34
2.32
8.37
5.67
3.06
Closing Cash & Equivalent
2.43
3.34
2.32
8.37
5.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
47.26
45.54
43.87
33.98
27.36
ROA
4.76%
8.09%
13.76%
11.68%
6.96%
ROE
5.87%
11.46%
25.33%
23.57%
13.91%
ROCE
7.70%
13.71%
30.59%
29.25%
16.49%
Fixed Asset Turnover
1.06
1.18
1.30
1.45
1.33
Receivable days
149.88
231.51
170.88
98.27
110.80
Inventory Days
4.71
5.02
34.45
54.33
61.49
Payable days
26.04
78.60
106.26
100.15
115.27
Cash Conversion Cycle
128.55
157.93
99.07
52.45
57.02
Total Debt/Equity
0.05
0.00
0.07
0.00
0.00
Interest Cover
49.79
69.16
369.75
383.27
93.02

News Update


  • Vedavaag Systems - Quarterly Results
    29th Oct 2020, 23:05 PM

    Read More
  • Vedavaag Systems bags order worth Rs 92 crore
    27th Oct 2020, 08:59 AM

    The company has received a work order for supply, installation and maintenance of 1 lakh IOT devices

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.