Vera Synthetic Live BSE/NSE | Vera Synthetic Fundamenta data | Vera Synthetic Balance sheet | Vera Synthetic Quarterly Results | Vera Synthetic Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

19.67
10.61
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

19.08
N/A
1.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

P:E (Median)

8 Years
5 Years
3 Years

P:BV (Average)

8 Years
5 Years
3 Years

EV:EBITDA (Average)

8 Years
5 Years
3 Years

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 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

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
Net Sales - 34 22 18 22 25 20 22 Net Sales Growth - 53% 21% -16% -12% 24% -8% Cost Of Goods Sold - 25 15 13 17 18 15 19 Gross Profit - 9 7 5 5 6 5 3 GP Margin - 27% 32% 27% 21% 26% 27% 12% Total Expenditure - 31 20 17 21 24 19 21 Power & Fuel Cost - 1 1 1 1 0 1 0 % Of Sales - 4% 6% 6% 5% 0% 5% 0% Employee Cost - 3 2 1 1 1 1 1 % Of Sales - 8% 7% 6% 5% 5% 7% 5% Manufacturing Exp. - 0 0 0 1 3 2 0 % Of Sales - 0% 2% 0% 6% 10% 9% 0% General & Admin Exp. - 2 1 1 0 0 0 0 % Of Sales - 5% 6% 5% 0% 0% 1% 1% Selling & Distn. Exp. - 1 0 1 0 1 0 0 % Of Sales - 2% 1% 4% 1% 5% 1% 0% Miscellaneous Exp. - 0 0 0 0 0 0 0 % Of Sales - 0% 0% 1% 0% 0% 0% 0% EBITDA - 3 2 1 1 1 1 1 EBITDA Margin - 8% 10% 5% 4% 4% 5% 6% Other Income - 0 0 0 0 0 0 0 Interest - 0 0 0 0 0 0 1 Depreciation - 1 0 0 0 0 0 0 PBT - 2 2 1 1 0 0 0 Tax - 1 0 0 0 0 0 0 Tax Rate - 29% 31% 31% 36% 33% -4% 64% PAT - 1 1 0 0 0 1 0 PAT before Minority Interest - 1 1 0 0 0 1 0 Minority Interest - 0 0 0 0 0 0 0 PAT Margin - 4% 5% 2% 2% 1% 3% 1% PAT Growth - 32% 147% 19% 9% -35% 183% EPS - 2.86 2.16 0.88 0.73 0.67 1.04 0.37

Description

TTM

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Net Sales

Net Sales Growth

53%

21%

-16%

-12%

24%

-8%

Cost Of Goods Sold

Gross Profit

GP Margin

27%

32%

27%

21%

26%

27%

12%

Total Expenditure

Power & Fuel Cost

% Of Sales

Employee Cost

% Of Sales

Manufacturing Exp.

% Of Sales

10%

General & Admin Exp.

% Of Sales

Selling & Distn. Exp.

% Of Sales

Miscellaneous Exp.

% Of Sales

EBITDA

EBITDA Margin

10%

Other Income

Interest

Depreciation

PBT

Tax

Tax Rate

29%

31%

36%

33%

-4%

64%

PAT

PAT before Minority Interest

Minority Interest

PAT Margin

PAT Growth

32%

147%

19%

-35%

183%

EPS

2.86

2.16

0.88

0.73

0.67

1.04

0.37

Results Balance Sheet

Standalone Figures in Rs. Crores

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

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

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
Cash From Operating Activity -1 -1 0 1 2 1 1 PBT 2 2 1 1 0 0 0 Adjustment 0 0 0 0 1 1 1 Changes in Working Capital -3 -3 -1 0 1 0 -1 Cash after chg. in Working capital -1 -1 0 1 2 1 1 Interest Paid 0 0 0 0 0 0 0 Tax Paid -1 0 0 0 0 0 0 Other Direct Exp. Paid 0 0 0 0 0 0 0 Extra & Other Items 0 0 0 0 0 0 0 Cash From Investing Activity -1 -3 0 0 0 0 -1 Net Fixed Assets -1 -3 0 0 0 0 Net Investments 0 0 0 0 0 0 Others 0 0 0 0 0 0 Cash from Financing Activity 4 4 0 0 -2 -1 0 Net Cash Inflow / Outflow 2 0 0 1 0 0 0 Opening Cash & Equivalents 1 0 1 0 0 0 0 Closing Cash & Equivalent 2 1 0 1 0 0 0

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Cash From Operating Activity

-1

PBT

Adjustment

Changes in Working Capital

-3

-1

Cash after chg. in Working capital

-1

Interest Paid

Tax Paid

-1

Other Direct Exp. Paid

Extra & Other Items

Cash From Investing Activity

-1

-3

-1

Net Fixed Assets

-1

-3

Net Investments

Others

Cash from Financing Activity

-2

-1

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
Book Value (Rs.) 24 14 23 21 19 18 17 ROA 9% 9% 6% 6% 5% 6% 2% ROE 17% 23% 11% 10% 10% 16% 6% ROCE 19% 25% 15% 16% 15% 12% 16% Fixed Asset Turnover 4.17 3.62 4.01 4.93 5.86 4.78 5.22 Receivable days 85 83 44 49 45 57 56 Inventory Days 11 23 22 16 23 42 37 Payable days 28 33 12 12 9 14 17 Cash Conversion Cycle 68 72 55 52 59 86 77 Total Debt/Equity 0.15 0.97 0.21 0.22 0.38 1.04 1.29 Interest Cover 9 5 7 5 2 2 2

Description

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Book Value (Rs.)

ROA

ROE

17%

23%

11%

10%

16%

ROCE

19%

25%

15%

16%

15%

12%

16%

Fixed Asset Turnover

4.17

3.62

4.01

4.93

5.86

4.78

5.22

Receivable days

Inventory Days

Payable days

Cash Conversion Cycle

Total Debt/Equity

0.15

0.97

0.21

0.22

0.38

1.04

1.29

Interest Cover

Vera Synthetic Ltd.

Textile

BSE: Not Listed | NSE: VERA

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

Vera Synthetic Ltd.

Textile

BSE: Not Listed | NSE: VERA

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