Varroc Lighting Systems (India) Pvt Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Electric Equipment | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Varroc Lighting Sys.

M-Cap below 100cr DeciZen not available

Varroc Lighting Systems (India) Pvt Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Varroc Lighting Sys.:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
ROCE % -3.6%-20.7%-30.7%9.5%32.5%14.7%34.9%13.7%-
Value Creation
Index
-1.3-2.5-3.2-0.31.30.11.50.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7682.7124201171203247209209
Sales YoY Gr.-8.9%49.6%62.5%-15.1%18.7%21.7%-15.3%-
Adj EPS -1,547.5-5,967.4-567.349.2213.3114.7298.3130.90
YoY Gr.-NANANA334%-46.2%160%-56.1%-
BVPS (₹) 8,984.92,943.1537.8554.3973.41,038.91,347.21,444.20
Adj Net
Profit
-3.1-11.9-252.29.45.113.15.80
Cash Flow from Ops. 19.3-4.7-1.29.325.518.74115.6-
Debt/CF from Ops. 2.9-12.3-33.551.10.50.30-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA11.1%7%-15.3%
Adj EPS NANA-15%-56.1%
BVPSNA21.9%14.1%7.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20TTM
Return on
Equity %
-17.2-100-169927.911.4259.40
Op. Profit
Mgn %
2.6-9-10.68.39.88.811.48.3NAN
Net Profit
Mgn %
-4.1-14.4-20.21.15.52.55.32.80
Debt to
Equity
3.19.81.71.90.70.20.20-
Working Cap
Days
02231761261381401462730
Cash Conv.
Cycle
0-5-19-38-42-35-45-720

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Varroc Lighting Systems (India) Pvt Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 209 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 63 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 91.8

Management X-Ray of Varroc Lighting Sys.:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Varroc Lighting Sys.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Sales75.9782.71123.74201.01170.69202.64246.58208.95
Operating Expenses 74.0490.35136.84186.40153.92187.49218.48192.94
Manufacturing Costs010.6915.5321.8819.4430.4132.7021.08
Material Costs-2.2758.9192.36128.0899.81106.12136.16104.95
Employee Cost 011.8115.3022.3025.0225.7824.9928.02
Other Costs 76.308.9513.6614.159.6625.1824.6438.89
Operating Profit 1.94-7.64-13.1014.6116.7715.1528.0916.01
Operating Profit Margin (%) 2.5%-9.2%-10.6%7.3%9.8%7.5%11.4%7.7%
Other Income 00.702.301.132.460.422.235.27
Interest 2.044.425.575.714.434.572.312.70
Depreciation 4.607.308.889.318.516.358.5612.08
Exceptional Items 000012.38000
Profit Before Tax -4.71-18.66-25.250.7318.674.6519.456.51
Tax -1.61-6.58-1.17001.406.121.67
Profit After Tax -3.09-12.08-24.080.7318.673.2513.334.84
PAT Margin (%) -4.1%-14.6%-19.5%0.4%10.9%1.6%5.4%2.3%
Adjusted EPS (₹)-1,547.3-6,041.8-547.016.5424.373.8303.0110.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20

Equity and Liabilities

Shareholders Fund 17.975.8923.6624.3942.8345.7159.2863.54
Share Capital 0.020.020.440.440.440.440.440.44
Reserves 17.955.8723.2223.9542.3945.2758.8463.10
Minority Interest00000000
Debt55.9254.3936.9337.8521.262.567.030.17
Long Term Debt55.9253.1316.3628.308.502.532.980
Short Term Debt01.2720.589.5512.760.034.050.17
Trade Payables22.2333.8551.2763.5743.6269.9679.38110.54
Others Liabilities 30.5820.7020.8219.5417.3237.8446.77125.20
Total Liabilities 126.70114.83132.68145.35125.03156.08192.46299.46

Fixed Assets

Gross Block85.9287.4192.53113.7975.8582.8897.5533.20
Accumulated Depreciation24.5731.8740.6849.9217.7624.0832.127.56
Net Fixed Assets61.3555.5451.8563.8758.0958.8165.4325.64
CWIP 0.121.274.170.970.503.2023.7444.52
Investments 00000000
Inventories8.6720.3119.5316.9114.5422.0327.3432.90
Trade Receivables12.8212.9418.8632.9122.1335.4334.1242.97
Cash Equivalents 10.060.303.321.581.940.070.1220.10
Others Assets33.6824.4634.9529.1227.8336.5441.70133.33
Total Assets 126.70114.83132.68145.35125.03156.08192.46299.46

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Cash Flow From Operating Activity 19.29-4.67-1.239.2625.5218.6741.0115.55
PBT -4.71-18.66-25.250.736.294.6519.456.51
Adjustment 6.3211.4814.8415.0712.9111.759.9514.31
Changes in Working Capital 18.212.688.97-6.436.25.3113.250.41
Tax Paid -0.53-0.180.21-0.100.12-3.03-1.64-5.68
Cash Flow From Investing Activity -66.86-2.66-16.01-10.63-2.362.21-41.2619.96
Capex -22.22-2.64-16.01-10.93-2.432.13-41.34-30.22
Net Investments 00000000
Others -44.64-0.0200.300.070.070.0850.18
Cash Flow From Financing Activity 57.34-2.4420.25-0.08-26.80-10.03-3.72-11.65
Net Proceeds from Shares 2.510000000
Net Proceeds from Borrowing 14.431.016.4016.34-21.33-7.03-1.57-6.98
Interest Paid -1.69-3.99-5.54-5.51-4.68-3-2.15-2.16
Dividend Paid 00000000
Others 42.100.5419.39-10.91-0.7900-2.50
Net Cash Flow 9.78-9.773.02-1.45-3.6410.85-3.9623.86
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20
Ratios
ROE (%)-17.22-101.3-162.993.0355.557.3325.47.88
ROCE (%)-3.58-20.68-30.729.4932.5214.6934.9213.74
Asset Turnover Ratio0.60.761.11.591.41.471.410.85
PAT to CFO Conversion(x)N/AN/AN/A12.681.375.743.083.21
Working Capital Days
Receivable Days6251434353515167
Inventory Days4257533030323753
Payable Days-3,581174168164196195200330

Varroc Lighting Systems (India) Pvt Ltd. - (Amalgamated) Stock News

Varroc Lighting Systems (India) Pvt Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Varroc Lighting Sys. on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Varroc Lighting Sys. stood at ₹0.00.
The latest P/E ratio of Varroc Lighting Sys. as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Varroc Lighting Sys. as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Varroc Lighting Sys. is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Varroc Lighting Sys. is ₹208.9 ( Cr.) .

About Varroc Lighting Systems (India) Pvt Ltd. - (Amalgamated)

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.