Vilas Transcore Ltd - Stock Valuation and Financial Performance

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

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Vilas Transcore

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Vilas Transcore stock performance -

mw4me loader
P/E Ratio (SA):
51.51
Market Cap:
1,188.6 Cr.
52-wk low:
0
52-wk high:
0

Is Vilas Transcore Ltd an attractive stock to invest in?

1. Is Vilas Transcore Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Vilas Transcore Ltd is a good quality company.

2. Is Vilas Transcore Ltd undervalued or overvalued?

The key valuation ratios of Vilas Transcore Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Vilas Transcore Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Vilas Transcore Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Vilas Transcore:

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.
Vilas Transcore Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 24.3%20.2%19.6%25.9%15.9%6.9%9.9%27.5%25.5%24.1%-
Value Creation
Index
0.70.40.40.90.1-0.5-0.31.00.80.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 147178174179209162133233283310310
Sales YoY Gr.-21.4%-2%2.8%16.6%-22.5%-18.1%75.7%21.3%9.6%-
Adj EPS 3.72.73.93.34.622.89.811.312.59.4
YoY Gr.--26.5%41.5%-13.3%38%-56.6%38.5%252.7%16.1%10.1%-
BVPS (₹) 2527.731.636.240.842.845.755.766.979.697.4
Adj Net
Profit
6.74.96.968.33.6517.620.422.523
Cash Flow from Ops. 2.38.6-2.26.720.511.519.812.913.249.2-
Debt/CF from Ops. 6.51.9-123.60.90.70.40.30.40-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.7%8.2%32.7%9.6%
Adj EPS 14.5%22%65.2%10.1%
BVPS13.8%14.3%20.3%19%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
14.810.3138.59.33.85.116.21615.210.7
Op. Profit
Mgn %
10.77.57.911.37.34.66.611.510.69.8NAN
Net Profit
Mgn %
4.52.843.442.23.87.67.27.37.5
Debt to
Equity
0.30.30.50.40.30.10.1000-
Working Cap
Days
01461441541651761901331301060
Cash Conv.
Cycle
0666883961121134756530

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 32.67%

Net Profit is growing at healthy rate in last 3 years 65.16%

Return on Equity has declined versus last 3 years average to 10.70%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Vilas Transcore Ltd.

Standalone Consolidated
TTM EPS (₹) 9.4 -
TTM Sales (₹ Cr.) 310 -
BVPS (₹.) 97.4 -
Reserves (₹ Cr.) 214 -
P/BV 4.98 -
PE 51.51 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 1,189
Equity (₹ Cr.) 24.5
Face Value (₹) 10
Industry PE 91.8

Management X-Ray of Vilas Transcore:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vilas Transcore

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales147178174179209162133233283310
Operating Expenses 131165161159194155124206253279
Manufacturing Costs3222333456
Material Costs119152148143174140112180236260
Employee Cost 4444554456
Other Costs 666911851778
Operating Profit 161314201579272930
Operating Profit Margin (%) 10.7%7.5%7.9%11.3%7.3%4.5%6.6%11.5%10.4%9.8%
Other Income 1134112224
Interest 4544422322
Depreciation 2222222222
Exceptional Items 0000000000
Profit Before Tax 10711191047242731
Tax 42410202678
Profit After Tax 7578845182023
PAT Margin (%) 4.5%2.8%4.0%4.6%4.0%2.2%3.9%7.7%7.2%7.4%
Adjusted EPS (₹)3.72.83.94.64.72.02.910.011.212.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 455057859396100118137159
Share Capital 33333333318
Reserves 42475482909397115134141
Minority Interest0000000000
Debt151626231778350
Long Term Debt6109101377300
Short Term Debt961713401050
Trade Payables20311928281328403430
Others Liabilities 789161177111212
Total Liabilities 87105110152150122143173189201

Fixed Assets

Gross Block24273254575757596061
Accumulated Depreciation67911141719222528
Net Fixed Assets18202343434138373433
CWIP 0200000000
Investments 0062100001120
Inventories20241825231520515326
Trade Receivables33434965584743224239
Cash Equivalents 466871533384072
Others Assets111191085825811
Total Assets 87105110152150122143173189201

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 29-27201220131349
PBT 10711191047242731
Adjustment 6666744543
Changes in Working Capital -11-0-16-117410-10-1222
Tax Paid -3-4-3-7-3-1-1-6-6-6
Cash Flow From Investing Activity 0-4-31-11100-2-11-10
Capex 0-4-3-3-3-10-20-1
Net Investments 0004-9000-10-9
Others 00000100000
Cash Flow From Financing Activity -9-36-7-10-13-1-7-1-6
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000000-1-3-30
Interest Paid -4-4-4-4-4-2-2-3-2-2
Dividend Paid 0000000000
Others -6110-3-6-111-15-5
Net Cash Flow -7111-18184233
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)14.7710.5112.9813.5112.154.786.5719.6318.3217.5
ROCE (%)24.3420.219.6225.9415.96.859.9327.4925.5224.06
Asset Turnover Ratio1.681.851.821.591.381.1911.481.561.59
PAT to CFO Conversion(x)0.291.8-0.290.882.5340.720.652.13
Working Capital Days
Receivable Days837886100107119124514248
Inventory Days49453937424248566747
Payable Days62616160585366695845

Vilas Transcore Ltd Stock News

Vilas Transcore Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vilas Transcore 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 Vilas Transcore stood at ₹1,188.6.
The latest P/E ratio of Vilas Transcore as of 01-Jan-1970 05:30 is 51.51.
The latest P/B ratio of Vilas Transcore as of 01-Jan-1970 05:30 is 4.98.
The 52-week high of Vilas Transcore is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vilas Transcore is ₹309.7 ( Cr.) .

About Vilas Transcore Ltd

The company was originally incorporated as ‘Bravil Powercore Private Limited’ on November 28, 2006 under the provisions of the Companies Act, 1956 with the Registrar of Companies, Gujarat, Dadra and Nagar Havelli (RoC). Further, pursuant to shareholder’s resolution passed at the Extra Ordinary General Meeting held on March 07, 2007, the name of the company was changed from ‘Bravil Powercore Private Limited’ to ‘Vilas Transcore Private Limited’ vide a fresh certificate of incorporation dated March 15, 2007 issued by the Registrar of Companies, Gujarat, Dadra and Nagar Havelli (RoC). Subsequently pursuant to a takeover agreement dated April 23, 2007 the business of a proprietorship firm ‘M/s Vilas Transcore’, which was being carried out by Promoter Mr. Nilesh Jitubhai Patel, was transferred to the Company as a going concern Further, pursuant to special resolution passed by the shareholders at the extra ordinary general meeting, held on February 22, 2011 the Company was converted into a Public Limited Company and the name of the Company was changed from ‘Vilas Transcore Private Limited’ to ‘Vilas Transcore Limited’ vide a fresh certificate of incorporation dated April 09, 2011.

The company is majorly catering to the power distribution and power engineering industry. Its products, CRGO laminated Core, CRGO core and slit coils are one of the most important parts of different kinds of power transformer, distribution transformer & other current transformers. The core of a transformer is a very important part for the proper functioning of the transformer. The core of the transformer is made through laminated sheets which are used to minimize current losses and CRGO steel material is used to minimize hysteresis losses, it provides a low reluctance path for electromagnetic flux and supports the primary and secondary windings of transformer. The core is laminated to reduce these currents to a minimum as they interfere with the efficient transfer of energy from the primary coil to secondary coil. Considering the importance of core, many points are kept in mind while the designing and manufacturing of the laminations, like manufacturing, functional reliability, longer service life, economy etc. The use of proper material & optimization of the shape are also very important for the efficiency of the transformer.

Business area of the company

The company manufactures and supplies power distribution and transmission components, primarily to transformer and other power equipment manufacturers in India and abroad. The company's product line includes CRGO laminated Core, CRGO core, and slit coils, which are essential components of various types of power transformers, distribution transformers, and other current transformers. 

Major events and milestones

  • 1996: Established a Proprietorship Firm in the name of Vilas Transcore by Nilesh Jitubhai Patel.
  • 2006: Incorporation of the company as “Bravil Powercore Private Limited” under the Companies Act, 1956.
  • 2007: Change in the name of Company from “Bravil Powercore Private Limited” to “Vilas Transcore Private Limited”
  • 2007: Takeover of the business of proprietorship firm Vilas Transcore into Vilas Transcore Private Limited vide takeover agreement dated April 23, 2007.
  • 2011: Received Approval from Powergrid Corporation of India Limited for sourcing Torodial Core for Current Transformers (CTs) upto 400 KV class for Powergrid Projects.
  • 2011: Conversion of Company from Private Limited to Public Limited.


Read More Read Less
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.