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

DeciZen not available for IPO

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0%16.2%13.7%12.8%9%10.3%4.9%5.8%16.9%16.6%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0147178174179209162133233283209
Sales YoY Gr.-NA21.4%-2%2.8%16.6%-22.5%-18.1%75.7%21.3%-
Adj EPS 03.72.73.93.34.622.89.811.30
YoY Gr.-NA-26.5%41.5%-13.3%38%-56.6%38.5%252.7%16%-
BVPS (₹) 02527.731.636.240.842.845.755.766.90
Adj Net
Profit
06.74.96.968.33.6517.620.4NAN
Cash Flow from Ops. 02.38.6-2.26.720.511.519.812.913.2-
Debt/CF from Ops. 06.51.9-123.60.90.70.40.30.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA9.5%20.4%21.3%
Adj EPS NA27.7%78.3%16%
BVPSNA13.1%16%20.1%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
014.810.3138.59.33.85.116.2160
Op. Profit
Mgn %
010.77.57.911.37.34.66.611.510.6NAN
Net Profit
Mgn %
04.52.843.442.23.87.67.2NAN
Debt to
Equity
00.30.30.50.40.30.10.100-
Working Cap
Days
001461441541651761901331300
Cash Conv.
Cycle
006668839611211347560

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Vilas Transcore Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 209 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 70 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) -
Industry PE 98.6

Management X-Ray of Vilas Transcore:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

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'23
Sales146.58177.97174.48179.27209161.92132.65233.03282.61
Operating Expenses 130.85164.65160.64159.02193.76154.56123.94206.30253.29
Manufacturing Costs2.562.261.622.483.322.8134.304.35
Material Costs118.55152.32148.49142.99174.45139.65111.52180.06236.36
Employee Cost 3.573.894.384.285.224.574.344.464.95
Other Costs 6.176.176.159.2710.787.525.0817.487.64
Operating Profit 15.7413.3213.8420.2515.247.368.7126.7329.31
Operating Profit Margin (%) 10.7%7.5%7.9%11.3%7.3%4.5%6.6%11.5%10.4%
Other Income 0.561.072.724.171.440.832.202.152.18
Interest 4.415.373.793.724.452.431.632.561.96
Depreciation 1.661.641.862.012.232.122.242.272.32
Exceptional Items -0.020.03-0.01-0.02-0.020000
Profit Before Tax 10.207.4010.9018.679.983.637.0424.0527.21
Tax 3.572.423.9710.431.560.041.816.147.05
Profit After Tax 6.644.986.938.248.423.605.2317.9120.16
PAT Margin (%) 4.5%2.8%4.0%4.6%4.0%2.2%3.9%7.7%7.1%
Adjusted EPS (₹)3.72.83.94.64.72.02.910.011.2
Dividend Payout Ratio (%)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'23

Equity and Liabilities

Shareholders Fund 44.9249.9056.8385.1392.8595.75100.29117.51136.98
Share Capital 333333333
Reserves 41.9246.9053.8382.1389.8592.7597.29114.51133.98
Minority Interest000000000
Debt15.1215.8825.7522.9217.307.207.583.474.90
Long Term Debt6.469.668.959.8313.107.206.533.470.05
Short Term Debt8.666.2216.8013.094.2001.0504.84
Trade Payables20.2630.8819.1227.6528.1312.7627.7640.3934.47
Others Liabilities 7.028.018.6216.4911.476.637.0311.2912.45
Total Liabilities 87.32104.67110.32152.19149.76122.34142.66172.66188.80

Fixed Assets

Gross Block24.2726.9731.7254.2456.6357.3257.3259.3959.80
Accumulated Depreciation5.797.319.1710.8713.8016.6019.4222.3025.31
Net Fixed Assets18.4819.6622.5543.3742.8340.7237.9037.0934.49
CWIP 0.041.590.040.050.210.050.230.050
Investments 005.621.5310.0600.13010.69
Inventories19.6724.1217.6524.742314.6220.3351.1853.29
Trade Receivables33.2843.0549.2264.6958.2447.3442.6422.1342.39
Cash Equivalents 4.485.506.197.566.9515.0833.1237.5439.56
Others Assets11.3610.749.0610.258.474.538.3324.688.38
Total Assets 87.32104.67110.32152.19149.76122.34142.66172.66188.80

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 2.328.62-2.206.6920.5011.5219.7612.9113.19
PBT 10.237.3710.9118.69103.647.0424.0527.21
Adjustment 5.555.795.825.936.974.374.464.984.09
Changes in Working Capital -10.69-0.31-16.24-11.226.74.349.87-10.03-11.85
Tax Paid -2.65-4.12-2.58-6.57-2.85-0.88-1.10-5.91-6.03
Cash Flow From Investing Activity -0.13-4.42-3.201.24-11.059.64-0.49-1.82-10.64
Capex -0.13-4.42-3.20-2.84-2.55-0.53-0.39-1.97-0.18
Net Investments 0004.08-8.500-0.100.16-10.46
Others 0000010.17000
Cash Flow From Financing Activity -9.31-3.196.09-6.55-10.06-13.02-1.23-6.67-0.53
Net Proceeds from Shares 000000000
Net Proceeds from Borrowing 000000-0.65-3.07-3.41
Interest Paid -3.77-3.94-3.79-3.72-4.45-2.43-1.63-2.56-1.96
Dividend Paid 000000000
Others -5.540.769.88-2.83-5.62-10.601.05-1.054.84
Net Cash Flow -7.121.020.681.38-0.618.1318.044.422.03
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)14.7710.5112.9813.5112.154.786.5719.6318.28
ROCE (%)24.3420.219.6225.9415.96.859.9327.4925.48
Asset Turnover Ratio1.681.851.821.591.381.1911.481.56
PAT to CFO Conversion(x)0.351.73-0.320.812.433.23.780.720.65
Working Capital Days
Receivable Days8378861001071191245142
Inventory Days494539374242485667
Payable Days626161605853666958

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 ₹0.00.
The latest P/E ratio of Vilas Transcore as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Vilas Transcore as of 01-Jan-1970 05:30 is 0.00.
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 ₹209.0 ( 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.