Past 10 year’s financial track record analysis by Moneyworks4me indicates that Vikas Proppant & Granite Ltd is a below average quality company.
The key valuation ratios of Vikas Proppant & Granite Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Vikas Proppant & Granite Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 3.9% | 7.7% | 0.8% | 0.4% | -3.9% | -6.8% | -3.1% | 23.4% | 2% | -4.6% | - |
| Value Creation Index ⓘ | -0.7 | -0.5 | -0.9 | -1.0 | -1.3 | -1.5 | -1.2 | 0.7 | -0.9 | -1.3 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 115 | 219 | 140 | 293 | 116 | 3.1 | 0 | 52.8 | 7 | 23.6 | 2 |
| Sales YoY Gr. | - | 90.3% | -35.8% | 108.5% | -60.3% | -97.3% | -100% | NA | -86.8% | 239.1% | - |
| Adj EPS ⓘ | 0.3 | 0.5 | -0 | 0 | -0.5 | -0.8 | -0.1 | 0.9 | 0.1 | -0.1 | -0.3 |
| YoY Gr. | - | 82.1% | -105.9% | NA | -2600% | NA | NA | NA | -90.8% | -175% | - |
| BVPS (₹) ⓘ | 4.7 | 5.2 | 5.3 | 5.3 | 4.8 | 4 | 4 | 3.9 | 3.9 | 3.7 | 0 |
| Adj Net Profit ⓘ | 5.1 | 9.2 | -0.6 | 0.4 | -9 | -13.8 | -1 | 44.3 | 3.9 | -3.3 | -14 |
| Cash Flow from Ops. ⓘ | 28.5 | 15 | 27.8 | 3.5 | -0.8 | 1.7 | -7.1 | 44.2 | 10.5 | -15.8 | - |
| Debt/CF from Ops. ⓘ | 5.1 | 8.5 | 3.8 | 30.6 | -132.5 | 61.5 | -15.1 | 1.5 | 5.5 | -3.1 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -16.1% | -27.3% | NA | 239.1% | ||||
| Adj EPS ⓘ | -184.3% | NA | NA | -175% | ||||
| BVPSⓘ | -2.8% | -5.3% | -2.8% | -6.9% | ||||
| Share Price | -8.5% | -35% | -33.5% | -7% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 6.2 | 10.2 | -0.7 | 0.4 | -9.9 | -17.3 | -1.4 | 32.8 | 2 | -1.7 | -15.3 |
| Op. Profit Mgn % ⓘ | 15 | 14 | 9.8 | 5 | 3.3 | -37.5 | 0 | 97.7 | 72.4 | 1 | -1015.3 |
| Net Profit Mgn % ⓘ | 4.5 | 4.2 | -0.4 | 0.1 | -7.8 | -444.3 | 0 | 83.9 | 56.4 | -13.8 | -929.8 |
| Debt to Equity ⓘ | 1.7 | 1.4 | 1.1 | 1.1 | 1.2 | 1.5 | 1.5 | 0.3 | 0.3 | 0.3 | - |
| Working Cap Days ⓘ | 158 | 106 | 197 | 118 | 438 | 21,386 | 0 | 1,327 | 10,243 | 3,042 | 2,848 |
| Cash Conv. Cycle ⓘ | 89 | 48 | 73 | 36 | 131 | 16,062 | 0 | -46,515 | -18,995 | 553 | -60 |
No data to display
Return on Equity is Poor
Sales growth has been subdued in last 3 years 0.00%
Sales growth is not so good in last 4 quarters at -59.05%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -0.3 | - |
| TTM Sales (₹ Cr.) | 1.6 | - |
| BVPS (₹.) ⓘ | 0 | - |
| Reserves (₹ Cr.) ⓘ | 136 | - |
| P/BV ⓘ | 0.00 | - |
| PE ⓘ | 0.00 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.43 / 0.78 |
| All Time Low / High (₹) | 0.22 / 18.20 |
| Market Cap (₹ Cr.) | 27.3 |
| Equity (₹ Cr.) | 51.5 |
| Face Value (₹) | 1 |
| Industry PE ⓘ | 55.9 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 114.88 | 218.58 | 140.40 | 292.71 | 116.23 | 3.12 | 0 | 52.77 | 6.96 | 23.60 |
| Operating Expenses ⓘ | 97.69 | 188.12 | 126.63 | 278 | 112.36 | 4.29 | 0.48 | 1.19 | 1.92 | 34.99 |
| Manufacturing Costs | 5.86 | 6.73 | 3.03 | 2.48 | 0.30 | 0.19 | 0.01 | 0.17 | 0 | 0.64 |
| Material Costs | 91.02 | 179.85 | 122.39 | 274.56 | 111.16 | 3.52 | 0 | 0 | 0 | 22.36 |
| Employee Cost | 0.41 | 0.54 | 0.61 | 0.52 | 0.72 | 0.35 | 0.18 | 0.76 | 1.67 | 0.11 |
| Other Costs ⓘ | 0.40 | 1.01 | 0.61 | 0.44 | 0.18 | 0.23 | 0.30 | 0.25 | 0.25 | 11.88 |
| Operating Profit ⓘ | 17.19 | 30.47 | 13.76 | 14.71 | 3.87 | -1.18 | -0.48 | 51.58 | 5.03 | -11.39 |
| Operating Profit Margin (%) | 15.0% | 13.9% | 9.8% | 5.0% | 3.3% | -37.8% | - | 97.7% | 72.4% | -48.3% |
| Other Income ⓘ | 0.01 | 0.45 | 1.98 | 0.04 | 0.03 | 0 | 0.04 | 0 | 0 | 0 |
| Interest ⓘ | 1.96 | 2.36 | 0.91 | 0.11 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| Depreciation ⓘ | 8.76 | 13.51 | 14.01 | 14.01 | 11.55 | 11.53 | 5.08 | 0 | 0 | 0 |
| Exceptional Items ⓘ | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 6.45 | 15.05 | 0.82 | 0.63 | -7.66 | -12.72 | -5.52 | 51.58 | 5.03 | -11.39 |
| Tax ⓘ | 1.32 | 5.92 | 0.18 | 0.24 | 1.35 | 1.12 | -4.47 | 7.33 | 1.11 | 0 |
| Profit After Tax | 5.13 | 9.13 | 0.64 | 0.39 | -9.01 | -13.85 | -1.05 | 44.25 | 3.92 | -11.39 |
| PAT Margin (%) | 4.5% | 4.2% | 0.5% | 0.1% | -7.8% | -444.0% | - | 83.9% | 56.4% | -48.3% |
| Adjusted EPS (₹) | 0.3 | 0.5 | 0.0 | 0.0 | -0.5 | -0.8 | -0.1 | 0.9 | 0.1 | -0.2 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 129% | 0% |
| PARTICULARS | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 85.69 | 94.82 | 95.46 | 95.86 | 86.85 | 73.01 | 71.95 | 197.78 | 198.18 | 187.64 |
| Share Capital ⓘ | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 | 18.12 | 50.62 | 50.62 | 51.47 |
| Reserves ⓘ | 67.57 | 76.70 | 77.35 | 77.74 | 68.73 | 54.89 | 53.83 | 147.17 | 147.56 | 136.18 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 145.10 | 127.84 | 105.50 | 105.50 | 106.30 | 106.30 | 106.51 | 64.19 | 57.26 | 48.58 |
| Long Term Debt | 110.50 | 105.50 | 105.50 | 105.50 | 106.30 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 34.60 | 22.34 | 0 | 0 | 0 | 106.30 | 106.51 | 64.19 | 57.26 | 48.58 |
| Trade Payables | 38.19 | 24.23 | 61.61 | 59.53 | 129.06 | 122.01 | 130.58 | 130.58 | 130.77 | 134.61 |
| Others Liabilities ⓘ | 5.31 | 10.79 | 9.16 | 9.33 | 10.72 | 22.85 | 5.08 | 16.99 | 18.10 | 18.05 |
| Total Liabilities ⓘ | 274.28 | 257.68 | 271.73 | 270.23 | 332.93 | 324.16 | 314.13 | 409.55 | 404.31 | 388.89 |
Fixed Assets | ||||||||||
| Gross Block | 188.15 | 188.59 | 188.60 | 188.71 | 188.71 | 97.11 | 96.87 | 180.34 | 180.34 | 176.25 |
| Accumulated Depreciation | 26.67 | 40.18 | 54.19 | 68.19 | 79.74 | 11.53 | 16.61 | 16.61 | 16.61 | 16.61 |
| Net Fixed Assetsⓘ | 161.49 | 148.42 | 134.41 | 120.51 | 108.97 | 85.58 | 80.26 | 163.73 | 163.73 | 159.64 |
| CWIP ⓘ | 15.43 | 44.98 | 49.55 | 47.32 | 47.60 | 47.93 | 47.93 | 47.95 | 47.95 | 28.42 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 33.64 | 33.74 | 20.31 | 14.40 | 3.52 | 0 | 0 | 0 | 0 | 0 |
| Trade Receivables | 27.29 | 28.06 | 64.79 | 79.72 | 164.84 | 165.65 | 167.22 | 175.54 | 170.16 | 171.46 |
| Cash Equivalents | 34.50 | 0.08 | 0.05 | 0.05 | 0.05 | 1.91 | 0.03 | 0.04 | 0.03 | 0.03 |
| Others Assetsⓘ | 1.93 | 2.40 | 2.61 | 8.22 | 7.95 | 23.09 | 18.69 | 22.28 | 22.43 | 29.34 |
| Total Assets ⓘ | 274.28 | 257.68 | 271.73 | 270.23 | 332.93 | 324.16 | 314.13 | 409.55 | 404.31 | 388.89 |
| PARTICULARS | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 28.46 | 15.04 | 27.77 | 3.45 | -0.80 | 1.73 | -7.08 | 44.24 | 10.46 | -15.80 |
| PBT ⓘ | 6.45 | 15.05 | 0.82 | 0.63 | -7.66 | -12.72 | -5.52 | 51.58 | 5.03 | -11.39 |
| Adjustment ⓘ | 10.57 | 15.77 | 14.89 | 14.09 | 11.53 | 11.55 | 5.12 | 0 | 0 | 0 |
| Changes in Working Capital ⓘ | 12.86 | -14.41 | 13.96 | -11.17 | -4.66 | 2.9 | -6.63 | -7.34 | 5.42 | -4.41 |
| Tax Paid ⓘ | -1.42 | -1.36 | -1.91 | -0.10 | -0.02 | 0 | -0.05 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | -15.81 | -29.94 | -4.55 | -3.34 | 0.01 | 0.15 | 4.98 | -83.49 | 0 | 23.62 |
| Capex | -15.82 | -29.98 | -4.57 | -3.37 | -0.01 | 0.15 | 4.98 | -83.49 | 0 | 23.62 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0.01 | 0.04 | 0.02 | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 18.95 | -19.52 | -23.24 | -0.11 | 0.79 | -0.02 | 0.22 | 39.26 | -10.47 | -7.83 |
| Net Proceeds from Shares ⓘ | 0.50 | 0 | 0 | 0 | 0 | 0 | 0 | 81.58 | 1.53 | 0.85 |
| Net Proceeds from Borrowing ⓘ | 0 | -5 | 0 | 0 | 0.80 | -0.01 | 0.22 | -42.32 | -6.94 | -8.68 |
| Interest Paid ⓘ | -1.80 | -2.30 | -0.91 | -0.11 | -0.01 | -0.01 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.06 | 0 |
| Others ⓘ | 20.25 | -12.22 | -22.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | 31.60 | -34.42 | -0.03 | 0 | 0 | 1.86 | -1.88 | 0.01 | -0.01 | 0 |
| PARTICULARS | Mar'12 | Mar'13 | Mar'14 | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 6.17 | 10.12 | 0.68 | 0.41 | -9.86 | -17.32 | -1.45 | 32.81 | 1.98 | -5.9 |
| ROCE (%) | 3.86 | 7.68 | 0.82 | 0.37 | -3.88 | -6.82 | -3.08 | 23.42 | 1.95 | -4.63 |
| Asset Turnover Ratio | 0.48 | 0.82 | 0.53 | 1.08 | 0.39 | 0.01 | 0 | 0.15 | 0.02 | 0.06 |
| PAT to CFO Conversion(x) | 5.55 | 1.65 | 43.39 | 8.85 | N/A | N/A | N/A | 1 | 2.67 | N/A | Working Capital Days |
| Receivable Days | 71 | 46 | 121 | 90 | 384 | 0 | 0 | 1,185 | 9,070 | 2,642 |
| Inventory Days | 83 | 56 | 70 | 22 | 28 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 77 | 63 | 128 | 81 | 310 | 0 | 0 | 0 | 0 | 2,166 |
Vikas Granaries established in 1994 was formerly known as Adarsh Derivatives. The company has established an integrated guar gum powder manufacturing plant with 4050 MT capacity at Chandisar in Gujarat.
The company’s plant is situated in the quality guar-seeds growing area and close to the Kandla port with vision focused on the international market only.
It also has a prime seed-processing plant for captive consumption to ensure uninterrupted supply of quality guar gum split to ensure the consistent quality of end-product ‘ADICOL’ food-grade high viscosity guar gum powder.
The company offer standardized range of ADICOL guar gum powder, which commands a good recognition among its users.
The plant and testing laboratory equipped with modern equipment and technology meets the international standards and has become one of the most reliable sources of supply to international quality buyers.
The company has business presence across the world, which includes USA Europe, Brazil, Japan, China, Australia, South Africa, etc.
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Download APP
