Vashisti Detergents Ltd. (Amalgamated) - Stock Valuation and Financial Performance

BSE: 523634 | NSE: TATAVASHIS | Detergents & Soaps | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Vashisti Detergents

M-Cap below 100cr DeciZen not available

Vashisti Detergents Ltd. (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
129.4 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 Vashisti Detergents:

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'96Mar'97Mar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05TTM
ROCE % -9.9%-5.6%7.6%12.9%14.3%14.7%11.1%8.1%8.5%-6.1%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 48.394.512918217921516148.948.12121
Sales YoY Gr.-95.9%36.7%41.1%-1.8%19.8%-25%-69.6%-1.8%-56.3%-
Adj EPS -5.9-1.20.41.21.21.20.811.5-0.3-0.7
YoY Gr.-NANA231.4%2.6%0%-36.1%30.3%51.5%-116.7%-
BVPS (₹) -4.36.46.989.210.412.613.113.813.113.1
Adj Net
Profit
-15-6.11.866.16.13.95.17.7-1.3-4
Cash Flow from Ops. -17.11.47.42.87.42.618.519.712-0.5-
Debt/CF from Ops. -4.114.125.81.82.30.1000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -8.8%-34.9%-49.3%-56.3%
Adj EPS NA-173.2%-169%-116.7%
BVPSNA7.4%1.3%-5.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'96Mar'97Mar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05TTM
Return on
Equity %
171.8-43.64.914.513.1126.67.711.1-1.8-5.4
Op. Profit
Mgn %
-4.70.76.16.66.85.76.92016.53.6NAN
Net Profit
Mgn %
-31.1-6.41.43.33.42.92.410.416-6-17.4
Debt to
Equity
-6.30.60.40.40.30.10000-
Working Cap
Days
063473946383769531560
Cash Conv.
Cycle
0-19-16-56111620-1040

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 - Vashisti Detergents Ltd. (Amalgamated)

Standalone Consolidated
TTM EPS (₹) -0.7 -
TTM Sales (₹ Cr.) 21 -
BVPS (₹.) 13.1 -
Reserves (₹ Cr.) 16 -
P/BV 1.93 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 129
Equity (₹ Cr.) 51.4
Face Value (₹) 10
Industry PE 55.3

Management X-Ray of Vashisti Detergents:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vashisti Detergents

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'96Mar'97Mar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05
Sales48.2694.54129.26182.39179.13214.67160.9648.9448.0721.02
Operating Expenses 51.3893.86121.38171.68167.88202.56149.9742.6246.7520.77
Manufacturing Costs8.4116.8120.6622.5826.3033.2027.0811.7710.077.04
Material Costs38.5372.1794.78141.31134.19160.68114.6919.1120.174.43
Employee Cost 1.052.042.833.314.096.065.835.747.025.37
Other Costs 3.402.843.124.483.312.632.3869.493.93
Operating Profit -3.130.687.8810.7211.2512.1110.996.331.330.26
Operating Profit Margin (%) -6.5%0.7%6.1%5.9%6.3%5.6%6.8%12.9%2.8%1.2%
Other Income 0.180.100.030.181.150.920.463.298.461.94
Interest 9.802.912.121.932.492.110.190.320.400.13
Depreciation 2.893.923.953.963.984.234.454.203.903.53
Exceptional Items 000000000-2.87
Profit Before Tax -15.63-6.061.835.015.936.696.815.095.48-4.35
Tax 000.010.010.420.582.952.402.08-0.71
Profit After Tax -15.63-6.061.8255.516.123.862.693.40-3.63
PAT Margin (%) -32.4%-6.4%1.4%2.7%3.1%2.8%2.4%5.5%7.1%-17.3%
Adjusted EPS (₹)-6.1-1.20.41.01.11.20.80.50.7-0.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'96Mar'97Mar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05

Equity and Liabilities

Shareholders Fund -8.7436.5538.6743.6849.1953.1864.6767.3670.7667.13
Share Capital 25.6951.3751.3751.3751.3751.3751.3751.3751.3751.37
Reserves -34.43-14.82-12.69-7.69-2.181.8213.311619.4015.77
Minority Interest0000000000
Debt69.8120.1014.7116.3113.376.071.92000
Long Term Debt69.8120.1014.7116.3113.376.071.92000
Short Term Debt0000000000
Trade Payables21.0317.2718.4114.8811.857.562.764.111.913.37
Others Liabilities 0.576.716.829.4410.8811.904.666.6310.5511.07
Total Liabilities 82.6680.6378.6184.3085.2978.7274.0178.0983.2281.57

Fixed Assets

Gross Block65.6966.8967.5768.0370.2174.5878.2974.1468.4970.39
Accumulated Depreciation7.2611.1815.1317.8521.4725.6730.1130.9829.6132.82
Net Fixed Assets58.4455.7152.4450.1848.7448.9148.1843.1638.8837.57
CWIP 1.211.241.891.421.451.261.010.761.930.22
Investments 0002.011.76005.0918.2112.96
Inventories10.0312.5311.6017.0612.1513.333.833.141.444.43
Trade Receivables7.804.153.404.073.406.857.34000
Cash Equivalents 0.320.360.980.502.241.1411.8222.3815.8720.71
Others Assets4.876.648.299.0615.547.231.833.566.895.67
Total Assets 82.6680.6378.6184.3085.2978.7274.0178.0983.2281.57

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'96Mar'97Mar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05
Cash Flow From Operating Activity -17.131.437.352.847.412.6318.5119.6811.96-0.54
PBT -15.63-6.061.835.015.936.696.815.095.48-1.47
Adjustment 13.156.936.787.867.396.344.647.388.552.26
Changes in Working Capital -5.62.930.87-8.1-2.99-7.637.578.07-1.261.15
Tax Paid 00-0.01-0.01-0.42-0.65-0.51-0.86-0.81-0.47
Cash Flow From Investing Activity -3.27-1.23-1.33-2.71-2.96-4.21-3.48-7.35-17.955.67
Capex -3.27-1.23-1.33-2.71-2.96-4.21-3.48-2.41-7.42-0.60
Net Investments 0000000-5.03-12.625.24
Others 00000000.082.091.03
Cash Flow From Financing Activity 20.28-0.16-5.40-0.61-2.710.48-4.35-1.77-0.52-0.29
Net Proceeds from Shares 051.3400000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0-13.53-0.16000-0.19-0.32-0.40-0.15
Dividend Paid 0000000000
Others 20.28-37.98-5.24-0.61-2.710.48-4.16-1.45-0.12-0.14
Net Cash Flow -0.120.040.62-0.481.74-1.1010.6810.56-6.514.84
PARTICULARSMar'96Mar'97Mar'98Mar'99Mar'00Mar'01Mar'02Mar'03Mar'04Mar'05
Ratios
ROE (%)N/A-55.365.3213.0712.5112.26.544.074.93-5.27
ROCE (%)N/A-5.637.6412.914.2914.7111.128.088.51-6.11
Asset Turnover Ratio0.731.431.962.722.663.322.590.690.640.26
PAT to CFO Conversion(x)N/AN/A4.040.571.340.434.87.323.52N/A
Working Capital Days
Receivable Days4719966713000
Inventory Days61352824241716241650
Payable Days1999769432916166654217

Vashisti Detergents Ltd. (Amalgamated) Stock News

Vashisti Detergents Ltd. (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vashisti Detergents 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 Vashisti Detergents stood at ₹129.4.
The latest P/E ratio of Vashisti Detergents as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Vashisti Detergents as of 01-Jan-1970 05:30 is 1.93.
The 52-week high of Vashisti Detergents is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vashisti Detergents is ₹21.02 ( Cr.) .

About Vashisti Detergents 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.