Vedavaag Systems Ltd - Stock Valuation and Financial Performance

BSE: 533056 | NSE: | IT - Software | Small Cap

Vedavaag Systems Share Price

66.67 -1.63 -2.39%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Vedavaag Systems

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Vedavaag Systems stock performance -

mw4me loader
P/E Ratio (SA):
22.32
Market Cap:
152.8 Cr.
52-wk low:
44.1
52-wk high:
83.5

Is Vedavaag Systems Ltd an attractive stock to invest in?

1. Is Vedavaag Systems Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Vedavaag Systems Ltd is a average quality company.

2. Is Vedavaag Systems Ltd undervalued or overvalued?

The key valuation ratios of Vedavaag Systems Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Vedavaag Systems Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Vedavaag Systems Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Vedavaag Systems:

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.
Vedavaag Systems Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 12.4%17.8%25.8%22%13%7%7.3%8.5%7.8%6.8%-
Value Creation
Index
-0.10.30.80.6-0.1-0.5-0.5-0.4-0.4-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 66.481.89374.560.262.355.968.865.461.667
Sales YoY Gr.-23.3%13.6%-19.8%-19.2%3.6%-10.3%23%-4.9%-5.9%-
Adj EPS 2.13.86.46.63.92.32.63.132.63
YoY Gr.-78.9%66.7%3.6%-40.1%-40.6%9.8%21.4%-3.9%-12.3%-
BVPS (₹) 24.127.433.640.74344.346.148.350.752.654.7
Adj Net
Profit
2.95.4910.595.45.97.26.967
Cash Flow from Ops. -5.90.70.5-2.8-14.40.93.92.62.115.7-
Debt/CF from Ops. 000.1-1.8-06.41.21.91.90.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -0.8%0.5%3.3%-5.9%
Adj EPS 2.4%-7.8%0.8%-12.3%
BVPS9.1%4.1%4.5%3.8%
Share Price 20.2% 18.9% 8.2% 21.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
8.81518.816.110.55.35.66.565.15.6
Op. Profit
Mgn %
17.914.614.823.122.315.517.61716.816.116.5
Net Profit
Mgn %
4.46.69.714.1158.610.510.410.59.810.2
Debt to
Equity
0000.100.100000
Working Cap
Days
350298246352490500571491570643237
Cash Conv.
Cycle
13474382783472504979203

Recent Performance Summary

Sales growth is good in last 4 quarters at 15.08%

Return on Equity has declined versus last 3 years average to 5.60%

Sales growth has been subdued in last 3 years 3.26%

Net Profit has been subdued in last 3 years 0.77%

Latest Financials - Vedavaag Systems Ltd.

Standalone Consolidated
TTM EPS (₹) 3 3.5
TTM Sales (₹ Cr.) 67.5 86.1
BVPS (₹.) 54.7 60.3
Reserves (₹ Cr.) 101 115
P/BV 1.22 1.11
PE 22.32 18.96
From the Market
52 Week Low / High (₹) 44.12 / 83.50
All Time Low / High (₹) 5.24 / 92.45
Market Cap (₹ Cr.) 153
Equity (₹ Cr.) 22.9
Face Value (₹) 10
Industry PE 36

Management X-Ray of Vedavaag Systems:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.0012.1212.1212.1212.1212.1221.21
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vedavaag Systems

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
Sales66829375606256696562
Operating Expenses 55707957475346575452
Manufacturing Costs13192231192431393741
Material Costs4046522122251213132
Employee Cost 1433322336
Other Costs 1112211223
Operating Profit 12121417131010121110
Operating Profit Margin (%) 17.9%14.6%14.8%23.1%22.3%15.5%17.6%17.0%16.8%16.1%
Other Income 1210101000
Interest 0000000000
Depreciation 8723332222
Exceptional Items 0000000000
Profit Before Tax 46121511781098
Tax 1134222222
Profit After Tax 35910956776
PAT Margin (%) 4.4%6.6%9.7%14.1%15.0%8.6%10.5%10.4%10.5%9.8%
Adjusted EPS (₹)2.13.86.46.63.92.32.63.13.02.6
Dividend Payout Ratio (%)0%0%14%15%25%43%23%19%20%28%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 3339486598102106111116121
Share Capital 14141416232323232323
Reserves 19253449767983889398
Minority Interest0000000000
Debt0005054542
Long Term Debt0000000001
Short Term Debt0004054541
Trade Payables53242317811111
Others Liabilities 12152323111310121625
Total Liabilities 987794110118120122128137149

Fixed Assets

Gross Block61616653565960616161
Accumulated Depreciation41485129323537394143
Net Fixed Assets20131623242523222018
CWIP 0000000000
Investments 00377777718
Inventories2114161111112
Trade Receivables442522469111171016
Cash Equivalents 3682223334
Others Assets9202930757476889791
Total Assets 987794110118120122128137149

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -611-3-14143216
PBT 46121511781098
Adjustment 8621332222
Changes in Working Capital -17-10-12-15-26-7-4-7-68
Tax Paid -1-1-2-4-2-2-2-3-3-2
Cash Flow From Investing Activity 11-8-14-3-3-1-10-11
Capex 00-5-10-3-3-1-100
Net Investments 00-3-400000-11
Others 1200000000
Cash Flow From Financing Activity 001011182-3-2-2-4
Net Proceeds from Shares 00108290-1-100
Net Proceeds from Borrowing 000505-10-1-2
Interest Paid 0000000000
Dividend Paid 0000-3-2-1-1-1-1
Others 000-2-800000
Net Cash Flow -532-6000001
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)9.515.0520.9118.6111.055.375.696.616.075.1
ROCE (%)12.4417.8225.7721.9712.987.017.318.497.86.78
Asset Turnover Ratio0.70.931.090.730.530.520.460.550.490.43
PAT to CFO Conversion(x)-20.20.11-0.3-1.560.20.670.430.292.67
Working Capital Days
Receivable Days197154911651675972504979
Inventory Days105785942667669
Payable Days45030916434420464292829221

Vedavaag Systems Ltd Stock News

Vedavaag Systems Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vedavaag Systems on 20-Dec-2024 16:59 is ₹66.67.
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 20-Dec-2024 16:59 the market cap of Vedavaag Systems stood at ₹152.8.
The latest P/E ratio of Vedavaag Systems as of 20-Dec-2024 16:59 is 22.32.
The latest P/B ratio of Vedavaag Systems as of 20-Dec-2024 16:59 is 1.22.
The 52-week high of Vedavaag Systems is ₹83.50 and the 52-week low is ₹44.12.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vedavaag Systems is ₹67.45 ( Cr.) .

About Vedavaag Systems Ltd

Sark Systems India was setup in 1998 and over the years evolved as a niche player of e-governance solutions and citizen services infrastructure management.

Sark went public in the year 2000 and got listed in Bangalore and Hyderabad stock exchanges. The company during the initial days executed many intranet and client specific applications for customers such as Andhra Bank, Oriental Bank of Commerce, Nokia, Web Sprocket Inc, Information Logistics, Singapore and others. SARK built strategic relationship with Electronics Corporation of India (ECIL), a public sector undertaking to reach out to e-governance sector.

SARK bagged its first project in e-Governance solutions along with ECIL in year 2001 to execute a five year contract for computerized bus pass services for Delhi Transport Corporations and went on to bag similar contracts from many other state road transport undertakings in Tamilnadu, Karnataka and Maharashtra.

SARK has built well acclaimed solutions for local body management - for municipal e-governance – covering Panchayats, Nagar Palikas and Municipal Corporations. SARK bagged its first project to deliver local body e-governance solutions to Municipal Corporation of Delhi in the year 2003 and that paved way for SARKs growth in e-Governance sector in a big way. 

SARK has setup over 2000 citizen services centers in Delhi, Haryana and Bihar to reach out to people. These centers have been set up under the Government of India mandate to provide various G2C, B2C and B2B services. SARK has launched various citizen services under the brand ABHEE and proposal is on to setup these centers as free standing units on franchise basis.

Services offered by the company:

  • E-Governance Solutions
  • Knowledge Center Solutions
  • Citizen Service Delivery
  • New Services e-Integration

Achievements/ recognition:

  • Sark is certified for ISO 9001:2000 for its e-Governance applications delivery and services management since 2006.
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.