Vashu Bhagnani Industries Ltd - Stock Valuation and Financial Performance

BSE: 532011 | NSE: | Film Production, Distribution & Entertainment | Small Cap

Vashu Bhagnani Ind. Share Price

131.70 -3.50 -2.59%
as on 26-Dec'24 15:32

DeciZen - make an informed investing decision on Vashu Bhagnani Ind.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Vashu Bhagnani Industries stock performance -

mw4me loader
P/E Ratio (SA):
88.15
Market Cap:
749.5 Cr.
52-wk low:
57.5
52-wk high:
410.4

Is Vashu Bhagnani Industries Ltd an attractive stock to invest in?

1. Is Vashu Bhagnani Industries Ltd a good quality company?

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

2. Is Vashu Bhagnani Industries Ltd undervalued or overvalued?

The key valuation ratios of Vashu Bhagnani Industries Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Vashu Bhagnani Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Vashu Bhagnani Industries 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 Vashu Bhagnani Ind.:

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.
Vashu Bhagnani Industries 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 % 15.3%9.6%24.2%11.1%4.4%94.5%0.2%1.5%7.5%17.8%-
Value Creation
Index
0.1-0.30.7-0.2-0.75.8-1.0-0.9-0.50.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 24.418.612028.532.742.70.89.440.454.533
Sales YoY Gr.--23.9%544.6%-76.2%14.7%30.6%-98.2%1,092.4%329.1%34.9%-
Adj EPS 0.10.10.7007-00.10.81.61.5
YoY Gr.-16.7%392.9%-97.1%50%23266.7%-100.1%NA1216.7%102.5%-
BVPS (₹) 2.52.73.23.33.3111111.111.912.620.9
Adj Net
Profit
0.40.52.40.10.124.600.22.85.68
Cash Flow from Ops. 5.215.7-37.71719.24-2.3-5.5-3.21.3-
Debt/CF from Ops. 2.40.1-11.30.30.1-1.2-1.6-3.99.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.3%10.8%310.2%34.9%
Adj EPS 33.4%121.5%NA102.5%
BVPS19.8%30.8%4.5%5.2%
Share Price - 122.4% 77.3% 85.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
6.5727.50.61108.2-0.10.67.613.79.2
Op. Profit
Mgn %
11.35.74.99-2.8556.96.18.716.938.1
Net Profit
Mgn %
1.72.620.20.357.5-5.52.16.910.325.7
Debt to
Equity
1.80.13.62.20.500.10.30.30.30
Working Cap
Days
44945313385077164732,7062,3266976152,380
Cash Conv.
Cycle
-2506939398222-37-14,0581,3722941551,581

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 9.10%

Sales growth is growing at healthy rate in last 3 years 310.16%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -4.65%

Latest Financials - Vashu Bhagnani Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 1.5 2.2
TTM Sales (₹ Cr.) 33 38.1
BVPS (₹.) 20.9 24.4
Reserves (₹ Cr.) 60 80
P/BV 6.47 5.54
PE 88.15 61.76
From the Market
52 Week Low / High (₹) 57.52 / 410.40
All Time Low / High (₹) 0.19 / 410.40
Market Cap (₹ Cr.) 750
Equity (₹ Cr.) 55.4
Face Value (₹) 10
Industry PE 43

Management X-Ray of Vashu Bhagnani Ind.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Vashu Bhagnani Ind.

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
Sales2419120293343194055
Operating Expenses 2218114263419193745
Manufacturing Costs51311418471395322
Material Costs112-211-2115-3-1-2122
Employee Cost 0111000001
Other Costs 52207731141
Operating Profit 3163-1230149
Operating Profit Margin (%) 10.6%5.4%4.9%9.0%-2.8%55.0%6.9%6.0%8.7%16.9%
Other Income 1012200000
Interest 3144200011
Depreciation 0000000000
Exceptional Items 0000000000
Profit Before Tax 11310240039
Tax 0011-1-10003
Profit After Tax 00200250036
PAT Margin (%) 1.2%2.5%2.0%0.2%0.3%57.5%-5.5%2.0%6.9%10.3%
Adjusted EPS (₹)0.10.20.80.00.07.70.00.10.91.6
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 771010103535353844
Share Capital 44555555535
Reserves 33666303031339
Minority Interest0000000000
Debt121372350391212
Long Term Debt0000000000
Short Term Debt121372350391212
Trade Payables22101052391784029
Others Liabilities 3177263971057
Total Liabilities 24276569718361629592

Fixed Assets

Gross Block0000000000
Accumulated Depreciation0000000000
Net Fixed Assets0000000000
CWIP 0000000000
Investments 1400111112
Inventories752524453033335432
Trade Receivables111027104217172123
Cash Equivalents 0001000000
Others Assets15172917151010101935
Total Assets 24276569718361629592

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 516-3817194-2-5-31
PBT 11310240039
Adjustment 2132100010
Changes in Working Capital 614-451519-20-3-6-7-8
Tax Paid -3010010000
Cash Flow From Investing Activity 0-342000000
Capex 0000000000
Net Investments 0000-10000-1
Others 0-342100000
Cash Flow From Financing Activity -6-1233-18-19-5253-1
Net Proceeds from Shares 0010000000
Net Proceeds from Borrowing 0000000000
Interest Paid -2-1-4-4-1000-1-1
Dividend Paid 0000000000
Others -4-1136-15-18-42640
Net Cash Flow -1001-100000
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)4.516.6227.530.610.99108.18-0.120.557.5913.71
ROCE (%)15.39.6124.2411.134.4294.450.161.517.4517.84
Asset Turnover Ratio0.780.732.610.430.470.550.010.150.510.58
PAT to CFO Conversion(x)N/AN/A-19N/AN/A0.16N/AN/A-10.17
Working Capital Days
Receivable Days3515172362052200657170146
Inventory Days1881184631838732101,274395290
Payable Days265348-1083,293-5491,116-4,073-7,281-417565

Vashu Bhagnani Industries Ltd Stock News

Vashu Bhagnani Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Vashu Bhagnani Ind. on 26-Dec-2024 15:32 is ₹131.7.
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 26-Dec-2024 15:32 the market cap of Vashu Bhagnani Ind. stood at ₹749.5.
The latest P/E ratio of Vashu Bhagnani Ind. as of 26-Dec-2024 15:32 is 88.15.
The latest P/B ratio of Vashu Bhagnani Ind. as of 26-Dec-2024 15:32 is 6.47.
The 52-week high of Vashu Bhagnani Ind. is ₹410.4 and the 52-week low is ₹57.52.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vashu Bhagnani Ind. is ₹32.98 ( Cr.) .

About Vashu Bhagnani Industries Ltd

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.