Nifty
Sensex
:
:
10705.75
36235.35
-93.90 (-0.87%)
-93.66 (-0.26%)

Consumer Durables - Domestic Appliances

Rating :
63/99  (View)

BSE: 532953 | NSE: VGUARD

173.00
2.95 (1.73%)
08-Jul-2020 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  171.00
  •  174.80
  •  170.30
  •  170.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  612431
  •  1059.51
  •  259.20
  •  149.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,407.23
  • 39.59
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,335.65
  • 0.46%
  • 7.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.73%
  • 0.17%
  • 9.35%
  • FII
  • DII
  • Others
  • 13.39%
  • 12.55%
  • 1.81%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.91
  • 8.01
  • 7.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.69
  • 10.53
  • 1.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.58
  • 18.54
  • 4.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 40.43
  • 59.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.38
  • 6.59
  • 10.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.90
  • 23.13
  • 37.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
541
746
-27%
632
601
5%
623
604
3%
707
642
10%
Expenses
496
665
-26%
571
555
3%
544
554
-2%
635
595
7%
EBITDA
46
80
-43%
61
46
34%
79
50
56%
72
47
52%
EBIDTM
8%
11%
10%
8%
13%
8%
10%
7%
Other Income
5
8
-38%
6
5
23%
8
4
99%
6
3
100%
Interest
1
0
188%
1
1
63%
1
0
134%
1
0
225%
Depreciation
7
6
27%
8
6
30%
7
6
26%
7
6
28%
PBT
42
82
-49%
58
44
33%
78
48
63%
70
45
57%
Tax
10
21
-52%
14
10
42%
20
10
93%
17
10
68%
PAT
32
61
-48%
44
34
30%
59
38
54%
53
35
54%
PATM
6%
8%
7%
6%
9%
6%
8%
5%
EPS
0.75
1.43
-48%
1.03
0.80
29%
1.37
0.89
54%
1.24
0.81
53%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
2,503
2,594
2,326
2,086
Net Sales Growth
-4%
12%
12%
 
Cost Of Goods Sold
1,662
1,806
1,617
1,478
Gross Profit
841
788
708
607
GP Margin
34%
30%
30%
29%
Total Expenditure
2,245
2,370
2,135
1,877
Power & Fuel Cost
-
14
14
11
% Of Sales
-
1%
1%
1%
Employee Cost
-
205
172
144
% Of Sales
-
8%
7%
7%
Manufacturing Exp.
-
79
66
55
% Of Sales
-
3%
3%
3%
General & Admin Exp.
-
72
64
48
% Of Sales
-
3%
3%
2%
Selling & Distn. Exp.
-
146
167
112
% Of Sales
-
6%
7%
5%
Miscellaneous Exp.
-
48
35
29
% Of Sales
-
2%
2%
1%
EBITDA
258
224
190
209
EBITDA Margin
10%
9%
8%
10%
Other Income
25
20
11
13
Interest
4
2
2
2
Depreciation
29
23
20
16
PBT
250
220
180
204
Tax
61
52
45
59
Tax Rate
25%
23%
25%
29%
PAT
188
167
134
145
PAT before Minority Interest
187
168
135
145
Minority Interest
-1
-1
-1
0
PAT Margin
8%
6%
6%
7%
PAT Growth
12%
25%
-7%
 
EPS
4.40
3.90
3.13
3.38

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
899
750
634
Share Capital
43
43
42
Total Reserves
814
674
571
Non-Current Liabilities
18
14
13
Secured Loans
0
0
2
Unsecured Loans
0
0
0
Long Term Provisions
12
9
7
Current Liabilities
455
405
287
Trade Payables
362
336
219
Other Current Liabilities
43
29
43
Short Term Borrowings
14
5
0
Short Term Provisions
36
35
25
Total Liabilities
1,375
1,171
934
Net Block
230
217
168
Gross Block
283
253
185
Accumulated Depreciation
52
36
16
Non Current Assets
286
255
212
Capital Work in Progress
8
7
10
Non Current Investment
0
0
0
Long Term Loans & Adv.
46
28
32
Other Non Current Assets
1
1
1
Current Assets
1,089
916
722
Current Investments
83
75
89
Inventories
376
316
274
Sundry Debtors
472
449
312
Cash & Bank
86
5
15
Other Current Assets
72
8
8
Short Term Loans & Adv.
60
62
23
Net Current Assets
634
511
435
Total Assets
1,375
1,171
934

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
156
52
130
PBT
220
180
204
Adjustment
31
37
33
Changes in Working Capital
-42
-124
-42
Cash after chg. in Working capital
209
93
195
Interest Paid
0
0
0
Tax Paid
-52
-41
-66
Other Direct Exp. Paid
0
0
0
Extra & Other Items
0
0
0
Cash From Investing Activity
-51
-25
-106
Net Fixed Assets
-29
-48
Net Investments
-8
5
Others
-14
19
Cash from Financing Activity
-25
-37
-16
Net Cash Inflow / Outflow
80
-10
8
Opening Cash & Equivalents
5
15
6
Closing Cash & Equivalent
85
5
15

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
20
17
14
ROA
13%
13%
15%
ROE
21%
20%
24%
ROCE
26%
26%
32%
Fixed Asset Turnover
9.68
10.66
11.44
Receivable days
65
60
54
Inventory Days
49
46
47
Payable days
55
49
43
Cash Conversion Cycle
59
57
58
Total Debt/Equity
0.02
0.01
0.01
Interest Cover
126
89
98

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.