Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Electric Equipment

Rating :
43/99  (View)

BSE: 539331 | NSE: VETO

60.65
4.30 (7.63%)
23-Sep-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  57.00
  •  62.05
  •  55.65
  •  56.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  65664
  •  39.83
  •  146.65
  •  43.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 107.43
  • 15.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 141.95
  • 3.56%
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.22%
  • 7.60%
  • 31.47%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 6.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.20
  • 21.78
  • 12.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.81
  • 30.73
  • 9.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.12
  • 36.60
  • 30.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 14.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
35.62
57.36
-37.90%
46.92
70.41
-33.36%
56.30
70.23
-19.83%
57.71
63.65
-9.33%
Expenses
31.56
48.23
-34.56%
42.28
59.48
-28.92%
53.03
59.59
-11.01%
53.81
51.65
4.18%
EBITDA
4.06
9.13
-55.53%
4.64
10.93
-57.55%
3.28
10.64
-69.17%
3.90
12.00
-67.50%
EBIDTM
11.39%
15.91%
9.89%
15.53%
5.82%
15.14%
6.75%
18.86%
Other Income
0.02
1.39
-98.56%
0.12
0.77
-84.42%
0.06
0.41
-85.37%
0.17
0.16
6.25%
Interest
1.04
0.86
20.93%
1.16
0.94
23.40%
0.94
0.67
40.30%
0.94
0.36
161.11%
Depreciation
0.41
0.33
24.24%
0.45
0.41
9.76%
0.34
0.40
-15.00%
0.34
0.41
-17.07%
PBT
2.62
9.32
-71.89%
3.15
10.35
-69.57%
2.05
9.98
-79.46%
2.79
11.39
-75.50%
Tax
0.99
1.52
-34.87%
2.04
3.25
-37.23%
0.73
2.23
-67.26%
0.10
3.60
-97.22%
PAT
1.64
7.81
-79.00%
1.11
7.11
-84.39%
1.33
7.75
-82.84%
2.69
7.79
-65.47%
PATM
4.59%
13.61%
2.36%
10.09%
2.36%
11.03%
4.66%
12.24%
EPS
0.86
4.08
-78.92%
0.58
3.88
-85.05%
0.69
4.23
-83.69%
1.41
4.25
-66.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
196.55
253.09
239.08
176.74
97.30
94.48
74.14
68.60
53.21
47.00
Net Sales Growth
-24.88%
5.86%
35.27%
81.64%
2.98%
27.43%
8.08%
28.92%
13.21%
 
Cost Of Goods Sold
156.29
189.91
189.62
128.00
64.50
68.48
51.12
47.48
36.98
32.40
Gross Profit
40.26
63.17
49.45
48.74
32.80
26.00
23.02
21.12
16.23
14.60
GP Margin
20.48%
24.96%
20.68%
27.58%
33.71%
27.52%
31.05%
30.79%
30.50%
31.06%
Total Expenditure
180.68
211.81
213.62
150.87
82.12
83.67
63.29
57.54
46.12
41.31
Power & Fuel Cost
-
1.11
0.99
1.08
0.97
0.85
0.72
0.60
0.51
0.49
% Of Sales
-
0.44%
0.41%
0.61%
1.00%
0.90%
0.97%
0.87%
0.96%
1.04%
Employee Cost
-
8.68
11.96
7.38
5.83
5.04
4.38
4.03
3.97
3.67
% Of Sales
-
3.43%
5.00%
4.18%
5.99%
5.33%
5.91%
5.87%
7.46%
7.81%
Manufacturing Exp.
-
3.30
3.65
5.37
4.38
4.08
2.57
2.39
1.87
2.11
% Of Sales
-
1.30%
1.53%
3.04%
4.50%
4.32%
3.47%
3.48%
3.51%
4.49%
General & Admin Exp.
-
3.91
3.65
2.65
1.87
1.77
1.73
1.50
1.08
1.06
% Of Sales
-
1.54%
1.53%
1.50%
1.92%
1.87%
2.33%
2.19%
2.03%
2.26%
Selling & Distn. Exp.
-
3.42
2.37
4.99
3.39
2.76
2.02
1.25
1.46
1.27
% Of Sales
-
1.35%
0.99%
2.82%
3.48%
2.92%
2.72%
1.82%
2.74%
2.70%
Miscellaneous Exp.
-
1.47
1.38
1.41
1.18
0.69
0.75
0.28
0.25
0.31
% Of Sales
-
0.58%
0.58%
0.80%
1.21%
0.73%
1.01%
0.41%
0.47%
0.66%
EBITDA
15.88
41.28
25.46
25.87
15.18
10.81
10.85
11.06
7.09
5.69
EBITDA Margin
8.08%
16.31%
10.65%
14.64%
15.60%
11.44%
14.63%
16.12%
13.32%
12.11%
Other Income
0.37
1.98
1.65
0.24
0.54
0.87
0.28
0.10
0.04
0.08
Interest
4.08
2.76
4.12
4.55
3.95
2.05
2.45
2.58
1.29
0.81
Depreciation
1.54
1.58
1.66
1.97
2.01
1.20
1.06
1.06
0.90
0.88
PBT
10.61
38.92
21.31
19.59
9.75
8.43
7.62
7.53
4.93
4.09
Tax
3.86
9.95
2.99
2.28
2.61
2.35
1.74
0.32
0.07
-0.25
Tax Rate
36.38%
25.57%
14.03%
14.82%
26.77%
27.88%
22.83%
4.25%
1.42%
-6.11%
PAT
6.77
28.97
18.32
13.09
7.14
6.09
5.88
7.21
4.86
4.35
PAT before Minority Interest
6.77
28.97
18.32
13.09
7.14
6.09
5.88
7.21
4.86
4.35
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.44%
11.45%
7.66%
7.41%
7.34%
6.45%
7.93%
10.51%
9.13%
9.26%
PAT Growth
-77.77%
58.13%
39.95%
83.33%
17.24%
3.57%
-18.45%
48.35%
11.72%
 
Unadjusted EPS
3.54
15.81
10.00
7.14
3.90
3.32
4.47
6.46
9.12
8.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
148.44
101.45
80.89
72.65
65.53
59.44
27.09
19.82
13.97
Share Capital
18.33
18.33
18.33
18.33
18.33
16.66
5.38
5.33
5.00
Total Reserves
105.87
78.60
62.56
54.33
47.20
42.78
21.71
14.49
8.97
Non-Current Liabilities
0.52
3.06
5.30
6.16
6.52
0.82
0.89
1.29
1.91
Secured Loans
3.25
5.33
6.02
6.27
6.35
0.63
0.71
1.09
1.68
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.11
0.08
0.05
0.02
0.00
0.00
0.00
Current Liabilities
49.92
38.69
55.28
42.22
39.98
13.13
28.35
24.78
26.77
Trade Payables
7.65
8.65
10.64
10.30
7.20
7.48
5.49
3.75
3.45
Other Current Liabilities
4.68
6.12
7.32
3.40
3.67
2.02
4.05
2.91
1.94
Short Term Borrowings
32.14
23.36
34.01
28.35
29.10
3.63
18.70
17.97
21.37
Short Term Provisions
5.44
0.57
3.31
0.17
0.00
0.00
0.12
0.15
0.00
Total Liabilities
198.88
143.20
141.47
121.03
112.04
73.40
56.34
45.90
42.66
Net Block
22.85
19.88
20.94
21.80
21.49
9.77
9.50
8.79
9.14
Gross Block
35.88
31.46
30.86
29.81
27.68
14.78
13.50
11.84
11.29
Accumulated Depreciation
13.03
11.58
9.92
8.02
6.19
5.01
4.00
3.05
2.15
Non Current Assets
32.11
33.69
42.45
40.59
37.92
14.07
13.63
11.81
10.52
Capital Work in Progress
7.32
7.77
2.86
0.01
0.00
0.00
0.00
0.02
0.00
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
Long Term Loans & Adv.
1.16
2.65
17.83
18.05
16.41
4.28
4.10
2.98
1.38
Other Non Current Assets
0.76
3.37
0.80
0.71
0.00
0.00
0.02
0.01
0.00
Current Assets
166.77
109.52
99.03
80.45
74.11
59.33
42.72
34.10
32.14
Current Investments
0.00
0.00
0.29
0.49
0.93
0.00
0.00
0.00
0.00
Inventories
44.63
39.10
35.13
25.00
25.82
24.34
17.87
14.17
13.04
Sundry Debtors
106.55
56.02
41.78
33.40
30.29
20.14
20.40
15.88
12.30
Cash & Bank
3.14
9.79
15.40
2.18
12.85
9.13
2.07
2.21
1.62
Other Current Assets
12.45
0.06
0.03
16.69
4.21
5.71
2.38
1.84
5.17
Short Term Loans & Adv.
12.38
4.56
6.40
2.69
4.21
5.71
2.38
1.82
5.17
Net Current Assets
116.85
70.83
43.74
38.23
34.13
46.20
14.37
9.32
5.37
Total Assets
198.88
143.21
141.48
121.04
112.03
73.40
56.35
45.91
42.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-25.04
19.61
21.46
-2.07
0.38
0.06
3.60
6.10
0.69
PBT
38.92
21.31
15.38
9.75
8.43
7.86
7.53
4.93
4.09
Adjustment
4.49
9.47
6.86
5.87
2.72
3.31
3.54
2.15
1.65
Changes in Working Capital
-63.48
-8.50
1.83
-15.83
-9.00
-9.14
-5.89
-0.12
-4.35
Cash after chg. in Working capital
-20.06
22.28
24.07
-0.20
2.15
2.03
5.18
6.97
1.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.98
-2.67
-2.60
-1.87
-1.78
-1.73
-1.59
-0.87
-0.70
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
3.94
-11.00
-7.80
3.21
-25.68
-9.32
-1.69
-1.34
-3.27
Net Fixed Assets
-3.31
-3.47
-3.13
-1.98
-12.90
-1.28
-1.64
-0.56
Net Investments
0.00
0.29
-1.62
0.43
-0.93
0.00
0.00
0.00
Others
7.25
-7.82
-3.05
4.76
-11.85
-8.04
-0.05
-0.78
Cash from Financing Activity
20.92
-20.68
-0.05
-4.79
29.14
8.86
-2.18
-4.29
2.11
Net Cash Inflow / Outflow
-0.18
-12.08
13.62
-3.65
3.84
-0.41
-0.27
0.47
-0.48
Opening Cash & Equivalents
2.61
15.22
1.60
5.25
1.41
1.82
2.09
1.62
2.10
Closing Cash & Equivalent
2.79
2.61
15.22
1.60
5.25
1.41
1.82
2.09
1.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
67.77
52.89
44.14
39.64
35.75
32.43
22.88
16.90
12.70
ROA
16.94%
12.87%
9.98%
6.13%
6.57%
9.06%
14.11%
10.98%
10.19%
ROE
26.20%
20.61%
17.05%
10.34%
9.74%
13.58%
30.75%
28.79%
31.12%
ROCE
26.18%
19.91%
17.28%
13.13%
12.69%
18.07%
23.16%
16.04%
12.96%
Fixed Asset Turnover
7.53
7.67
5.83
3.38
4.45
5.24
5.42
4.90
4.46
Receivable days
116.97
74.65
77.62
119.44
97.42
99.79
96.51
90.77
89.11
Inventory Days
60.24
56.66
62.09
95.32
96.91
103.92
85.25
87.65
94.48
Payable days
13.80
16.50
24.62
37.45
32.16
34.90
28.49
28.83
29.69
Cash Conversion Cycle
163.41
114.81
115.09
177.32
162.16
168.82
153.26
149.59
153.90
Total Debt/Equity
0.30
0.32
0.52
0.48
0.55
0.08
0.75
1.01
1.71
Interest Cover
15.12
6.17
4.38
3.47
5.12
4.11
3.92
4.82
6.06

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.