16 Nov 2018 | 5:37 AM
 

Vardhman Special Steels Ltd. Share Price Live (BSE)
0

BSE Code: 534392 | NSE Symbol: VSSL
107.20
1.25
(1.18 %)
15 Nov 2018 | 03:42 PM
Change company
  • Open (Rs)
    110.00
  • Prev. close (Rs.)
    105.95
  • High (Rs.)
    110.00
  • Low (Rs.)
    106.60
  • 52W H (Rs.)
    187.80
  • 52W L (Rs.)
    90.30
  • Volume
    1649
  • MCap (Rs in Cr.)
    382.68

Vardhman Special Steels Ltd. Financial Information

No Data Found !!
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 7.01 10.31 2.27 -8.15 -5.07 2.61 13.96
Adjusted Cash EPS (Rs.) 13.04 20.05 11.45 -0.68 -2.00 4.76 16.15
Reported EPS (Rs.) 7.01 10.31 2.27 -8.15 -5.07 2.61 13.96
Reported Cash EPS (Rs.) 13.04 20.05 11.45 -0.68 -2.00 4.76 16.15
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 17.35 32.25 22.43 6.23 -6.10 9.51 26.89
Book Value (Excl Rev Res) Per Share (Rs.) 17.35 32.25 22.43 6.23 -6.10 9.51 26.89
Book Value (Incl Rev Res) Per Share (Rs.) 17.35 32.25 22.43 6.23 -6.10 9.51 26.89
Net Operating Income Per Share (Rs.) 240.62 363.13 351.78 356.55 303.93 239.95 283.96
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 7.20 8.88 6.37 1.74 -2.00 3.96 9.47
Gross Profit Margin (%) 4.70 6.19 3.76 -0.34 -3.01 3.06 8.70
Net Profit Margin (%) 2.91 2.84 0.64 -2.28 -1.66 1.08 4.91
Adjusted Cash Margin (%) 5.38 5.47 3.24 -0.18 -0.64 1.95 5.66
Adjusted Return On Net Worth (%) 7.39 9.66 2.35 -8.91 -5.06 2.48 13.60
Reported Return On Net Worth (%) 7.39 9.66 2.35 -8.91 -5.06 2.48 13.60
Return On long Term Funds (%) 10.56 15.12 8.83 1.85 -0.44 6.69 17.27
LEVERAGE RATIOS
Long Term Debt / Equity 0.30 0.58 0.72 0.62 0.54 0.47 0.46
Total Debt/Equity 0.65 1.28 1.65 2.02 1.59 1.57 1.28
Owners fund as % of total Source 0.65 1.28 1.65 2.02 1.59 1.57 1.28
Fixed Assets Turnover Ratio 1.70 1.45 1.32 1.33 1.15 0.95 1.60
LIQUIDITY RATIOS
Current Ratio 3.51 2.16 2.50 3.45 3.50 3.58 8.79
Current Ratio (Inc. ST Loans) 1.16 0.79 0.78 0.63 0.64 0.57 1.13
Quick Ratio 2.16 1.42 1.73 2.14 2.07 2.17 6.16
Inventory Turnover Ratio 17.35 32.25 22.43 6.23 -6.10 9.51 26.89
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 0.00 0.00 100.00 100.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 4.73 6.83 13.92 0.00 0.00 34.78 8.15
Financial Charges Coverage Ratio 3.17 2.32 1.92 0.94 0.37 2.14 7.91
Fin. Charges Cov.Ratio (Post Tax) 3.17 2.32 1.92 0.94 0.69 1.81 5.54
COMPONENT RATIOS
Material Cost Component(% earnings) 66.50 61.39 58.40 70.11 61.33 70.42 65.22
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 5.40 5.40 6.02 4.32 4.83 5.56 1.81
Import Comp. in Raw Mat. Consumed 0.00 0.00 37.09 27.13 25.90 28.49 32.54
Long term assets / Total Assets 1.70 1.45 1.32 1.33 1.15 0.95 1.60
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 384.29 385.83 387.98 383.13 377.88 361.50 304.66
EV / Net Sales (X) 0.45 0.57 0.59 0.58 0.67 0.81 0.58
EV / EBITDA (X) 5.65 5.89 8.77 20.20 85.18 15.55 5.84
MarketCap / Sales (X) 0.46 0.58 0.60 0.59 0.69 0.88 0.74
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.46 0.30 0.31 0.31 0.36 0.46 0.39
Earning Yield (%) 0.06 0.09 0.02 -0.07 -0.05 0.02 0.13
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 35.70 18.56 18.56 18.56 18.56 18.56 18.56
Share Application Money 0.55 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 303.07 179.53 160.62 151.17 167.20 176.62 171.77
Loan Funds
Secured Loans 219.96 254.17 267.58 317.98 281.32 307.05 178.46
Unsecured Loans 0.00 0.00 28.26 25.55 13.46 0.00 65.74
Total 559.27 452.25 475.02 513.25 480.54 502.22 434.52
USES OF FUNDS
Fixed Assets
Gross Block 368.00 361.95 331.46 296.47 262.18 97.22 96.39
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 118.44 97.38 80.86 66.49 51.80 55.98 53.33
Net Block 249.56 264.56 250.60 229.98 210.38 41.24 43.06
Capital Work in Progress 6.99 1.11 2.11 20.80 29.55 131.35 8.58
Investments 8.16 0.98 14.50 14.08 31.75 121.52 99.25
Net Current Assets
Current Assets, Loans and Advances 411.95 346.01 346.62 349.76 292.35 288.82 320.02
Less : Current Liabilities and Provisions 117.38 160.42 138.81 101.36 83.50 80.71 36.39
Total Net Current Assets 294.57 185.59 207.81 248.40 208.86 208.12 283.63
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 559.27 452.25 475.02 513.25 480.54 502.22 434.52
Note :
Book Value of Unquoted Investments 0.00 0.68 1.42 4.08 6.75 3.52 0.00
Market Value of Quoted Investments 8.15 0.30 13.08 12.14 29.88 129.52 101.28
Contingent liabilities 126.47 83.80 87.77 96.58 36.67 142.42 180.83
Number of Equity shares outstanding 3.57 1.86 1.86 1.86 1.86 1.86 1.86
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 858.96 673.81 652.74 661.60 563.96 445.24 526.90
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -19.22 -11.65 29.91 3.69 74.80 -20.61 0.75
Total Income 839.74 662.16 682.65 665.29 638.76 424.63 527.65
EXPENDITURE :
Raw Materials 488.90 364.22 325.08 408.85 306.33 280.45 305.73
Excise Duty 18.92 79.32 72.77 72.58 0.00 0.00 0.00
Power and Fuel Cost 127.81 109.48 107.56 103.73 74.73 68.78 66.34
Other Manufacturing Expenses 127.81 109.48 107.56 103.73 74.73 68.78 66.34
Employee Cost 46.72 39.80 33.69 28.36 21.26 21.32 15.26
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 810.17 702.30 646.65 717.25 477.05 439.32 453.67
Profit before Interest, Depreciation and Tax 389.43 390.23 354.47 316.68 274.08 108.09 102.99
Interest and Financial Charges 21.43 28.28 23.02 20.21 11.90 10.87 6.60
Profit before Depreciation and Tax 368.00 361.95 331.46 296.47 262.18 97.22 96.39
Depreciation 21.51 18.07 17.03 13.87 5.70 3.98 4.06
Profit Before Tax 25.10 19.13 4.22 -15.12 -13.17 8.39 41.55
Tax 0.06 0.00 0.00 0.01 -3.75 3.55 15.65
Profit After Tax 25.04 19.14 4.22 -15.13 -9.42 4.85 25.90
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 66.05 41.01 21.87 12.27 28.29 37.71 32.86
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.68 1.42 4.08 6.75 3.52 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 5.95 3.79 8.65 13.90 30.27 87.11 5.29
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 25.10 19.13 4.22 -15.12 -13.17 8.39 41.55
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 11.21 68.04 46.38 -32.75 -35.90 55.01 5.13
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -16.25 -15.65 -15.76 -3.65 52.37 -153.89 -102.69
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 6.58 -50.23 -35.48 31.15 -32.86 42.04 179.39
Net Cash used in Financing Activities 6.58 -50.23 -35.48 31.15 -32.86 42.04 179.39
Net Inc./(Dec.) in Cash and Cash Equivalent 1.54 2.16 -4.86 -5.25 -16.38 -56.84 81.83
Cash and Cash Equivalents at End of the year 7.48 5.95 3.79 8.65 13.90 30.27 87.11
No Data Found !!
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 295.49 269.50 231.36 218.42 207.06 202.12 173.07
Other Income 1.23 1.78 2.29 0.98 1.34 1.49 3.19
Stock Adjustment -15.68 -13.64 -20.44 -9.25 1.11 9.36 -6.71
Raw Material 183.15 169.83 147.63 123.61 112.34 105.32 97.20
Power And Fuel 35.01 33.31 27.99 34.57 34.62 30.63 30.31
Employee Expenses 13.44 12.73 12.20 11.82 11.84 10.87 10.71
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 49.60 49.43 46.78 38.77 32.63 34.63 27.22
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 15.32 17.84 17.20 18.90 14.52 11.31 14.34
Interest 5.64 4.88 5.91 4.63 5.17 5.72 8.27
Gross Profit 10.91 14.74 13.58 15.25 10.69 7.08 9.26
Depreciation 5.98 5.66 6.31 5.71 4.86 4.63 4.53
Taxation -2.14 0.00 0.06 0.00 0.00 0.00 0.00
Net Profit / Loss 7.07 9.08 7.21 9.54 5.83 2.45 4.73
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 35.70 35.70 35.70 32.13 32.13 32.13 18.56
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 1.98 2.54 2.16 2.97 1.82 0.95 2.43
Diluted EPS 1.97 2.54 2.15 2.97 1.82 0.95 2.43
EPS After Extra Ordinary Items
Basic EPS 1.98 2.54 2.16 2.97 1.82 0.95 2.43
Diluted EPS 1.97 2.54 2.15 2.97 1.82 0.95 2.43
No Data Found !!
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 564.99 858.96 449.78 409.18 673.81 345.52 331.59
Other Income 3.01 6.10 3.27 2.83 5.64 3.63 1.07
Stock Adjustment -29.32 -19.22 -29.69 10.47 -11.65 -4.02 -7.64
Raw Material 352.98 488.90 271.24 217.66 364.22 188.78 175.44
Power And Fuel 68.32 127.81 62.56 65.25 109.48 55.48 53.99
Employee Expenses 26.17 46.73 24.02 22.71 39.80 20.47 19.32
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 99.03 152.81 85.55 67.26 112.11 55.89 58.60
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 33.16 61.93 36.10 25.83 59.85 28.92 31.88
Interest 10.52 21.43 10.54 10.89 28.28 15.04 13.24
Gross Profit 25.65 46.60 28.83 17.77 37.21 17.51 19.71
Depreciation 11.64 21.51 12.02 9.49 18.07 9.08 8.99
Taxation -2.14 0.06 0.06 0.00 0.00 0.00 0.00
Net Profit / Loss 16.15 25.03 16.75 8.28 19.14 8.43 10.72
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 35.70 35.70 35.70 32.13 18.56 18.56 18.56
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 4.52 7.91 0.00 2.85 10.18 0.00 5.78
Diluted EPS 4.51 7.88 0.00 2.85 10.18 0.00 5.78
EPS After Extra Ordinary Items
Basic EPS 4.52 7.91 0.00 2.85 10.18 0.00 5.78
Diluted EPS 4.51 7.88 0.00 2.85 10.18 0.00 5.78