21 Sep 2018 | 6:08 PM
 

VTM Ltd. Share Price Live (BSE)
0

BSE Code: 532893 | NSE Symbol: VTMLTD
27.30
0.00
(0.00 %)
21 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    27.50
  • Prev. close (Rs.)
    27.30
  • High (Rs.)
    27.65
  • Low (Rs.)
    26.80
  • 52W H (Rs.)
    36.71
  • 52W L (Rs.)
    25.20
  • Volume
    1300
  • MCap (Rs in Cr.)
    109.83

VTM 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.) 1.94 3.73 2.32 1.98 2.81 3.06 15.59
Adjusted Cash EPS (Rs.) 3.63 5.54 3.60 3.27 5.04 5.21 36.61
Reported EPS (Rs.) 1.94 2.04 2.32 1.98 2.81 3.06 15.59
Reported Cash EPS (Rs.) 3.63 3.85 3.60 3.27 5.04 5.21 36.61
Dividend Per Share 0.75 0.75 0.75 0.63 0.70 0.70 4.00
Operating Profit Per Share (Rs.) 3.60 2.71 3.50 3.30 5.59 5.40 33.12
Book Value (Excl Rev Res) Per Share (Rs.) 3.60 2.71 3.50 3.30 5.59 5.40 33.12
Book Value (Incl Rev Res) Per Share (Rs.) 3.60 2.71 3.50 3.30 5.59 5.40 33.12
Net Operating Income Per Share (Rs.) 40.92 37.39 38.30 41.72 42.05 35.59 289.97
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 8.78 7.25 9.13 7.90 13.29 15.16 11.42
Gross Profit Margin (%) 4.63 2.40 5.79 4.80 8.00 9.12 4.17
Net Profit Margin (%) 4.73 5.45 6.04 4.74 6.58 8.42 5.24
Adjusted Cash Margin (%) 8.60 13.38 9.09 7.69 11.80 14.34 12.32
Adjusted Return On Net Worth (%) 4.18 8.39 7.49 6.71 10.01 11.73 6.50
Reported Return On Net Worth (%) 4.18 4.58 7.49 6.71 10.01 11.73 6.50
Return On long Term Funds (%) 6.62 10.63 10.99 9.08 14.00 15.12 7.89
LEVERAGE RATIOS
Long Term Debt / Equity 0.04 0.04 0.03 0.04 0.01 0.02 0.01
Total Debt/Equity 0.04 0.04 0.04 0.06 0.02 0.02 0.01
Owners fund as % of total Source 0.04 0.04 0.04 0.06 0.02 0.02 0.01
Fixed Assets Turnover Ratio 0.87 0.95 1.20 1.39 1.52 1.40 1.19
LIQUIDITY RATIOS
Current Ratio 4.75 2.07 8.27 4.50 4.47 5.77 4.18
Current Ratio (Inc. ST Loans) 4.75 2.07 6.33 3.53 4.36 5.76 4.18
Quick Ratio 3.60 1.19 6.20 2.62 2.72 4.08 3.01
Inventory Turnover Ratio 3.60 2.71 3.50 3.30 5.59 5.40 33.12
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 46.63 0.00 32.37 31.81 24.89 22.85 25.67
Dividend payout Ratio (Cash Profit) 24.84 0.00 20.84 19.26 13.89 13.42 10.93
Earning Retention Ratio 53.37 100.00 67.63 68.19 75.11 77.15 74.33
Cash Earnings Retention Ratio 75.16 100.00 79.16 80.74 86.11 86.58 89.07
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.53 0.31 0.36 0.53 0.09 0.09 0.07
Financial Charges Coverage Ratio 25.24 52.68 80.42 93.31 99.78 296.00 136.59
Fin. Charges Cov.Ratio (Post Tax) 19.76 31.17 61.57 75.62 81.85 251.31 125.59
COMPONENT RATIOS
Material Cost Component(% earnings) 75.51 74.60 73.96 76.00 75.48 69.96 75.22
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 23.01 22.40 16.18 16.23 7.28 5.49 13.23
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.87 0.95 1.20 1.39 1.52 1.40 1.19
Bonus Component In Equity Capital (%) 91.66 91.66 91.66 91.66 91.66 91.66 91.66
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 70.56 108.30 68.80 100.45 93.57 93.84 91.23
EV / Net Sales (X) 0.43 0.72 0.45 0.60 0.55 0.66 0.78
EV / EBITDA (X) 3.59 4.00 3.58 6.11 3.74 3.78 5.65
MarketCap / Sales (X) 0.67 0.73 0.71 0.65 0.65 0.77 0.94
Retention Ratios (%) 53.37 0.00 67.63 68.19 75.11 77.15 74.33
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.67 0.73 0.71 0.65 0.65 0.77 0.09
Earning Yield (%) 0.07 0.07 0.08 0.07 0.10 0.11 0.57
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 4.02 4.02 4.02 4.02 4.02 4.02 4.02
Share Application Money 0.00 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 181.94 174.79 120.32 114.64 108.94 100.93 92.40
Loan Funds
Secured Loans 7.76 6.98 4.26 5.98 0.78 0.78 0.00
Unsecured Loans 0.00 0.00 1.02 1.02 1.02 1.02 1.02
Total 193.73 185.79 129.63 125.66 114.77 106.75 97.44
USES OF FUNDS
Fixed Assets
Gross Block 82.53 86.09 166.11 163.54 160.47 158.45 147.11
Less : Revaluation Reserve 0.00 0.00 0.51 0.51 0.51 0.51 0.00
Less: Accum. Depreciation -2.94 -5.26 121.79 116.72 111.21 102.62 94.14
Net Block 85.47 91.35 43.81 46.31 48.74 55.31 52.97
Capital Work in Progress 6.79 0.00 3.18 2.00 2.00 2.00 0.18
Investments 25.41 68.53 0.25 33.65 17.38 0.37 3.37
Net Current Assets
Current Assets, Loans and Advances 96.34 50.05 93.71 56.17 60.10 59.36 53.78
Less : Current Liabilities and Provisions 20.28 24.13 11.33 12.48 13.45 10.29 12.86
Total Net Current Assets 76.06 25.92 82.38 43.69 46.64 49.07 40.92
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 193.73 185.79 129.63 125.66 114.77 106.75 97.44
Note :
Book Value of Unquoted Investments 0.23 0.22 0.20 0.34 17.79 0.33 0.33
Market Value of Quoted Investments 0.00 0.01 0.01 34.50 0.01 0.01 3.04
Contingent liabilities 4.63 4.39 5.31 3.90 2.54 0.02 5.59
Number of Equity shares outstanding 4.02 4.02 4.02 4.02 4.02 4.02 0.40
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 164.63 150.43 154.09 167.82 169.16 143.18 116.65
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -2.48 1.24 -0.97 0.44 -6.31 1.94 -2.87
Total Income 162.15 151.67 153.11 168.27 162.85 145.13 113.78
EXPENDITURE :
Raw Materials 117.87 103.75 105.05 119.24 120.61 92.89 82.31
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 7.26 7.33 10.12 9.77 8.96 6.95 6.63
Other Manufacturing Expenses 7.26 7.33 10.12 9.77 8.96 6.95 6.63
Employee Cost 11.57 10.36 10.14 9.25 8.00 6.51 5.82
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 143.96 128.76 135.43 148.03 146.53 113.30 101.38
Profit before Interest, Depreciation and Tax 83.31 86.60 166.35 163.71 160.72 158.53 147.23
Interest and Financial Charges 0.78 0.51 0.24 0.18 0.25 0.08 0.12
Profit before Depreciation and Tax 82.53 86.09 166.11 163.54 160.47 158.45 147.11
Depreciation 6.83 7.29 5.16 5.19 8.95 8.66 8.46
Profit Before Tax 12.05 12.45 13.82 11.08 15.80 16.06 7.57
Tax 4.27 4.24 4.51 3.12 4.49 3.75 1.30
Profit After Tax 7.79 8.20 9.32 7.96 11.31 12.32 6.27
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 53.35 45.67 11.95 10.70 14.13 14.19 8.65
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 3.63 0.00 2.40 2.00 2.34 2.36 1.35
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 0.23 0.22 0.20 0.34 17.79 0.33 0.33
Extraordinary Items -0.11 -6.81 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 0.79 40.07 5.95 16.26 15.99 18.59 1.65
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 12.05 12.45 13.82 11.08 15.80 16.06 7.57
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 1.41 17.39 35.94 -5.94 -0.10 11.60 31.03
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 4.99 -60.61 -2.18 -1.88 -0.30 -10.60 -7.33
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 -3.63 3.93 1.31 0.94 0.67 -3.60 -6.76
Net Cash used in Financing Activities -3.63 3.93 1.31 0.94 0.67 -3.60 -6.76
Net Inc./(Dec.) in Cash and Cash Equivalent 2.77 -39.28 35.07 -6.88 0.27 -2.60 16.94
Cash and Cash Equivalents at End of the year 3.55 0.79 41.02 9.38 16.26 15.99 18.59
No Data Found !!
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 35.83 43.89 42.06 40.08 38.60 44.05 38.74
Other Income 1.89 1.05 1.10 1.41 1.64 8.50 2.01
Stock Adjustment -6.07 1.98 3.89 -2.07 -6.27 5.36 3.35
Raw Material 28.12 23.14 27.32 32.32 34.44 29.07 28.15
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 2.92 3.08 2.82 2.87 2.81 2.83 2.49
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 6.86 12.66 3.92 2.89 3.74 5.99 2.89
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 4.01 3.04 4.12 4.08 3.88 0.80 1.87
Interest 0.32 0.21 0.17 0.18 0.21 -0.02 0.23
Gross Profit 5.57 3.87 5.05 5.31 5.31 9.32 3.65
Depreciation 1.70 1.16 1.89 1.89 1.89 2.35 1.86
Taxation 1.12 1.57 0.34 1.18 1.18 0.50 0.46
Net Profit / Loss 2.75 1.15 2.17 2.23 2.23 -0.34 1.33
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 4.02 4.02 4.02 4.02 4.02 4.02 4.02
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 1.01 1.01
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 25.00 25.00
EPS Before Extra Ordinary Items
Basic EPS 0.68 0.29 0.54 0.56 0.56 -0.08 0.33
Diluted EPS 0.68 0.29 0.54 0.56 0.56 -0.08 0.33
EPS After Extra Ordinary Items
Basic EPS 0.68 0.29 0.54 0.56 0.56 -0.08 0.33
Diluted EPS 0.68 0.29 0.54 0.56 0.56 -0.08 0.33
No Data Found !!
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 164.63 85.94 78.68 147.70 82.79 64.90 154.09
Other Income 5.20 2.15 3.04 15.67 10.52 5.16 5.14
Stock Adjustment -2.48 5.86 -8.34 2.01 8.70 -6.69 -0.97
Raw Material 117.87 50.46 66.76 109.29 57.22 52.06 113.97
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 11.57 5.90 5.68 10.37 5.33 5.04 10.14
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 23.20 16.57 6.62 15.13 8.88 6.25 16.87
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 14.47 7.16 7.96 10.90 2.66 8.24 14.08
Interest 0.78 0.38 0.40 0.51 0.22 0.30 0.24
Gross Profit 18.88 8.92 10.61 26.06 12.96 13.10 18.98
Depreciation 6.83 3.05 3.78 7.29 4.21 3.08 5.16
Taxation 4.27 1.90 2.36 1.94 0.96 0.98 4.51
Net Profit / Loss 7.79 3.32 4.47 10.03 0.99 9.04 9.32
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 4.02 4.02 4.02 4.02 4.02 4.02 4.02
Equity Dividend Rate 75.00 0.00 0.00 75.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 1.01 1.01 1.01 1.01
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 25.00 25.00 25.00 25.00
EPS Before Extra Ordinary Items
Basic EPS 1.94 0.00 1.11 2.49 0.00 2.25 2.32
Diluted EPS 1.94 0.00 1.11 2.49 0.00 2.25 2.32
EPS After Extra Ordinary Items
Basic EPS 1.94 0.00 1.11 2.49 0.00 2.25 2.32
Diluted EPS 1.94 0.00 1.11 2.49 0.00 2.25 2.32