SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vaishali Pharma Ltd (VAISHALI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: VAISHALI Trading | Small Cap | Vaishali Pharma Share Price

BSE Share Price
Not Listed

Vaishali Pharma Ltd (VAISHALI)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: VAISHALI Trading | Small Cap | Vaishali Pharma Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹93 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0.3
TTM Sales
₹109 Cr.
Book Value per Share
₹5.3
P/E Ratio
23.06
Lower than its 5-year historical median
Industry PE
35.7
Price to Book (P/B)
1.35
Lower than its 5-year historical median
Price to Sales (P/S)
0.86
Lower than its 5-year historical median
EV/EBITDA
13.85
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
1.62%
Underperforms industry median
Return on Capital Employed (ROCE)
4.99%
Outperforms industry median
Return on Assets (ROA)
0.86%
Operating Profit Margin
0.6%
Net Profit Margin
0.83%
Gross Profit Margin
1.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
14.78%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-65.87%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
13.89%
Asset Quality
Promoter Holding
31.61%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹43 Cr.
Equity
₹26.1 Cr.
Face Value
₹2
All Time Low / High
- / -

Vaishali Pharma stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Vaishali Pharma Ltd a good quality company?
Vaishali Pharma Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Vaishali Pharma Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Vaishali Pharma Ltd vs industry peers?
Vaishali Pharma Ltd revenue CAGR is 10.51%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Vaishali Pharma Ltd?
Promoters hold 31.61% of the Vaishali Pharma Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Vaishali Pharma Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of -28.44% based on the current price.

10 Year X-Ray :

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.
Vaishali Pharma Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 12.8%16.2%12.8%9.8%6.9%10.3%18.9%21.9%5.8%5%-
Value Creation
Index
-0.10.2-0.1-0.3-0.5-0.30.40.6-0.6-0.6-

Growth Parameters

Sales 66.76467.875.160.153.875.869.786.399109
Sales YoY Gr.--4.1%5.9%10.8%-20%-10.5%41%-8.1%23.9%14.8%-
Adj EPS -000.10-0.10.10.40.60.10.10.3
YoY Gr.-NA250%-71.4%-350%NA400%68.6%-89.8%-16.7%-
BVPS (₹) 0.70.12222.12.53.13.355.3
Adj Net
Profit
-0.10.70.70.2-0.60.83.76.20.60.64
Cash Flow from Ops. 4.60.5-9.54.33.221.31.10.8-18-
Debt/CF from Ops. 4.649.6-1.945.28.715.812.715.6-0.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 4.5%10.5%9.3%14.8%
Adj EPS NANA-47.7%-16.7%
BVPS25%19.7%25.8%49.1%
Share Price - -29.8% -62.1% -43.3%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-1.519.85.61-2.73.515.218.61.41.16
Op. Profit
Mgn %
0.85.44.12.81.54.99.113.51.90.63.8
Net Profit
Mgn %
-0.11.110.3-11.44.98.90.70.63.7
Debt to
Equity
6.65.80.90.80.80.80.80.40.40.20.1
Working Cap
Days
244255283312396501390400318333169
Cash Conv.
Cycle
1041071221151371521221681359897

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales66.7163.9767.7675.0960.0953.7775.8269.6686.2899.03
Operating Expenses + 66.1660.5064.9773.0159.1851.1368.9460.2884.6198.45
Manufacturing Costs00.030.030.030.020.020.020.020.020.04
Material Costs62.0356.1459.9068.6651.0946.1563.5054.6874.4285.67
Employee Cost 1.561.592.042.131.271.191.361.301.401.58
Other Costs 2.572.7432.196.803.774.064.288.7711.16
Operating Profit 0.553.472.792.080.902.656.899.381.670.57
Operating Profit Margin (%) 0.8%5.4%4.1%2.8%1.5%4.9%9.1%13.5%1.9%0.6%
Other Income + 3.180.931.661.982.171.811.792.232.033.21
Exceptional Items 0000000000
Interest 3.373.102.852.662.562.632.492.262.272.07
Depreciation 0.370.280.250.270.440.430.460.500.510.49
Profit Before Tax -01.031.351.130.081.405.738.850.931.23
Tax 0.030.320.550.420.050.361.702.240.210.41
Profit After Tax -0.030.710.800.710.031.054.026.600.720.82
PAT Margin (%) -0.1%1.1%1.2%1.0%0.1%2.0%5.3%9.5%0.8%0.8%
Adjusted EPS (₹)-0.00.00.10.10.00.10.40.60.10.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Vaishali Pharma - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 3.203.9720.6021.4021.3822.4226.3532.9735.8164.92
Share Capital 0.5036.596.5910.5510.5510.5510.5510.7226.09
Reserves 2.700.9714.0114.8110.8411.8715.8122.4325.1038.82
Debt +19.7621.1217.5616.2315.6815.6619.8012.5711.228.50
Long Term Debt4.483.372.654.784.054.033.115.233.604.20
Short Term Debt15.2917.7514.9111.4511.6311.6216.697.347.624.30
Minority Interest0000000000
Trade Payables24.6615.3822.3824.5323.6340.5428.381819.3927.14
Others Liabilities 1.784.263.566.495.397.376.9315.2213.369.10
Total Liabilities 49.4044.7364.1068.6466.0885.9881.4678.7579.78109.66

Fixed Assets

Net Fixed Assets +1.401.291.261.341.491.221.181.981.521.83
Gross Block2.511.571.792.142.732.893.303.853.894.69
Accumulated Depreciation1.110.280.530.801.241.672.121.862.372.86
CWIP 000.080.040.080.050.490.670.740.25
Investments 0.380.380.430.430.430.430.430.430.430.43
Inventories3.361.151.870.980.880.590.633.050.384.81
Trade Receivables40.4237.4744.5849.4247.0366.7358.5153.6149.4346.72
Cash Equivalents 1.050.180.280.320.380.471.360.981.581.84
Others Assets 2.814.2615.5916.1215.8016.5018.8718.0225.7153.78
Total Assets 49.4044.7364.1068.6466.0885.9881.4678.7579.78109.66

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 4.590.46-9.464.313.222.011.321.080.81-18.04
PBT -01.031.351.130.081.405.738.850.931.23
Adjustment 0.552.451.611.665.783.451.621.165.856.91
Changes in Working Capital 4.08-2.95-12.041.62-1.91-2.78-5.2-7.36-3.7-25.82
Tax Paid -0.04-0.08-0.37-0.10-0.72-0.06-0.83-1.56-2.28-0.35
Cash Flow From Investing Activity + 3.070.691.06-0.28-0.02-0.11-0.850.281.20-0.19
Capex -0.08-0-0.31-0.30-0.05-0.13-0.86-0.30-0.11-0.30
Net Investments 00-0.060000000
Others 3.160.701.430.010.030.020.020.581.310.12
Cash Flow From Financing Activity + -7.62-1.208.50-3.99-3.14-1.810.42-1.73-1.4218.49
Net Proceeds from Shares 0015.790000000
Net Proceeds from Borrowing -3.742.42-1.632.14-0.610.94-1.882.25-1.330.60
Interest Paid -3.37-3.08-2.82-2.67-2.53-2.62-2.44-1.89-1.74-1.50
Dividend Paid 0000000000
Others -0.52-0.54-2.84-3.460.01-0.134.74-2.101.6519.39
Net Cash Flow 0.04-0.050.100.040.060.090.89-0.370.590.26

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-0.9419.86.493.40.154.7816.522.262.091.62
ROCE (%)12.816.1812.759.86.8910.3318.8721.925.824.99
Asset Turnover Ratio1.41.361.251.130.890.710.910.871.091.05
PAT to CFO Conversion(x)N/A0.65-11.836.07107.331.910.330.161.13-22
Working Capital Days
Receivable Days204.60222.20221228.50293386.10301.40293.70218177.20
Inventory Days18.3012.908.106.905.7052.909.607.309.60
Payable Days123.10130.10115.10124.70172.10253.80198.10154.8091.7099.10

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Vaishali Pharma Ltd FAQs

The current trading price of Vaishali Pharma on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Vaishali Pharma stood at ₹93.02 Cr

The latest P/E ratio of Vaishali Pharma as of 31-Dec-1969 is 23.06.

The latest P/B ratio of Vaishali Pharma as of 31-Dec-1969 is 1.35.

The 52-week high of Vaishali Pharma is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vaishali Pharma is ₹109 ( Cr.) .

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

The key valuation ratios of Vaishali Pharma Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Vaishali Pharma Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Vaishali Pharma 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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: