SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vishal Malleables Ltd (505930)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 505930 NSE: Castings/Forgings | Small Cap | Vishal Malleables Share Price

BSE Share Price
Not Listed

Vishal Malleables Ltd (505930)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 505930 NSE: Castings/Forgings | Small Cap | Vishal Malleables Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹8 Cr.
Current Price
₹0
52-Week Low / High
₹28 / 28
TTM EPS
₹-44.5
TTM Sales
₹19.4 Cr.
Book Value per Share
₹-87.6
P/E Ratio
0.00
Industry PE
42.5
Price to Book (P/B)
-0.32
Price to Sales (P/S)
0.39
EV/EBITDA
-4.60
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
-18.97%
Return on Assets (ROA)
-19.99%
Operating Profit Margin
-21.6%
Net Profit Margin
-42.48%
Gross Profit Margin
-35%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-53.27%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
67.61%
Pledged shares (%) of Promoter's holding (%)
14.80%
Reserves
₹-26 Cr.
Equity
₹2.7 Cr.
Face Value
₹10
All Time Low / High
₹7.66 / 103.05

Vishal Malleables stock performance

Key Ratios
mw4me loader

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.

Value Creation

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 9.6%15.1%14.7%15.6%15.3%11.1%11.3%4.9%-16.9%-19%-

Growth Parameters

Sales 40.949.15961.770.959.671.266.651.42419
Sales YoY Gr.-20%20.2%4.6%14.9%-15.9%19.4%-6.4%-22.9%-53.3%-
Adj EPS 1.24.54.74.81.31.41.2-5.6-41.5-37.7-44.5
YoY Gr.-265.6%4.7%2.8%-72.5%2.3%-14.1%-580.2%NANA-
BVPS (₹) 28.331.835.14041.643.843.137.2-5.3-43.1-87.6
Adj Net
Profit
0.20.90.90.90.30.30.3-1.5-11.2-10.2-12
Cash Flow from Ops. 0.42.11.62.91.31.50.81.74.2-2.6-
Debt/CF from Ops. 33.95.49.55.612.812.827.120.98.4-16.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -5.7%-19.5%-30.4%-53.3%
Adj EPS -246.4%-295.5%-419.2%NA
BVPS-204.8%-200.7%-200.1%NA
Share Price - - - -

Key Financial Parameters

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
Return on
Equity %
3.49.89.79.32.42.42.4-11.6-169.2238.268
Op. Profit
Mgn %
6.97.76.57.87.26.56.34.1-8.8-21.6-61
Net Profit
Mgn %
0.61.81.51.50.40.40.4-2.3-21.8-42.4-62
Debt to
Equity
2.51.82.22.12.12.223.5-24.5-3.6-
Working Cap
Days
106999511110814313815616728912,643
Cash Conv.
Cycle
23166261934607578-11,796

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Sales40.8949.0558.9661.6670.8659.6271.1766.6351.3824.01
Operating Expenses + 38.0745.3055.1456.8465.7955.8066.6863.9256.3729.22
Manufacturing Costs13.1515.7116.1815.2015.1114.9716.4716.6218.0411.67
Material Costs20.1223.6031.8334.1744.0232.9841.3638.2828.8112.25
Employee Cost 2.873.534.034.813.935.346.276.426.654.22
Other Costs 1.942.453.112.652.742.502.592.602.871.08
Operating Profit 2.833.753.824.825.073.824.492.71-4.99-5.21
Operating Profit Margin (%) 6.9%7.7%6.5%7.8%7.2%6.4%6.3%4.1%-9.7%-21.7%
Other Income + 0.070.120.220.130.150.350.210.310.120
Exceptional Items 0000000000
Interest 1.561.811.862.473.342.392.943.394.774.14
Depreciation 1.061.081.161.381.451.271.311.101.810.85
Profit Before Tax 0.270.981.021.100.420.510.45-1.48-11.45-10.20
Tax 0.020.080.100.160.100.080.14000
Profit After Tax 0.250.890.920.940.320.430.31-1.48-11.45-10.20
PAT Margin (%) 0.6%1.8%1.6%1.5%0.5%0.7%0.4%-2.2%-22.3%-42.5%
Adjusted EPS (₹)1.34.64.74.81.72.21.2-5.5-42.5-37.8
Dividend Payout Ratio (%)47.40%21.90%25.30%0%0%0%0%0%0%0%

Valuation of Vishal Malleables - 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'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14

Equity and Liabilities

Shareholders Fund + 8.639.179.7010.5210.7411.0813.2912.370.84-9.38
Share Capital 1.951.951.951.951.951.952.522.702.702.70
Reserves 6.687.227.758.578.799.1310.779.68-1.85-12.08
Debt +13.7211.4114.8516.3317.0418.5920.3834.7935.1241.82
Long Term Debt13.7211.4114.8516.3317.0418.594.2512.3517.4218.98
Short Term Debt00000016.1422.4417.7022.84
Minority Interest0000000000
Trade Payables8.579.6712.6315.0314.4515.2812.4510.089.9610.47
Others Liabilities 0.230.460.840.680.620.636.425.796.766.45
Total Liabilities 31.1630.7038.0242.5742.8645.5752.5563.0452.6949.36

Fixed Assets

Net Fixed Assets +14.4914.4616.3918.0717.6517.5819.0218.0529.3028.48
Gross Block25.9827.1130.2533.3434.4435.5138.3538.5751.0251.04
Accumulated Depreciation11.4912.6513.8515.2716.7917.9319.3320.5221.7222.56
CWIP 0.600.150.170.150.150.08013.4000
Investments 0.520.550.930.600.600.600.600.610.610.61
Inventories5.926.685.917.786.855.728.1511.699.016.12
Trade Receivables7.8279.9510.9312.5616.4516.6013.969.177.54
Cash Equivalents 0.120.110.280.340.480.440.620.400.390.39
Others Assets 1.691.764.394.704.584.707.574.934.206.22
Total Assets 31.1630.7038.0242.5742.8645.5752.5563.0452.6949.36

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Cash Flow From Operating Activity + 0.402.101.562.921.331.460.801.694.17-2.55
PBT 0.270.981.031.100.480.530.45-1.48-11.45-10.20
Adjustment 2.572.852.793.634.693.274.144.286.584.95
Changes in Working Capital -0.860.19-0.420.71-0.360.05-3.64-1.119.052.7
Tax Paid -0.02-0.08-0.10-0.07-0.16-0.09-0.14000
Cash Flow From Investing Activity + -0.16-0.69-3.52-2.72-1.06-0.95-2.64-13.410.420.09
Capex -0.21-0.68-3.16-3.08-1.10-1-2.76-13.620.26-0.02
Net Investments 0-0.02-0.380.33-000-0.0100
Others 0.040.010.020.030.040.050.110.220.160.11
Cash Flow From Financing Activity + -0.24-1.401.95-0.19-0.26-0.522.0211.50-4.602.46
Net Proceeds from Shares 0000002.160.6500
Net Proceeds from Borrowing 0.42-0.413.261.011.180.610.968.105.071.56
Interest Paid 000000-2.94-3.39-4.93-4.24
Dividend Paid -0.13-0.22-0.270000000
Others -0.54-0.77-1.04-1.19-1.43-1.131.846.15-4.755.14
Net Cash Flow -00.01-0.010.010.02-0.010.18-0.22-0.010

Financial Ratio

PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Ratios
ROE (%)4.5115.2114.1712.84.085.23.15-14.21-266.88N/A
ROCE (%)9.5515.1414.6715.5815.2911.111.344.9-16.91N/A
Asset Turnover Ratio1.681.851.991.781.881.471.61.2810.52
PAT to CFO Conversion(x)1.62.361.73.114.163.42.58N/AN/AN/A
Working Capital Days
Receivable Days5547.3045.2053.1053.5081.707775.7072.70114.20
Inventory Days38.4040.2033.5034.9033.3035.4032.3049.1065.10103.30
Payable Days135.80141127.80147.80122.30164.50122.40107.40127304.50

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *5.8218.6818.6818.6818.6817.0014.8014.8014.8014.80
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Vishal Malleables Ltd FAQs

The current trading price of Vishal Malleables 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 Vishal Malleables stood at ₹7.54 Cr

The latest P/E ratio of Vishal Malleables as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Vishal Malleables as of 31-Dec-1969 is -0.32.

The 52-week high of Vishal Malleables is ₹27.95 and the 52-week low is ₹27.95.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vishal Malleables is ₹19.39 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Vishal Malleables Ltd

Vishal Malleables was incorporated as a private limited company under the companies act 1956 on November 11, 1974 as Vishal Malleables PVT. Ltd. It was converted into Public Limited Company vide special resolution passed on August 24, 1977.The commercial production of the company started in December 1978.

Vishal Malleables Ltd. (VML) is a modern mechanised Iron foundry, manufacturing malleable, spheroidal graphite cast iron (ductile iron) and graded gray iron castings. Presently, it manufactures 8000 M. T. castings in the weight range of individual casting weight of .04 Kgs. to 45 Kgs.

Over the period of time, the company has established specific products, viz. Ductile Iron Flanges and Insulator Metal Parts catered to Insulator manufacturers in India and overseas, automobile components, raw as well as fully machined to auto giants in India, i.e. Telco, Mahindra & Mahindra. railway inserts to Indian Railways for track construction, 25 KV A. C. Traction OHE fittings for Indian Railway's Transmission line Hardware to Power Transmission Sector in India and abroad and having made breakthrough in manufacture and supply of Aluminium Alloy Flanges in Finished - Machined and Anodised - condition to Insulator Manufacturers.

Segments of Industries Served by the company includes, Automobile and Farm Equipment Industries, Electrical Insulator Manufacturers of power transmission,overhead Electric Traction Line for Railways, Inserts for prestressed concrete sleepers, Large and Varied industrial Equipment Manufacturers  and Aluminium Based Non Ferrous castings. 

Product range of the company includes:

  • Ductile Iron Flanges- The company has specialized in manufacture of Ductile Iron flanges which are used in the assembly of hollow Insulators / long rod insulators of high tension power lines distribution system.
  • H. T. Insulator Metal Parts : Metal parts required for assembly of H. T. Insulators, Lightening Arresters,Transformers, Distribution Sub-Stations and Power Transmission Equipments, being consumed by all insulator manufacturers engaged in manufacture of all ratings of Disc, Long Rod, Hollow Insulators, for power transmission industry.
  • Aluminium Alloy Castings : Aluminium Alloy Castings, especially Aluminium Alloy Flanges, Fully machined and anodized, used by H. T. Insulator manufacturers in the assembly of Hollow Insulators.
  • MCI/SGCI Inserts and 25 KV A.C. Traction OHE Fittings: Railway track material, like Prestressed Concrete Sleeper Inserts, used in the construction or Railway Track by Indian Railways as well as governments of underdeveloped countries like, Bangaladesh, Sri Lanka, etc.
  • Automobile Components : Automobile components - raw as well as fully machined - used by manufacturers of heavy vehicles, light commercial vehicles, cars, tractors and earth moving equipments manufacturers.

Achievements/ recognition:

  • An ISO 9002 certified company
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: