SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vashu Bhagnani Industries Ltd (532011)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532011 NSE: Film Production, Distribution & Entertainment | Small Cap | Vashu Bhagnani Inds. Share Price

₹79.97 3.49 (4.56%)

As on 03-Jul'26 16:59

Vashu Bhagnani Industries Ltd (532011)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532011 NSE: Film Production, Distribution & Entertainment | Small Cap | Vashu Bhagnani Inds. Share Price

₹79.97 3.49 (4.56%)

As on 03-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹511 Cr.
Current Price
₹80
52-Week Low / High
₹47 / 162
TTM EPS
₹0.2
TTM Sales
₹7.1 Cr.
Book Value per Share
₹20.7
P/E Ratio
363.49
Higher than its 5-year historical median
Industry PE
39.9
Price to Book (P/B)
3.86
Higher than its 5-year historical median
Price to Sales (P/S)
72.11
Higher than its 5-year historical median
EV/EBITDA
258.90
Higher than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
0.37%
In line with industry median
Return on Capital Employed (ROCE)
1.03%
Outperforms industry median
Return on Assets (ROA)
0.24%
Operating Profit Margin
6.1%
Net Profit Margin
3.04%
Gross Profit Margin
4.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-83.29%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-94.24%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-95.01%
Asset Quality
Promoter Holding
74.48%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹69 Cr.
Equity
₹64 Cr.
Face Value
₹10
All Time Low / High
₹0.19 / 410.40

Vashu Bhagnani Industries stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Vashu Bhagnani Industries Ltd a good quality company?
Vashu Bhagnani Industries Ltd is a average quality company, based on a somewhat consistent 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 Vashu Bhagnani Industries Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Vashu Bhagnani Industries Ltd vs industry peers?
Vashu Bhagnani Industries Ltd revenue CAGR is -26.57%, compared to the industry median CAGR of 0.00%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Vashu Bhagnani Industries Ltd?
Promoters hold 74.48% of the Vashu Bhagnani Industries Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Vashu Bhagnani Industries Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 29.4% based on the current price.

10 Year X-Ray : Login to view analysis.

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.
Vashu Bhagnani Industries 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 % 9.6%24.2%11.1%4.4%94.5%0.2%1.5%7.5%17.8%1%-
Value Creation
Index
-0.30.7-0.2-0.75.8-1.0-0.9-0.50.3-0.9-

Growth Parameters

Sales 18.612028.532.742.70.89.440.454.59.17
Sales YoY Gr.-544.6%-76.2%14.7%30.6%-98.2%1,092.4%329.1%34.9%-83.3%-
Adj EPS 0.10.7007-00.10.81.40.10.2
YoY Gr.-392.9%-97.1%50%23266.7%-100.1%NA1216.7%74.7%-96.4%-
BVPS (₹) 2.73.23.33.3111111.111.912.61920.7
Adj Net
Profit
0.52.40.10.124.6-00.22.85.60.31
Cash Flow from Ops. 15.7-37.71719.24-2.3-5.5-3.21.3-2.7-
Debt/CF from Ops. 0.1-11.30.30.1-1.2-1.6-3.99.3-0.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -7.6%-26.6%-1.1%-83.3%
Adj EPS -10.8%-62.8%-5.9%-96.4%
BVPS24.4%11.6%19.8%51.6%
Share Price 56.5% 39% 50.2% -10.2%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
727.50.61108.2-0.10.67.613.70.41.1
Op. Profit
Mgn %
5.74.99-2.8556.96.18.716.96.1-14.7
Net Profit
Mgn %
2.620.20.357.5-5.52.16.910.33.219.8
Debt to
Equity
0.13.62.20.500.10.30.30.300
Working Cap
Days
45313385077164732,7062,3266976153,39640,932
Cash Conv.
Cycle
6939398222-37-14,0581,3722942201,67531,118

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales191202933431940559
Operating Expenses + 181142634191937459
Manufacturing Costs13114184713953224
Material Costs2-211-2115-3-1-21223
Employee Cost 1110000010
Other Costs 22077311411
Operating Profit 163-12301491
Operating Profit Margin (%) 5.4%4.9%9.0%-2.8%55.0%6.9%6.0%8.7%16.9%5.8%
Other Income + 0122000000
Exceptional Items 0000000000
Interest 1442000110
Depreciation 0000000000
Profit Before Tax 131-024-00390
Tax 011-1-100030
Profit After Tax 020025-00360
PAT Margin (%) 2.5%2.0%0.2%0.3%57.5%-5.5%2.0%6.9%10.3%3.0%
Adjusted EPS (₹)0.20.80.00.07.7-0.00.10.91.60.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Vashu Bhagnani Inds. - 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 + 71010103535353844106
Share Capital 455555553555
Reserves 366630303133950
Debt +13723503912121
Long Term Debt0000000000
Short Term Debt13723503912121
Minority Interest0000000000
Trade Payables210105239178402921
Others Liabilities 1772639710579
Total Liabilities 276569718361629592136

Fixed Assets

Net Fixed Assets +0000000000
Gross Block0000000000
Accumulated Depreciation0000000000
CWIP 0000000000
Investments 40011111256
Inventories5252445303333543229
Trade Receivables1102710421717214343
Cash Equivalents 0010000000
Others Assets 1729171510101019157
Total Assets 276569718361629592136

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 16-3817194-2-5-31-3
PBT 131-024-00390
Adjustment 1321-00010-0
Changes in Working Capital 14-451519-20-3-6-7-8-1
Tax Paid 01-00100-0-0-2
Cash Flow From Investing Activity + -342-0000-0-0-54
Capex -0-0-00000-000
Net Investments 000-10000-1-54
Others -3421000000
Cash Flow From Financing Activity + -1233-18-19-5253-157
Net Proceeds from Shares 01000000068
Net Proceeds from Borrowing 0000000000
Interest Paid -1-4-4-1-0-0-0-1-1-0
Dividend Paid 0000000000
Others -1136-15-18-4264-1-11
Net Cash Flow 0-01-1-000-0-00

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)6.6227.530.610.99108.18-0.120.557.5913.710.37
ROCE (%)9.6124.2411.134.4294.450.161.517.4517.841.03
Asset Turnover Ratio0.732.610.430.470.550.010.150.510.580.08
PAT to CFO Conversion(x)N/A-19N/AN/A0.16N/AN/A-10.17N/A
Working Capital Days
Receivable Days14.7016.50236204.60220.200657.30169.60211.501,724
Inventory Days118.2046318.50387.1032101,273.80395.30289.701,224.20
Payable Days347.90-108.103,292.90-5491,115.70-4,073.30-7,281-417.40565.202,848.40

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

Vashu Bhagnani Industries Ltd FAQs

The current trading price of Vashu Bhagnani Inds. on 03-Jul-2026 16:59 is ₹79.97.

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 02-Jul-2026 the market cap of Vashu Bhagnani Inds. stood at ₹511.4 Cr

The latest P/E ratio of Vashu Bhagnani Inds. as of 02-Jul-2026 is 363.5.

The latest P/B ratio of Vashu Bhagnani Inds. as of 02-Jul-2026 is 3.86.

The 52-week high of Vashu Bhagnani Inds. is ₹161.6 and the 52-week low is ₹47.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vashu Bhagnani Inds. is ₹7.09 ( Cr.) .

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

The key valuation ratios of Vashu Bhagnani Industries Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

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

About Vashu Bhagnani Industries Ltd

No data to display
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: