Sri Vasavi Industries Ltd - Stock Valuation and Financial Performance

BSE: 513609 | NSE: | Metal - Ferrous | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Sri Vasavi Inds

M-Cap below 100cr DeciZen not available

Sri Vasavi Industries stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
21.8 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Sri Vasavi Inds:

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

Value Creation Index Colour Code Guide

Mar'02Mar'03Mar'04Mar'05Mar'06Mar'09Mar'10Mar'11Mar'12Mar'13TTM
ROCE % -3.5%-4.6%-64.9%51.8%-0.1%-2.7%-2.9%-0.4%-17.2%-22.7%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 151124192240194353218259184201201
Sales YoY Gr.--18%55.5%24.8%-19.1%81.6%-38.2%18.7%-29.1%9.7%-
Adj EPS -3-3.9-20.18.7-2-2.5-1.9-1.4-3-3-3.5
YoY Gr.-NANANA-122.7%NANANANANA-
BVPS (₹) 12.28.3-11.71.36.94.52.41-2-51.4
Adj Net
Profit
-12.3-15.8-81.844-10-15-11.2-8.1-17.4-17.8-18
Cash Flow from Ops. 3.1-6.96.60.3-33.7-9.10000-
Debt/CF from Ops. 27.4-14.517.3458.8-2.7-8.20000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3.3%0.7%-2.6%9.7%
Adj EPS NANANANA
BVPS-190.5%-193.5%-227.8%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'02Mar'03Mar'04Mar'05Mar'06Mar'09Mar'10Mar'11Mar'12Mar'13TTM
Return on
Equity %
-25-35.72541.7-331.1-29.5-27.6-22.3-21.5-74.4-384.4194.4
Op. Profit
Mgn %
1.50.5-21.432.9-0.2-1.9-5.3-3.4-2.8
Net Profit
Mgn %
-8.1-12.7-42.518.3-5.1-4.2-5.1-3.2-9.5-8.8-8.8
Debt to
Equity
1.62.8-2.5152.42.64.39.1-5.3-1.8-
Working Cap
Days
1261461101331851172121582822800
Cash Conv.
Cycle
7485-26-50-14-30-95-63-41-170

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Sri Vasavi Industries Ltd.

Standalone Consolidated
TTM EPS (₹) -3.5 -
TTM Sales (₹ Cr.) 201 -
BVPS (₹.) 1.4 -
Reserves (₹ Cr.) -44 -
P/BV 3.14 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) 2.50 / 54.55
Market Cap (₹ Cr.) 21.8
Equity (₹ Cr.) 50.8
Face Value (₹) 10
Industry PE 231.3

Management X-Ray of Sri Vasavi Inds:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *32.8432.8432.8432.7732.7717.3617.3617.3417.3417.33
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Sri Vasavi Inds

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'02Mar'03Mar'04Mar'05Mar'06Mar'09Mar'10Mar'11Mar'12Mar'13
Sales150.88123.80192.49240.15194.37352.99218.01258.80183.57201.42
Operating Expenses 148.95123.22196.36236.77188.57348.28220.61263.71193.20208.32
Manufacturing Costs16.9527.7454.656148.9797.7058.5574.7600
Material Costs121.3780.68117.08140.03102220.46142.15162.93174.72192.62
Employee Cost 1.731.472.292.312.645.374.715.385.535.46
Other Costs 8.9013.3322.3433.4334.9724.7415.2020.6412.9510.24
Operating Profit 1.930.58-3.873.385.804.71-2.60-4.91-9.63-6.89
Operating Profit Margin (%) 1.3%0.5%-2.0%1.4%3.0%1.3%-1.2%-1.9%-5.2%-3.4%
Other Income 0.540.904.783.382.320.516.1512.3300
Interest 11.5013.4820.9016.7413.9816.1210.9511.044.067.79
Depreciation 3.423.753.883.964.125.715.544.594.603.86
Exceptional Items 00000000-0.080
Profit Before Tax -12.45-15.75-23.88-13.94-9.98-16.61-12.95-8.21-18.37-18.55
Tax 0057.94-57.9401.96-0.26-0.07-0.89-0.77
Profit After Tax -12.45-15.75-81.8244-9.98-18.57-12.69-8.14-17.48-17.78
PAT Margin (%) -8.3%-12.7%-42.5%18.3%-5.1%-5.3%-5.8%-3.1%-9.5%-8.8%
Adjusted EPS (₹)-3.1-3.9-20.18.7-2.0-3.1-2.2-1.4-3.0-3.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'02Mar'03Mar'04Mar'05Mar'06Mar'09Mar'10Mar'11Mar'12Mar'13

Equity and Liabilities

Shareholders Fund 51.9436.19-45.378.6337.3257.0743.1032.7414.13-4.88
Share Capital 42.7442.7442.7452.7452.7661.1061.1061.1061.1061.10
Reserves 9.20-6.55-88.11-44.11-15.43-4.03-17.99-28.36-46.97-65.98
Minority Interest0000000000
Debt84.7699.50113.99127.6990.2674.1569.4871.931.3948.14
Long Term Debt84.7699.50113.99127.6990.2674.1569.4871.931.3948.14
Short Term Debt0000000000
Trade Payables20.218.3673.6737.4933.95116.19106.78103.2579.6373.30
Others Liabilities 2.132.4210.2111.3218.563.211.861.66156.31110.37
Total Liabilities 159.04146.47152.49185.13180.09250.62221.22209.58251.46226.94

Fixed Assets

Gross Block79.4979.8782.0586.8289.06122.65120.52122.4658.05122.77
Accumulated Depreciation15.301922.8826.8530.9348.1553.0359.22070.01
Net Fixed Assets64.1960.8759.1759.9858.1374.5067.4963.2458.0552.76
CWIP 23.1727.455.244.855.035.526.144.988.638.67
Investments 15.0615.0615.0616.0616.0616.0215151515
Inventories16.848.2616.2721.0821.5951.0131.7327.2125.5144.64
Trade Receivables34.6128.584.107.037.4023.5835.3533.6053.0814.61
Cash Equivalents 0.250.160.091.736.738.838.236.146.514.32
Others Assets4.926.0952.5774.4065.1671.1657.3059.4184.6986.93
Total Assets 159.04146.47152.49185.13180.09250.62221.22209.58251.46226.94

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'02Mar'03Mar'04Mar'05Mar'06Mar'09Mar'10Mar'11Mar'12Mar'13
Cash Flow From Operating Activity 3.10-6.896.600.28-33.72-9.060000
PBT -12.20-15.75-81.8244-9.98-18.570000
Adjustment 14.4816.4220.1117.3515.7823.220000
Changes in Working Capital 12.545.8589.21-44.33-25.542.410000
Tax Paid 0000000000
Cash Flow From Investing Activity -17.84-5.14-21.77-23.879.1023.130000
Capex -17.86-4.7120.04-4.39-2.45-1.560000
Net Investments 000-100.040000
Others 0.02-0.43-41.81-18.4711.5524.650000
Cash Flow From Financing Activity 12.8811.9415.1025.2229.61-19.840000
Net Proceeds from Shares 002.7410000000
Net Proceeds from Borrowing 12.8811.9412.1110.53-15.86-19.840000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 000.254.6945.4700000
Net Cash Flow -1.86-0.09-0.071.645-5.770000
PARTICULARSMar'02Mar'03Mar'04Mar'05Mar'06Mar'09Mar'10Mar'11Mar'12Mar'13
Ratios
ROE (%)-29.32-37.66N/A0-47.76-59.93-62.24-81.670N/A
ROCE (%)-0.79-1.67N/A2.62.8-0.4-2.123.42-23.57N/A
Asset Turnover Ratio1.080.811.291.421.061.730.981.310.80.84
PAT to CFO Conversion(x)N/AN/AN/A0.01N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days7993318141546458661
Inventory Days39372328403665385264
Payable Days5365128145128124286235191145

Sri Vasavi Industries Ltd Stock News

Sri Vasavi Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Sri Vasavi Inds 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 01-Jan-1970 05:30 the market cap of Sri Vasavi Inds stood at ₹21.77.
The latest P/E ratio of Sri Vasavi Inds as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Sri Vasavi Inds as of 01-Jan-1970 05:30 is 3.14.
The 52-week high of Sri Vasavi Inds is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Sri Vasavi Inds is ₹201.4 ( Cr.) .

About Sri Vasavi Industries 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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.