Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Vaswani Industries Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 22, 2024, 9:20 pm

Market Cap 143 Cr.
Current Price 48.2
High / Low73.9/23.0
Stock P/E13.9
Book Value 42.2
Dividend Yield0.00 %
ROCE13.3 %
ROE7.76 %
Face Value 10.0
PEG Ratio0.83

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Vaswani Industries Ltd

Competitors of Vaswani Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Chennai Ferrous Industries Ltd 47.9 Cr. 133175/10310.9 1410.00 %10.2 %5.85 % 10.0
Bihar Sponge Iron Ltd 137 Cr. 15.226.8/9.5012.8 5.610.00 %11.0 %% 10.0
Ashirwad Steels & Industries Ltd 42.3 Cr. 33.867.6/31.516.4 65.70.00 %4.08 %2.84 % 10.0
Vaswani Industries Ltd 143 Cr. 48.273.9/23.013.9 42.20.00 %13.3 %7.76 % 10.0
Sarda Energy & Minerals Ltd 14,564 Cr. 414525/18024.4 1680.24 %15.3 %14.1 % 1.00
Industry Average17,412.00 Cr318.6029.13109.680.09%20.20%19.92%7.55

All Competitor Stocks of Vaswani Industries Ltd

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales104.1188.2279.8786.51119.82103.9486.6389.84111.4493.5587.11118.3290.36
Expenses99.1683.2876.3982.69113.0998.3782.1983.54106.4387.4983.49112.4883.76
Operating Profit4.954.943.483.826.735.574.446.305.016.063.625.846.60
OPM %4.75%5.60%4.36%4.42%5.62%5.36%5.13%7.01%4.50%6.48%4.16%4.94%7.30%
Other Income0.300.060.180.070.470.600.510.040.490.200.400.460.60
Interest2.311.862.082.282.662.052.152.332.032.051.902.141.62
Depreciation1.071.091.111.090.361.480.350.930.900.930.940.950.95
Profit before tax1.872.050.470.524.182.642.453.082.573.281.183.214.63
Tax %9.63%29.27%27.66%242.31%19.62%25.00%26.94%64.61%55.25%16.16%28.81%28.04%33.05%
Net Profit1.681.450.35-0.743.361.981.791.091.152.760.852.323.10
EPS in Rs0.560.480.12-0.251.120.660.600.360.380.920.280.771.03

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 3:17 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales214226255238255237319352314374390389388
Expenses219206237221239221301339296355369366366
Operating Profit-5211816161618141819212221
OPM %-2%9%7%7%6%7%5%4%6%5%5%6%6%
Other Income2-311001201222
Interest91111999101099987
Depreciation5566655544444
Profit before tax-18111233057111213
Tax %-36%97%-5%15%-7%-78%65%1,681%21%39%44%27%
Net Profit-11011251-344699
EPS in Rs-4.170.010.400.400.591.500.39-0.841.351.472.003.012.92
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)100.00%0.00%100.00%150.00%-80.00%-400.00%233.33%0.00%50.00%50.00%
Change in YoY Net Profit Growth (%)0.00%-100.00%100.00%50.00%-230.00%-320.00%633.33%-233.33%50.00%0.00%

Vaswani Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:6%
5 Years:4%
3 Years:7%
TTM:5%
Compounded Profit Growth
10 Years:46%
5 Years:51%
3 Years:31%
TTM:76%
Stock Price CAGR
10 Years:31%
5 Years:57%
3 Years:51%
1 Year:98%
Return on Equity
10 Years:3%
5 Years:4%
3 Years:6%
Last Year:8%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital272929293030303030303030
Reserves555554575657636872778392
Borrowings605947454248515342533633
Other Liabilities253231323136554553575334
Total Liabilities166174161163160171198196197217201189
Fixed Assets717266676257545956545152
CWIP500000000004
Investments877772777777
Other Assets8195888891111137129133156143126
Total Assets166174161163160171198196197217201189

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-6724184491029-03031
Cash from Investing Activity +-50-2-8-0-1-2-1-1-2-1-9
Cash from Financing Activity +15-10-22-10-9-3-7-8-212-26-11
Net Cash Flow3-311-5-01171411

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-65.00-38.00-29.00-29.00-26.00-32.00-33.00-39.00-24.00-34.00-15.00-11.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days424841343863495662494617
Inventory Days546550755967948969485957
Days Payable415647504955766852474224
Cash Conversion Cycle555745594876677679506251
Working Capital Days697462646688757482686761
ROCE %-6%12%9%8%8%9%9%7%10%11%13%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters58.33%58.33%58.33%58.33%58.33%58.33%58.33%58.33%58.33%58.33%58.33%58.33%
FIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.00%
Government0.13%0.13%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public41.53%41.53%41.67%41.67%41.66%41.67%41.66%41.65%41.67%41.68%41.65%41.67%
No. of Shareholders5,8957,59313,97613,96613,62813,11012,58312,39712,32312,14014,76213,960

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)3.012.001.471.35-0.84
Diluted EPS (Rs.)3.012.001.471.35-0.84
Cash EPS (Rs.)4.263.222.692.800.94
Book Value[Excl.RevalReserv]/Share (Rs.)38.0035.0033.0631.5732.60
Book Value[Incl.RevalReserv]/Share (Rs.)40.5537.5535.6134.1232.60
Revenue From Operations / Share (Rs.)129.78130.62124.81104.78117.48
PBDIT / Share (Rs.)7.937.656.586.295.26
PBIT / Share (Rs.)6.686.435.374.853.48
PBT / Share (Rs.)4.113.582.411.710.05
Net Profit / Share (Rs.)3.012.001.471.35-0.84
PBDIT Margin (%)6.115.855.276.004.48
PBIT Margin (%)5.144.924.294.622.95
PBT Margin (%)3.162.741.921.630.04
Net Profit Margin (%)2.321.531.181.29-0.71
Return on Networth / Equity (%)7.925.724.454.28-2.57
Return on Capital Employeed (%)13.7214.6412.3812.429.24
Return On Assets (%)4.782.982.032.06-1.28
Long Term Debt / Equity (X)0.120.090.150.070.09
Total Debt / Equity (X)0.280.340.530.430.54
Asset Turnover Ratio (%)2.001.871.811.601.79
Current Ratio (X)2.631.821.461.461.37
Quick Ratio (X)1.551.121.020.890.92
Inventory Turnover Ratio (X)6.096.326.435.123.84
Interest Coverage Ratio (X)3.092.682.232.011.54
Interest Coverage Ratio (Post Tax) (X)2.171.701.501.430.75
Enterprise Value (Cr.)103.9883.78103.8670.1860.97
EV / Net Operating Revenue (X)0.260.210.270.220.17
EV / EBITDA (X)4.373.655.263.723.86
MarketCap / Net Operating Revenue (X)0.240.150.150.090.02
Price / BV (X)0.820.570.590.300.09
Price / Net Operating Revenue (X)0.240.150.150.090.02
EarningsYield0.090.100.070.14-0.28

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Vaswani Industries Ltd as of November 23, 2024 is: 46.43

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 23, 2024, Vaswani Industries Ltd is Overvalued by 3.67% compared to the current share price 48.20

Intrinsic Value of Vaswani Industries Ltd as of November 23, 2024 is: 54.18

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 23, 2024, Vaswani Industries Ltd is Undervalued by 12.41% compared to the current share price 48.20

Last 5 Year EPS CAGR: 16.68%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (65.75 cr) compared to borrowings (47.42 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (303.92 cr) and profit (3.15 cr) over the years.
  1. The stock has a low average ROCE of 8.58%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 70.83, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 60.42, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Vaswani Industries Ltd:
    1. Net Profit Margin: 2.32%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 13.72% (Industry Average ROCE: 20.2%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 7.92% (Industry Average ROE: 19.92%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.17
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.55
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 13.9 (Industry average Stock P/E: 29.13)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.28
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Vaswani Industries Ltd. is a Public Limited Listed company incorporated on 22/07/2003 and has its registered office in the State of Chattisgarh, India. Company’s Corporate Identification Number(CIN) is L28939CT2003PLC015964 and registration number is 015964. Currently Company is involved in the business activities of Manufacture of rubber products. Company’s Total Operating Revenue is Rs. 374.42 Cr. and Equity Capital is Rs. 30.00 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Steel - Sponge IronBahesar Road, Near Cycle Park, Raipur Chattisgarh 493221jhaji@vaswaniindustries.com
http://www.vaswaniindustries.com
Management
NamePosition Held
Mr. Rituraj PeswaniChairman & Ind.Dire (Non-Exe)
Mr. Yashwant VaswaniWhole Time Director
Mr. Satya Narayan GuptaNon Executive Director
Ms. Supriya GoyalInd. Non-Executive Director
Mr. Chittaranjan ParidaInd. Non-Executive Director
Mr. Pawan Kumar JhaExecutive Director

FAQ

What is the latest intrinsic value of Vaswani Industries Ltd?

The latest intrinsic value of Vaswani Industries Ltd as on 23 November 2024 is ₹46.43, which is 3.67% lower than the current market price of ₹48.20.

What is the Market Cap of Vaswani Industries Ltd?

The Market Cap of Vaswani Industries Ltd is 143 Cr..

What is the current Stock Price of Vaswani Industries Ltd as on 23 November 2024?

The current stock price of Vaswani Industries Ltd as on 23 November 2024 is 48.2.

What is the High / Low of Vaswani Industries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Vaswani Industries Ltd stocks is 73.9/23.0.

What is the Stock P/E of Vaswani Industries Ltd?

The Stock P/E of Vaswani Industries Ltd is 13.9.

What is the Book Value of Vaswani Industries Ltd?

The Book Value of Vaswani Industries Ltd is 42.2.

What is the Dividend Yield of Vaswani Industries Ltd?

The Dividend Yield of Vaswani Industries Ltd is 0.00 %.

What is the ROCE of Vaswani Industries Ltd?

The ROCE of Vaswani Industries Ltd is 13.3 %.

What is the ROE of Vaswani Industries Ltd?

The ROE of Vaswani Industries Ltd is 7.76 %.

What is the Face Value of Vaswani Industries Ltd?

The Face Value of Vaswani Industries Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Vaswani Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE