Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 26 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Vascon Engineers Ltd

Basic Stock Data

Last Updated: July 26, 2024, 6:58 pm

Market Cap 1,767 Cr.
Current Price 78.9
High / Low93.2/43.2
Stock P/E26.0
Book Value 44.3
Dividend Yield0.32 %
ROCE8.29 %
ROE7.18 %
Face Value 10.0
PEG Ratio3.88

Data Source: screener.in

Competitors of Vascon Engineers Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
East Buildtech Ltd 5.91 Cr. 31.531.5/23.0 34.20.00 %0.99 %0.00 % 10.0
Dugar Housing Developments Ltd 0.37 Cr. 12.312.3/6.30 30.00.00 %%% 10.0
Diamant Infrastructure Ltd 4.47 Cr. 1.271.28/0.58 3.100.00 %0.27 %1.19 % 2.00
Darjeeling Ropeway Company Ltd 2.35 Cr. 7.708.10/3.10 16.50.00 %0.56 %0.81 % 10.0
Croissance Ltd 27.5 Cr. 4.017.45/3.28393 0.110.00 %1.11 %0.90 % 1.00
Industry Average26,717.42 Cr308.4041.68157.230.13%16.38%18.00%30.76

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales189112153171218201217254327204217280335
Expenses181113148177200185206233278190207254318
Operating Profit9-15-6181611214915102718
OPM %5%-1%3%-4%8%8%5%8%15%7%5%9%5%
Other Income23843521828418215
Interest5665643233454
Depreciation3233323333444
Profit before tax2-7429141223175212212024
Tax %-17%-2%19%0%24%6%0%6%4%3%3%7%30%
Net Profit3-7329111123165012211917
EPS in Rs0.14-0.390.181.320.500.501.040.752.280.550.950.840.76

Last Updated: July 10, 2024, 10:55 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 25, 2024, 11:24 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales7086246235884905395245215066571,0191,037
Expenses680610717551496531516466519634902968
Operating Profit2714-9437-68855-132311870
OPM %4%2%-15%6%-1%1%2%11%-3%3%12%7%
Other Income231911275838362012531138
Interest374431403426272027251316
Depreciation211922151614131512111214
Profit before tax-7-30-136835440-404010378
Tax %136%45%6%-16%55%7%-24%0%1%11%4%12%
Net Profit-17-43-145915540-40369968
EPS in Rs-1.07-2.80-9.170.530.120.330.382.22-2.241.624.493.07
Dividend Payout %0%-1%0%0%0%0%0%0%0%0%0%8%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-152.94%-237.21%106.21%-88.89%400.00%0.00%700.00%-200.00%190.00%175.00%-31.31%
Change in YoY Net Profit Growth (%)0.00%-84.27%343.42%-195.10%488.89%-400.00%700.00%-900.00%390.00%-15.00%-206.31%

Growth

Compounded Sales Growth
10 Years:5%
5 Years:15%
3 Years:27%
TTM:2%
Compounded Profit Growth
10 Years:14%
5 Years:63%
3 Years:53%
TTM:-30%
Stock Price CAGR
10 Years:11%
5 Years:45%
3 Years:53%
1 Year:79%
Return on Equity
10 Years:0%
5 Years:4%
3 Years:6%
Last Year:7%

Last Updated: July 26, 2024, 1:28 pm

Balance Sheet

Last Updated: July 10, 2024, 10:55 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital909090161168174178178182217217221
Reserves623570428465467494512556517594694760
Borrowings304360334269274278253255215165142194
Other Liabilities461455503457415376388366403514595687
Total Liabilities1,4781,4751,3561,3521,3231,3221,3301,3561,3161,4901,6491,862
Fixed Assets2051881891161301191141089994117126
CWIP22252001000000
Investments6568611228486839881768383
Other Assets1,1861,1931,1031,1141,1091,1161,1331,1501,1371,3201,4501,652
Total Assets1,4781,4751,3561,3521,3231,3221,3301,3561,3161,4901,6491,862

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 126-877838281056387033104-29
Cash from Investing Activity -13-148-21-236-2-276-13-32-8
Cash from Financing Activity -116100-63-26-16-24-26-34-72-22-445
Net Cash Flow-3-123-9-12-828-244-128-31

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-277.00-346.00-428.00-232.00-280.00-270.00-245.00-200.00-228.00-142.00-24.00-124.00

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 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days1321391541721501671391401271189078
Inventory Days2,4123,038371453451476503416363219
Days Payable1,1882,217160197184192211219197167
Cash Conversion Cycle1321,364154993361424406425419316256129
Working Capital Days234191192119232362308369375391325209
ROCE %3%3%1%-11%4%4%3%3%6%-2%2%11%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters35.72%35.72%34.95%31.99%31.99%31.99%31.99%32.20%32.20%32.20%32.20%31.62%
FIIs0.38%0.39%0.01%0.03%0.16%0.02%0.15%0.40%0.22%0.51%0.90%0.11%
DIIs0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.11%0.09%0.14%
Public63.90%63.89%65.03%67.99%67.85%68.00%67.86%67.41%67.56%67.18%66.80%68.12%
No. of Shareholders33,46236,13734,84037,69840,46640,57940,28143,76443,44648,21058,08675,308

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
LIC MF Infrastructure Fund114,7500.560.98114,7502024-07-220%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)2.364.491.76-2.272.22
Diluted EPS (Rs.)2.494.491.76-2.272.21
Cash EPS (Rs.)3.015.122.15-1.553.07
Book Value[Excl.RevalReserv]/Share (Rs.)44.9442.5337.9238.9441.75
Book Value[Incl.RevalReserv]/Share (Rs.)44.9442.5337.9238.9441.75
Revenue From Operations / Share (Rs.)46.8746.9130.2327.7729.24
PBDIT / Share (Rs.)4.175.893.48-0.054.15
PBIT / Share (Rs.)3.515.342.98-0.713.31
PBT / Share (Rs.)2.794.751.86-2.192.23
Net Profit / Share (Rs.)2.364.571.65-2.212.23
NP After MI And SOA / Share (Rs.)2.494.491.62-2.242.22
PBDIT Margin (%)8.8812.5511.50-0.1914.17
PBIT Margin (%)7.4911.389.86-2.5811.30
PBT Margin (%)5.9610.136.14-7.887.64
Net Profit Margin (%)5.049.755.46-7.967.62
NP After MI And SOA Margin (%)5.319.565.35-8.077.59
Return on Networth / Equity (%)5.6210.694.33-5.835.39
Return on Capital Employeed (%)7.1011.587.54-1.696.84
Return On Assets (%)2.965.912.36-3.092.92
Long Term Debt / Equity (X)0.080.060.020.060.13
Total Debt / Equity (X)0.170.140.190.180.27
Asset Turnover Ratio (%)0.590.640.340.270.28
Current Ratio (X)1.861.971.871.822.05
Quick Ratio (X)1.131.241.050.981.08
Inventory Turnover Ratio (X)1.740.000.000.000.00
Interest Coverage Ratio (X)5.7910.013.09-0.033.88
Interest Coverage Ratio (Post Tax) (X)4.298.772.47-0.503.09
Enterprise Value (Cr.)1460.72577.54583.27393.98273.79
EV / Net Operating Revenue (X)1.410.560.880.770.52
EV / EBITDA (X)15.844.517.72-400.923.71
MarketCap / Net Operating Revenue (X)1.310.520.770.650.25
Price / BV (X)1.380.590.630.470.18
Price / Net Operating Revenue (X)1.310.520.770.650.25
EarningsYield0.040.180.06-0.120.29

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 82.96

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.

Undervalued: 5.15% compared to the current price 78.9

Intrinsic Value: 88.52

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 12.19% compared to the current price 78.9

Last 5 Year EPS CAGR: 6.70%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (556.67 cr) compared to borrowings (253.58 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (481.83 cr) and profit (5.67 cr) over the years.
  1. The stock has a low average ROCE of 2.25%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 275.58, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 334.67, 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 Vascon Engineers Ltd:
    1. Net Profit Margin: 5.04%
      • 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: 7.10% (Industry Average ROCE: 16.38%)
      • 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%: 5.62% (Industry Average ROE: 18.00%)
      • 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): 4.29
      • 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: 1.13
      • 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: 26.0 (Industry average Stock P/E: 41.68)
      • 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: 0.17
      • 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

Vascon Engineers Ltd. is a Public Limited Listed company incorporated on 01/01/1986 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L70100PN1986PLC175750 and registration number is 038511. Currently Company is involved in the business activities of Other specialized construction activities. Company’s Total Operating Revenue is Rs. 462.65 Cr. and Equity Capital is Rs. 217.32 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Construction, Contracting & EngineeringVascon Weikfield Chambers, Behind Hotel Novate, Pune Maharashtra 411014compliance.officer@vascon.com
http://www.vascon.com
Management
NamePosition Held
Mr. Ramamoorthy VasudevanChairman Emeritus
Mr. Mukesh Satpal MalhotraChairman & Ind.Director
Mr. Siddharth Vasudevan MoorthyManaging Director
Mrs. Sowmya Aditya IyerNon Executive Director
Mr. Sankaramahalingam BalasubramanianIndependent Director
Mr. K G KrishnamurthyIndependent Director
Dr. Santosh SundararajanWholeTime Director & Group CEO
Ms. Tara SubramaniamIndependent Director

FAQ

What is the latest fair value of Vascon Engineers Ltd?

The latest fair value of Vascon Engineers Ltd is ₹82.96.

What is the Market Cap of Vascon Engineers Ltd?

The Market Cap of Vascon Engineers Ltd is 1,767 Cr..

What is the current Stock Price of Vascon Engineers Ltd as on 26 July 2024?

The current stock price of Vascon Engineers Ltd as on 26 July 2024 is 78.9.

What is the High / Low of Vascon Engineers Ltd stocks in FY 2024?

In FY 2024, the High / Low of Vascon Engineers Ltd stocks is 93.2/43.2.

What is the Stock P/E of Vascon Engineers Ltd?

The Stock P/E of Vascon Engineers Ltd is 26.0.

What is the Book Value of Vascon Engineers Ltd?

The Book Value of Vascon Engineers Ltd is 44.3.

What is the Dividend Yield of Vascon Engineers Ltd?

The Dividend Yield of Vascon Engineers Ltd is 0.32 %.

What is the ROCE of Vascon Engineers Ltd?

The ROCE of Vascon Engineers Ltd is 8.29 %.

What is the ROE of Vascon Engineers Ltd?

The ROE of Vascon Engineers Ltd is 7.18 %.

What is the Face Value of Vascon Engineers Ltd?

The Face Value of Vascon Engineers 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 Vascon Engineers 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