Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 500575 | NSE: VOLTAS

Fundamental Analysis of Voltas Ltd

Basic Stock Data

Last Updated: July 26, 2024, 6:57 pm

Market Cap 49,288 Cr.
Current Price 1,490
High / Low1,560/758
Stock P/E199
Book Value 176
Dividend Yield0.37 %
ROCE8.51 %
ROE4.40 %
Face Value 1.00
PEG Ratio-14.87

Data Source: screener.in

Competitors of Voltas Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Elin Electronics Ltd 968 Cr. 196222/12969.8 1010.51 %5.12 %2.78 % 5.00
CWD Ltd 320 Cr. 8861,095/532283 63.70.00 %10.0 %5.16 % 10.0
Calcom Vision Ltd 186 Cr. 138205/118141 56.60.00 %6.48 %1.89 % 10.0
Whirlpool of India Ltd 26,108 Cr. 2,0572,199/1,186114 2910.24 %9.07 %6.36 % 10.0
Voltas Ltd 49,288 Cr. 1,4901,560/758199 1760.37 %8.51 %4.40 % 1.00
Industry Average20,290.82 Cr1,673.61107.81112.330.23%17.44%15.13%6.45

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales2,6521,7851,6891,7942,6672,7681,7682,0062,9573,3602,2932,6264,203
Expenses2,3431,6801,5791,6702,4342,6221,6961,9622,7673,2062,2562,6334,051
Operating Profit309105110124232146724419015437-8152
OPM %12%6%7%7%9%5%4%2%6%5%2%-0%4%
Other Income327548293727-42-1074770715854
Interest10464134761210111421
Depreciation9910109810111011121312
Profit before tax32116814313924716013-802142038524174
Tax %26%27%27%31%26%32%145%-37%33%36%58%216%36%
Net Profit23912210497183110-6-11014312936-28111
EPS in Rs7.183.683.132.905.523.29-0.22-3.344.353.911.11-0.923.52

Last Updated: July 10, 2024, 11:22 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 25, 2024, 11:00 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales5,5315,2665,1835,7206,0336,4047,1247,6587,5567,9349,49912,481
Expenses5,2935,0004,7735,3765,4845,7426,5647,0406,9757,3629,04512,145
Operating Profit238266411344549663560618580572454336
OPM %4%5%8%6%9%10%8%8%8%7%5%3%
Other Income102121154261212178174179189188-77253
Interest332323161612332126263056
Depreciation282528262424243234374048
Profit before tax280340514563720805677744709697307486
Tax %26%28%25%30%28%28%24%30%25%27%56%49%
Net Profit207246388393520578514521529506136248
EPS in Rs6.287.4211.6211.7015.6417.3015.3515.6315.8715.234.087.62
Dividend Payout %25%25%19%22%22%23%26%26%32%36%110%72%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)18.84%57.72%1.29%32.32%11.15%-11.07%1.36%1.54%-4.35%-73.12%82.35%
Change in YoY Net Profit Growth (%)0.00%38.88%-56.43%31.03%-21.16%-22.23%12.43%0.17%-5.88%-68.77%155.48%

Growth

Compounded Sales Growth
10 Years:9%
5 Years:12%
3 Years:18%
TTM:31%
Compounded Profit Growth
10 Years:1%
5 Years:-14%
3 Years:-22%
TTM:2%
Stock Price CAGR
10 Years:23%
5 Years:21%
3 Years:13%
1 Year:96%
Return on Equity
10 Years:11%
5 Years:8%
3 Years:6%
Last Year:4%

Last Updated: July 24, 2024, 4:56 pm

Balance Sheet

Last Updated: July 10, 2024, 11:22 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital333333333333333333333333
Reserves1,5931,7862,0692,7783,2743,8724,0774,2474,9605,4665,4195,787
Borrowings262264122271171142315219261361651744
Other Liabilities2,6762,6602,6622,7882,9913,2493,0913,6573,4023,8744,1715,430
Total Liabilities4,5644,7444,8865,8696,4697,2967,5158,1568,6559,73410,27411,994
Fixed Assets300288269276300297343380388384525548
CWIP024114162695998368
Investments4077321,0941,9752,2682,7542,3862,3433,0463,6153,1093,508
Other Assets3,8573,7213,5193,6173,9014,2424,7715,4065,2125,6766,5427,571
Total Assets4,5644,7444,8865,8696,4697,2967,5158,1568,6559,73410,27411,994

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 84295311219428325-321462556584159762
Cash from Investing Activity 65-285-104-315-73-199393-210-256-365-82-522
Cash from Financing Activity -60-79-23648-211-181-18-294-122-10755-116
Net Cash Flow89-68-29-47143-5553-42179113133123

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-24.002.00289.0073.00378.00521.00245.00399.00319.00211.00-197.00-408.00

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 Days909394878889928787978474
Inventory Days8685886578657697841037979
Days Payable151154156156172174165177161182149143
Cash Conversion Cycle252426-4-6-19379181410
Working Capital Days464235383640575960545432
ROCE %16%17%22%19%22%22%17%18%15%13%10%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters30.30%30.30%30.30%30.30%30.30%30.30%30.30%30.30%30.30%30.30%30.30%30.30%
FIIs17.24%22.31%24.42%26.19%24.67%24.37%21.58%20.58%19.08%17.84%17.18%14.71%
DIIs33.87%31.61%29.76%27.83%29.44%29.43%31.46%33.14%33.63%35.82%37.00%40.36%
Government0.24%0.24%0.21%0.21%0.21%0.21%0.21%0.21%0.21%0.21%0.21%0.21%
Public18.34%15.53%15.32%15.47%15.38%15.69%16.45%15.78%16.78%15.84%15.32%14.41%
No. of Shareholders1,58,9891,47,9411,56,7881,71,6201,96,5192,24,2182,61,5012,73,0472,99,2702,80,9422,61,0092,41,794

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Kotak Emerging Equity Fund - Regular Plan4,776,9361.44649.522,000,0002024-07-26138.85%
Nippon India Growth Fund4,389,1882.14596.82,000,0002024-07-26119.46%
SBI Magnum Midcap Fund4,000,0002.96543.882,000,0002024-07-26100%
SBI Large & Midcap Fund3,800,0002.2516.692,000,0002024-07-2690%
Motilal Oswal Midcap Fund3,000,0003.93407.912,000,0002024-07-2650%
Nippon India Multi Cap Fund3,000,0001.28407.912,000,0002024-07-2650%
Nippon India Small Cap Fund2,503,0800.66340.342,000,0002024-07-2625.15%
Axis Midcap Fund2,435,2951.19331.132,000,0002024-07-2621.76%
Kotak Equity Opportunities Fund - Regular Plan2,000,0001.22271.942,000,0002024-07-260%
SBI Flexi Cap Fund1,827,7421.2248.522,000,0002024-07-26-8.61%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)7.624.0815.2315.8715.63
Diluted EPS (Rs.)7.624.0815.2315.8715.63
Cash EPS (Rs.)13.138.9619.7618.8518.79
Book Value[Excl.RevalReserv]/Share (Rs.)176.97166.07167.40152.04130.49
Book Value[Incl.RevalReserv]/Share (Rs.)176.97166.07167.40152.04130.49
Revenue From Operations / Share (Rs.)377.30287.15239.86228.41231.50
PBDIT / Share (Rs.)22.0022.3926.3225.1027.73
PBIT / Share (Rs.)20.5621.2025.2024.0726.76
PBT / Share (Rs.)18.8812.9324.4123.2824.58
Net Profit / Share (Rs.)11.697.7718.6317.8317.83
NP After MI And SOA / Share (Rs.)7.624.0815.2415.8715.63
PBDIT Margin (%)5.837.7910.9710.9811.97
PBIT Margin (%)5.457.3810.5010.5311.56
PBT Margin (%)5.004.5010.1710.1910.61
Net Profit Margin (%)3.092.707.767.807.70
NP After MI And SOA Margin (%)2.011.426.356.956.75
Return on Networth / Equity (%)4.322.479.1610.5112.08
Return on Capital Employeed (%)10.8312.3814.6415.4520.00
Return On Assets (%)2.091.315.176.066.34
Long Term Debt / Equity (X)0.030.000.000.000.00
Total Debt / Equity (X)0.120.110.060.050.05
Asset Turnover Ratio (%)1.120.770.790.790.95
Current Ratio (X)1.341.401.451.481.49
Quick Ratio (X)0.971.051.041.121.10
Inventory Turnover Ratio (X)3.642.252.391.912.44
Dividend Payout Ratio (NP) (%)55.80134.7932.9425.2025.59
Dividend Payout Ratio (CP) (%)46.94104.2130.6723.6724.10
Earning Retention Ratio (%)44.20-34.7967.0674.8074.41
Cash Earning Retention Ratio (%)53.06-4.2169.3376.3375.90
Interest Coverage Ratio (X)13.0325.0433.6631.7543.47
Interest Coverage Ratio (Post Tax) (X)7.9217.9224.8223.5531.38
Enterprise Value (Cr.)36400.1327016.9540977.6632969.9115786.29
EV / Net Operating Revenue (X)2.922.845.164.362.06
EV / EBITDA (X)50.0136.4747.0639.7117.21
MarketCap / Net Operating Revenue (X)2.922.855.194.392.07
Retention Ratios (%)44.19-34.7967.0574.7974.40
Price / BV (X)6.274.967.496.643.70
Price / Net Operating Revenue (X)2.922.855.194.392.07
EarningsYield0.010.000.010.010.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 1,546.76

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: 3.81% compared to the current price 1490

Intrinsic Value: 1,339.74

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.

Overvalued: 10.08% compared to the current price 1490

Last 5 Year EPS CAGR: -13.38%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.67%, which is a positive sign.
  2. The company has higher reserves (3,777.33 cr) compared to borrowings (315.25 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (6.75 cr) and profit (570.17 cr) over the years.
  1. The stock has a high average Working Capital Days of 46.08, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 8.92, 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 Voltas Ltd:
    1. Net Profit Margin: 3.09%
      • 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: 10.83% (Industry Average ROCE: 17.44%)
      • 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%: 4.32% (Industry Average ROE: 15.13%)
      • 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): 7.92
      • 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: 0.97
      • 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: 199 (Industry average Stock P/E: 107.81)
      • 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: 0.12
      • 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

Voltas Ltd. is a Public Limited Listed company incorporated on 06/09/1954 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L29308MH1954PLC009371 and registration number is 009371. Currently Company is involved in the business activities of Manufacture of refrigerating or freezing equipment f industrial use, including assemblies of major components. Company’s Total Operating Revenue is Rs. 7098.60 Cr. and Equity Capital is Rs. 33.08 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Consumer ElectronicsVoltas House `A', Mumbai Maharashtra 400033shareservices@voltas.com
http://www.voltas.com
Management
NamePosition Held
Mr. Noel N TataChairman
Mr. Pradeep BakshiManaging Director & CEO
Mr. Vinayak DeshpandeDirector
Mr. Debendranath SarangiDirector
Mr. Saurabh AgrawalDirector
Mr. Bahram N VakilDirector
Ms. Anjali BansalDirector
Mr. Arun Kumar AdhikariDirector
Mr. Zubin S DubashDirector
Mr. Mukundan MenonDirector
Mr. Jayesh Tulsidas MerchantDirector

FAQ

What is the latest fair value of Voltas Ltd?

The latest fair value of Voltas Ltd is ₹1546.76.

What is the Market Cap of Voltas Ltd?

The Market Cap of Voltas Ltd is 49,288 Cr..

What is the current Stock Price of Voltas Ltd as on 27 July 2024?

The current stock price of Voltas Ltd as on 27 July 2024 is 1,490.

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

In FY 2024, the High / Low of Voltas Ltd stocks is 1,560/758.

What is the Stock P/E of Voltas Ltd?

The Stock P/E of Voltas Ltd is 199.

What is the Book Value of Voltas Ltd?

The Book Value of Voltas Ltd is 176.

What is the Dividend Yield of Voltas Ltd?

The Dividend Yield of Voltas Ltd is 0.37 %.

What is the ROCE of Voltas Ltd?

The ROCE of Voltas Ltd is 8.51 %.

What is the ROE of Voltas Ltd?

The ROE of Voltas Ltd is 4.40 %.

What is the Face Value of Voltas Ltd?

The Face Value of Voltas Ltd is 1.00.

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 Voltas 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