Vijay Shanthi Builders Ltd

Vijay Shan. Bui. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Vijay Shanthi Builders Ltd

₹ 2.10 -4.55%
29 Oct 2019
vijayshanthibuilders.com BSE: 523724
About

Vijay Shanthi Builders is engaged into the business of construction industry and involves itself in the construction of residential apartments and individual villas.

[ add key points ]
Website BSE
  • Market Cap ₹ 5.50 Cr.
  • Current Price ₹ 2.10
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 43.8
  • Dividend Yield 0.00 %
  • ROCE -5.67 %
  • ROE -8.43 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 0.05 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -16.6% over past five years.
  • Company has a low return on equity of -1.46% over last 3 years.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 190 days.
  • Working capital days have increased from 1,216 days to 2,153 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Construction Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
1.91 12.04 0.00 1.55 0.91 82.80 1.70 2.85 3.08 20.63 1.16 0.00 0.39
2.53 2.77 -0.67 1.37 0.79 83.60 1.63 1.89 3.50 31.81 1.52 1.10 1.18
Operating Profit -0.62 9.27 0.67 0.18 0.12 -0.80 0.07 0.96 -0.42 -11.18 -0.36 -1.10 -0.79
OPM % -32.46% 76.99% 11.61% 13.19% -0.97% 4.12% 33.68% -13.64% -54.19% -31.03% -202.56%
0.04 0.26 0.07 0.09 0.02 0.27 0.02 0.01 0.02 0.40 0.00 0.03 0.01
Interest 1.96 1.92 0.19 0.16 0.05 -0.19 0.02 0.01 0.08 0.09 0.02 0.01 0.00
Depreciation 0.09 0.05 0.07 0.09 0.06 0.08 0.04 0.09 0.08 0.05 0.04 0.03 0.02
Profit before tax -2.63 7.56 0.48 0.02 0.03 -0.42 0.03 0.87 -0.56 -10.92 -0.42 -1.11 -0.80
Tax % 0.00% 47.35% 43.75% 100.00% 66.67% -38.10% 33.33% 33.33% -32.14% -0.64% 0.00% 0.00% 0.00%
-2.62 3.97 0.27 0.00 0.02 -0.26 0.02 0.58 -0.38 -10.85 -0.43 -1.12 -0.80
EPS in Rs -1.00 1.52 0.10 0.00 0.01 -0.10 0.01 0.22 -0.15 -4.14 -0.16 -0.43 -0.31
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
143 51 68 136 210 138 66 65 57 78 85 26 22
124 48 64 123 195 123 58 61 55 60 85 37 36
Operating Profit 19 2 4 13 15 15 8 3 1 18 0 -10 -13
OPM % 13% 4% 5% 9% 7% 11% 12% 5% 3% 23% 0% -39% -61%
0 2 0 1 0 -0 1 0 1 0 0 0 0
Interest 0 0 0 1 1 1 1 0 1 9 0 0 0
Depreciation 0 0 0 1 1 1 1 0 0 0 0 0 0
Profit before tax 19 4 3 12 14 14 6 3 1 9 0 -11 -13
Tax % 25% 29% 18% 21% 32% 39% 33% 34% 32% 45% 82% 0%
14 3 3 10 9 8 4 2 1 5 0 -11 -13
EPS in Rs 11.56 2.09 2.09 3.63 3.62 3.23 1.55 0.72 0.27 1.80 0.01 -4.07 -5.04
Dividend Payout % 10% 19% 19% 22% 22% 25% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -6%
5 Years: -17%
3 Years: -22%
TTM: -75%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -32900%
Stock Price CAGR
10 Years: -17%
5 Years: -2%
3 Years: %
1 Year: %
Return on Equity
10 Years: 3%
5 Years: 0%
3 Years: -1%
Last Year: -8%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Equity Capital 12 13 13 26 26 26 26 26 26 26 26 26
Reserves 31 41 43 76 83 89 93 95 96 100 101 90
42 72 60 66 46 50 63 92 98 73 57 54
152 145 58 38 57 55 31 19 19 17 59 55
Total Liabilities 238 270 174 206 213 220 213 232 239 217 243 225
5 4 4 6 4 4 3 2 2 2 2 1
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
233 266 169 200 209 216 210 230 237 215 241 224
Total Assets 238 270 174 206 213 220 213 232 239 217 243 225

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-8 -30 24 -38 39 -4 -8 -30 -9 35 24 -10
-1 0 -11 -3 -0 0 -1 -0 1 1 -0 0
9 30 -12 42 -36 0 11 29 5 -34 -25 10
Net Cash Flow 0 -0 1 1 3 -3 2 -1 -3 2 -1 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Debtor Days 13 13 16 10 3 77 87 44 89 39 62 190
Inventory Days 4,297 5,078 2,606 1,501 4,000
Days Payable 204 268 96 39 96
Cash Conversion Cycle 13 13 16 10 3 77 87 4,137 4,899 2,550 1,524 4,094
Working Capital Days 215 842 572 411 247 332 930 1,018 884 826 668 2,153
ROCE % 25% 3% 3% 9% 9% 10% 4% 2% 1% 9% 0% -6%

Shareholding Pattern

Numbers in percentages

Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019
49.82% 49.81% 49.93% 43.56% 43.15% 40.56% 37.98% 38.20% 38.20% 38.20% 38.20% 38.20%
0.00% 0.00% 0.00% 0.00% 0.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01% 0.28% 0.04% 0.04% 0.01% 0.01% 0.01% 0.01%
50.17% 50.18% 50.07% 56.44% 56.62% 59.16% 61.98% 61.77% 61.79% 61.79% 61.79% 61.79%
No. of Shareholders 17,54317,55517,46817,87417,86618,25818,31618,19018,09117,95117,94217,974

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports