equitymaster.comFalseFalseVGR CONSTN. |
|
Price History |
Price | Rs | 103.3 | | % ch | % | 1.3 |
Mkt Cap | Rs m | 261 | | No. of
shares | m | 2.53 |
Vol | '000 | 4.1 | | % ch week | % | -7.6 |
P/E | X | 3.5 | | % ch 1-mth | % | -12.3 |
P/CF | X | 5.3 | | % ch 12-mth | % | 93.0 |
EPS (TTM) | Rs | 29.6 | | 52 week H/L | Rs | 148.7/48.4 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 18 | 18 | 17 | 118 | 79 |
Low | Rs | 7 | 7 | 8 | 14 | 40 |
Sales per share (Unadj.) | Rs | 1.8 | 0.8 | 0.2 | 1.9 | 8.3 |
Earnings per share (Unadj.) | Rs | -1.2 | -11.8 | 9.1 | 5.8 | 18.9 |
Diluted earnings per share | Rs | -1.2 | -11.8 | 9.1 | 5.8 | 18.9 |
Cash flow per share (Unadj.) | Rs | -1.1 | -11.7 | 9.3 | 6.6 | 19.6 |
Dividends per share (Unadj.) | Rs | 0 | 0 | 0 | 0 | 0 |
Adj. dividends per share | Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Avg Dividend yield | % | 0 | 0 | 0 | 0 | 0 |
Book value per share (Unadj.) | Rs | 40.4 | 28.6 | 37.7 | 43.6 | 62.5 |
Adj. book value per share | Rs | 40.4 | 28.6 | 37.8 | 43.6 | 62.5 |
Shares outstanding (eoy) | m | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 6.9 | 15.4 | 53.2 | 34.1 | 7.2 |
Avg P/E ratio | x | -10.1 | -1.1 | 1.4 | 11.3 | 3.2 |
P/CF ratio (eoy) | x | -11.3 | -1.1 | 1.4 | 10.1 | 3.0 |
Price / Book Value ratio | x | 0.3 | 0.4 | 0.3 | 1.5 | 1.0 |
Dividend payout | % | 0 | 0 | 0 | 0 | 0 |
Avg Mkt Cap | Rs m | 32 | 31 | 32 | 168 | 151 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 4 | 2 | 2 | 5 | 4 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 5 | 2 | 1 | 5 | 21 |
Other income | Rs m | 13 | 5 | 31 | 25 | 51 |
Total revenues | Rs m | 17 | 7 | 32 | 30 | 72 |
Gross profit | Rs m | -16 | -36 | -8 | -6 | 7 |
Depreciation | Rs m | 0 | 0 | 0 | 2 | 2 |
Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Profit before tax | Rs m | -4 | -32 | 23 | 17 | 57 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 0 | -2 | 0 | 2 | 9 |
Profit after tax | Rs m | -3 | -30 | 23 | 15 | 48 |
Gross profit margin | % | -344.5 | -1,762.0 | -1,279.7 | -113.2 | 33.9 |
Effective tax rate | % | 11.6 | 5.3 | -0.3 | 14.2 | 15.5 |
Net profit margin | % | -68.4 | -1,462.9 | 3,779.8 | 300.6 | 228.0 |
BALANCE SHEET DATA |
Current assets | Rs m | 32 | 28 | 7 | 5 | 49 |
Current liabilities | Rs m | 5 | 3 | 0 | 0 | 11 |
Net working cap to sales | % | 584.9 | 1,221.7 | 1,072.0 | 101.4 | 180.2 |
Current ratio | x | 6.5 | 10.0 | 26.2 | 30.4 | 4.4 |
Inventory Days | Days | 5,713 | 7,636 | 31,640 | 5,452 | 1,640 |
Debtors Days | Days | 3,765 | 218 | 0 | 0 | 5,685 |
Net fixed assets | Rs m | 74 | 44 | 62 | 81 | 99 |
Share capital | Rs m | 25 | 25 | 25 | 25 | 25 |
"Free" reserves | Rs m | 77 | 47 | 70 | 85 | 133 |
Net worth | Rs m | 102 | 72 | 95 | 110 | 158 |
Long term debt | Rs m | 0 | 0 | 0 | 0 | 0 |
Total assets | Rs m | 106 | 72 | 95 | 112 | 175 |
Interest coverage | x | 0 | 0 | 0 | 0 | 0 |
Debt to equity ratio | x | 0 | 0 | 0 | 0 | 0 |
Sales to assets ratio | x | 0 | 0 | 0 | 0 | 0.1 |
Return on assets | % | -3.0 | -41.4 | 24.3 | 13.2 | 27.4 |
Return on equity | % | -3.1 | -41.2 | 24.1 | 13.4 | 30.2 |
Return on capital | % | -3.5 | -43.5 | 24.1 | 15.6 | 35.8 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 0 | 0 | 0 | 0 | 0 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx inflow | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx outflow | Rs m | 0 | 0 | 0 | 0 | 0 |
Net fx | Rs m | -0 | -0 | 0 | -0 | -0 |
CASH FLOW |
From Operations | Rs m | 9 | -6 | -7 | -5 | 20 |
From Investments | Rs m | -3 | 6 | 12 | 4 | -8 |
From Financial Activity | Rs m | -9 | -0 | -0 | -0 | 0 |
Net Cashflow | Rs m | -3 | 0 | 4 | -1 | 12 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 66.0% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 0.0% |
FIIs: | 0.0% |
ADR/GDR: | 0.0% |
Free float: | 34.0% |
Shareholders: | 4,388 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | 507 Laxmi Plaza, Laxmi Industrial Estate, Off New Link Road Andhrei - West, Mumbai - 400053 |
E-MAIL: | netlink@easy2source.com |
WEB: | www.nsil.co.in |
TELEPHONE: | 022-26335583 / 84 |
FAX: | 022-26371746 |
SECTOR: | SOFTWARE |
GROUP: | Private sector |
TR AGENT: | Adroit Corporate Services Pvt Ltd, 19 Jaferbhoy Industrial Estate, Makwana Road Marol Naka, Andheri (E) |
COMP SEC: | Aarushi Lad |
YEAR OF INC: | 1984 |
BSE CODE: | 509040 |
FV (Rs): | 10 |
DIV YIELD (%): | - |