Vidler Water Resources (VWTR) Financials

$15.75

$0.00 (0.00%)

As on 25-May-2022 09:30EDT

Market cap

$288 Mln

Revenue (TTM)

$26 Mln

P/E Ratio

9.3

P/B Ratio

1.4

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Operating Revenue	26.28	28.23	9.03	28.61	13.64	26.39
Cost of Revenue	5.89	6.05	1.92	8.50	5.25	13.22
Gross Profit	20.40	22.18	7.11	20.12	8.39	13.17
Operating Expenses	7.84	7.38	6.44	8.59	10.40	2.83
Operating Profit (EBIT)	12.56	14.80	0.67	11.53	-2.01	10.34
Other Income	--	--	--	--	-0.05	-3.08
Profit before Tax	12.56	14.80	0.67	11.53	-3.32	10.34
Provision for Tax	-36.40	-18.11	-9.33	--	0.05	3.08
Profit after Tax (Net Income)	30.85	32.91	10.00	11.53	-3.33	0.46
Minority Interest	--	--	--	--	--	1.15
Consolidated Profit	66.05	32.91	10.00	11.53	-3.33	0.46

Liabilities ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Shareholder's Funds	207.50	208.60	178.27	178.26	176.62	207.16
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	1.54	3.63	1.91	2.53	3.45	6.54
Current Liabilities	0.79	0.43	0.26	0.31	0.14	0.70
Total Liabilities	210.63	212.66	180.45	181.09	180.21	214.40

Assets ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Non-Current Assets	180.94	181.12	167.70	159.56	162.45	171.72
Current Assets	28.89	31.54	12.75	21.53	17.76	42.68
Total Assets	210.63	212.66	180.45	181.09	180.21	214.40
Total Debt*	0.20	0.24	0.40	0.17	--	--
Net Current Assets	28.10	31.11	12.48	21.22	17.62	41.98

Cashflow ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Cash From Operating Activities	--	21.46	1.79	15.61	3.04	-10.07
Cash Flow from Investing Activities	--	0.02	-0.04	-0.01	0.06	115.08
Cash from Financing Activities	--	-2.69	-10.53	-9.98	-27.68	-128.86
Net Cash Inflow / Outflow	--	18.79	-8.78	5.62	-24.58	-23.85

Financials Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Adjusted EPS ($)	1.71	1.83	0.53	0.58	-0.15	0.02
Cash EPS ($)	--	1.83	0.53	0.58	-0.15	0.03
Adjusted Book Value ($)	--	11.59	9.38	8.91	8.03	9.01
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	1.19	0.09	0.78	0.14	-0.44
Free Cash Flow per Share ($)	--	1.19	0.09	0.78	0.14	-0.44

Profitability Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
ROCE (%)	--	16.99	5.60	6.49	-1.73	0.13
ROE (%)	16.12	17.01	5.61	6.50	-1.73	0.17
ROA (%)	15.78	16.74	5.53	6.38	-1.69	0.10
EBIT Margin (%)	47.77	52.43	7.40	40.28	-24.02	13.44
Net Margin (%)	117.36	116.59	110.77	40.28	-24.51	1.99
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Revenue Growth (%)	124.52	2.13	-0.68	1.10	-0.48	-0.93
EBIT Growth (%)	0.23	2,115.57	-94.20	451.83	-192.39	112.57
Net Profit Growth (%)	149.89	229.07	-13.23	446.23	-817.46	102.12
EPS Growth (%)	163.78	2.47	-0.09	4.81	-8.50	1.02
Book Value Growth (%)	23.15	--	--	--	--	--

Valuation Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Price / Earnings	9.29	6.61	17.76	19.30	-60.40	634.48
Price / Book Value	1.39	1.04	1.00	1.25	1.14	1.42
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	20.62	12.77	235.56	17.64	-58.92	66.79
Close Price ($)	15.44	12.08	9.35	11.12	9.14	12.80
High Price ($)	16.28	16.28	11.18	11.82	13.40	20.20
Low Price ($)	8.71	8.52	6.41	8.97	8.85	12.30
Market Cap ($ Cr)	288.22	--	--	--	--	--

Solvency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Debt to Equity	--	0.00	0.00	0.00	--	--
Short term debt to equity ratio	--	--	0.00	--	--	--
Current Ratio	36.53	73.35	48.28	69.67	127.75	61.32
Quick Ratio	32.28	65.54	35.56	58.80	90.29	53.34
Interest Coverage	--	--	--	--	--	--

Operating Efficiency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Debtors to sales (%)	--	--	--	--	--	--
Asset Turnover	0.13	0.14	0.05	0.16	0.07	0.06
Receivable days	--	--	--	--	--	13.84
Inventory Days	--	202.76	638.00	184.15	374.51	148.66
Payable days	--	20.95	54.42	9.63	29.07	493.82
Cash Conversion Cycle	--	--	--	--	--	-331.32

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.