Verso (VRS) Financials

$26.99

$0.00 (0.00%)

As on 01-Apr-2022 09:30EDT

Market cap

$787 Mln

Revenue (TTM)

$1,278 Mln

P/E Ratio

--

P/B Ratio

1.1

Div. Yield

1.5 %

Annual
Quarterly

Income Statement ($ Mln)	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Operating Revenue	1,278.00	1,359.00	2,444.00	2,682.00	2,461.00	2,641.00
Cost of Revenue	1,062.00	1,334.00	2,138.00	2,321.00	2,237.00	2,347.00
Gross Profit	216.00	25.00	306.00	361.00	224.00	294.00
Operating Expenses	222.00	141.00	291.00	208.00	222.00	2,638.00
Operating Profit (EBIT)	-29.00	-128.00	-37.00	152.00	2.00	1,182.00
Other Income	--	19.00	18.00	52.00	7.00	--
Profit before Tax	-6.00	-110.00	-21.00	171.00	-38.00	1,126.00
Provision for Tax	-3.00	-9.00	-117.00	--	-8.00	-20.00
Profit after Tax (Net Income)	-3.00	-101.00	96.00	171.00	-30.00	1,146.00
Minority Interest	--	--	--	--	--	--
Consolidated Profit	-3.00	-101.00	96.00	171.00	-30.00	1,146.00

Liabilities ($ Mln)	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Shareholder's Funds	699.00	684.00	1,013.00	906.00	746.00	770.00
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	188.00	388.00	415.00	460.00	621.00	804.00
Current Liabilities	168.00	173.00	293.00	333.00	365.00	281.00
Total Liabilities	1,055.00	1,245.00	1,721.00	1,699.00	1,732.00	1,855.00

Assets ($ Mln)	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Non-Current Assets	640.00	779.00	1,122.00	1,066.00	1,118.00	1,190.00
Current Assets	415.00	466.00	599.00	633.00	614.00	665.00
Total Assets	1,055.00	1,245.00	1,721.00	1,699.00	1,732.00	1,855.00
Total Debt*	13.00	13.00	15.00	--	190.00	293.00
Net Current Assets	247.00	293.00	306.00	300.00	249.00	--

Cashflow ($ Mln)	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Cash From Operating Activities	180.00	-62.00	125.00	283.00	153.00	42.00
Cash Flow from Investing Activities	-42.00	303.00	-104.00	-52.00	-39.00	-9.00
Cash from Financing Activities	-103.00	-146.00	-5.00	-212.00	-113.00	-31.00
Net Cash Inflow / Outflow	--	95.00	16.00	19.00	1.00	--

Financials Ratios	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Adjusted EPS ($)	-0.10	-3.00	2.73	4.96	-0.87	33.32
Cash EPS ($)	5.10	1.54	7.95	8.18	2.47	33.32
Adjusted Book Value ($)	23.61	20.31	28.85	26.27	21.65	22.39
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	6.08	-1.84	3.56	8.21	4.44	1.22
Free Cash Flow per Share ($)	3.85	-3.27	0.57	6.09	3.28	-0.90

Profitability Ratios	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
ROCE (%)	-0.43	-11.71	9.93	18.57	-3.00	83.07
ROE (%)	-0.43	-11.90	10.01	20.70	-3.96	-554.96
ROA (%)	-0.26	-6.81	5.61	9.97	-1.67	50.21
EBIT Margin (%)	-0.31	-8.02	-0.78	7.61	-1.54	0.11
Net Margin (%)	-0.23	-7.33	3.90	6.25	-1.22	43.39
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Revenue Growth (%)	-0.06	-0.44	-0.09	0.09	-0.07	-0.15
EBIT Growth (%)	96.33	-473.68	-109.31	636.84	-1,366.67	100.71
Net Profit Growth (%)	97.03	-205.21	-43.86	670.00	-102.62	371.56
EPS Growth (%)	0.97	-2.10	-0.45	6.70	-1.03	7.46
Book Value Growth (%)	--	--	--	--	--	--

Valuation Ratios	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Price / Earnings	-266.64	-4.01	6.59	4.52	-20.19	0.21
Price / Book Value	1.14	0.59	0.62	0.85	0.81	0.32
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	4.27	6.38	3.69	2.37	6.36	--
Close Price ($)	27.02	12.02	18.03	22.40	17.57	7.10
High Price ($)	27.29	19.34	26.18	34.60	17.77	13.60
Low Price ($)	11.25	7.36	9.61	13.84	3.17	0.00
Market Cap ($ Cr)	--	--	--	--	--	--

Solvency Ratios	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Debt to Equity	0.02	0.02	0.01	--	0.25	0.38
Short term debt to equity ratio	0.01	0.01	0.01	--	0.08	0.04
Current Ratio	2.47	2.69	2.04	1.90	1.68	2.37
Quick Ratio	1.71	1.40	0.70	0.71	0.63	0.78
Interest Coverage	--	--	--	--	--	--

Operating Efficiency Ratios	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Debtors to sales (%)	8.29	6.11	6.34	7.35	8.45	7.35
Asset Turnover	1.11	0.92	1.43	1.56	1.37	1.16
Receivable days	27.01	31.98	26.30	27.58	29.83	29.04
Inventory Days	60.36	84.74	67.74	61.61	67.76	72.29
Payable days	30.78	36.69	34.42	30.77	35.02	49.26
Cash Conversion Cycle	56.59	80.03	59.62	58.42	62.57	52.08