Vectrus (VEC) Financials

$33.88

$0.19 (0.56%)

As on 08-Sep-2022 09:30EDT

Market cap

$388 Mln

Revenue (TTM)

$1,833 Mln

P/E Ratio

11.1

P/B Ratio

1.1

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	1,833.35	1,783.67	1,395.53	1,382.64	1,279.30	1,114.79
Cost of Revenue	1,679.52	1,623.25	1,271.38	1,252.71	1,164.61	1,012.84
Gross Profit	153.84	160.42	124.15	129.93	114.70	101.95
Operating Expenses	110.67	98.40	80.68	78.32	66.37	60.73
Operating Profit (EBIT)	43.17	62.02	43.48	51.62	48.32	41.22
Other Income	--	--	--	--	--	--
Profit before Tax	35.72	54.04	38.68	45.15	43.25	36.58
Provision for Tax	4.65	8.31	1.73	10.43	7.96	-22.92
Profit after Tax (Net Income)	31.07	45.73	36.95	34.72	35.30	59.50
Minority Interest	--	--	--	--	--	--
Consolidated Profit	31.07	45.73	36.95	34.72	35.30	59.50

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	363.48	350.09	304.94	261.38	221.30	183.37
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	157.03	181.12	250.46	132.85	125.96	130.00
Current Liabilities	385.34	358.25	288.41	242.26	224.99	182.18
Total Liabilities	1,291.18	889.46	843.81	636.48	572.24	495.55

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	458.89	466.12	435.42	315.77	258.92	223.61
Current Assets	446.96	423.34	408.39	320.71	313.33	271.95
Total Assets	1,291.18	889.46	843.81	636.48	572.24	495.55
Total Debt*	--	151.17	183.60	75.28	73.64	77.21
Net Current Assets	61.62	65.09	119.98	78.45	88.34	89.77

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	--	61.34	64.08	27.56	40.06	35.41
Cash Flow from Investing Activities	--	-12.64	-138.03	-55.83	-46.85	-2.34
Cash from Financing Activities	--	-75.59	105.77	-1.90	-3.29	-7.13
Net Cash Inflow / Outflow	--	-26.89	31.83	-30.83	-11.31	29.80

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 ($)	--	--	--	--	--	--
Cash EPS ($)	--	--	--	--	--	--
Adjusted Book Value ($)	--	--	--	--	--	--
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	--	--	--	--	--
Free Cash Flow per Share ($)	--	--	--	--	--	--

Profitability Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
ROCE (%)	--	9.24	8.96	10.99	12.71	25.78
ROE (%)	8.71	13.96	13.05	14.38	17.44	39.56
ROA (%)	2.48	5.28	4.99	5.74	6.61	12.38
EBIT Margin (%)	2.36	3.49	3.12	3.75	3.78	3.70
Net Margin (%)	1.69	2.56	2.65	2.51	2.76	5.34
Cash Profit Margin (%)	--	--	--	--	--	--

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 (%)	13.69	0.28	0.01	0.08	0.15	-0.06
EBIT Growth (%)	-36.03	42.62	-15.83	7.01	17.30	-3.73
Net Profit Growth (%)	-43.66	23.75	6.44	-1.64	-40.68	151.52
EPS Growth (%)	--	--	--	--	--	--
Book Value Growth (%)	--	--	--	--	--	--

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	11.09	--	--	--	--	--
Price / Book Value	1.05	--	--	--	--	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	7.45	1.43	2.26	0.69	0.14	-0.01
Close Price ($)	33.46	45.77	49.72	51.26	21.58	30.85
High Price ($)	52.67	60.32	59.24	55.50	41.48	35.58
Low Price ($)	30.69	40.67	28.90	21.27	19.61	20.73
Market Cap ($ Cr)	388.39	--	--	--	--	--

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	0.22	0.43	0.60	0.29	0.33	0.42
Short term debt to equity ratio	0.03	0.06	0.05	0.05	0.02	0.02
Current Ratio	1.16	1.18	1.42	1.32	1.39	1.49
Quick Ratio	1.16	1.08	1.27	1.16	--	1.42
Interest Coverage	5.69	7.63	8.87	7.79	9.39	8.80

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 (%)	20.45	19.54	22.57	19.47	18.14	16.84
Asset Turnover	1.46	2.06	1.89	2.29	2.40	2.32
Receivable days	--	67.94	76.45	66.22	59.94	60.75
Inventory Days	--	9.01	11.83	11.67	4.00	4.28
Payable days	--	41.87	44.18	44.38	42.70	42.18
Cash Conversion Cycle	--	35.09	44.10	33.51	21.24	22.85

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