VBC Peer Comparison

BSE: 524310

₹2.24

₹-0.10 (-4.27%)

As on 30-Mar-2015IST

Market cap

₹10 Cr

Revenue (TTM)

₹35 Cr

P/E Ratio

--

P/B Ratio

0.5

Div. Yield

0 %

Edit

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Market cap (₹ Cr)	10	17,910	3,452	2,860	958
Revenue (₹ Cr)	35	5,665	441	2,080	221
Net Profit (₹ Cr)	-33.17	1,103.05	90.69	298.76	281.56
Net Margin (%)	-94.22	18.60	19.83	13.22	119.90
RoE (%)	--	15.62	24.02	7.03	16.29
Price to Earnings	--	15.85	38.06	9.84	3.40
Price-To-Book	0.52	2.29	8.24	0.63	2.27

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Operating Revenue	1.41	1,405.22	287.35	952.12	76.08
Total Income	2.05	1,453.92	288.54	958.25	78.35
Total Expenditure	5.39	1,115.43	239.91	865.69	65.13
EBITDA	-3.97	289.80	47.44	86.43	10.96
Depreciation	1.49	69.06	10.16	18.54	1.28
EBIT	-5.46	220.73	37.28	67.89	9.68
Interest	4.79	68.88	9.50	18.78	1.31
Other Income	0.64	48.70	1.19	6.13	2.27
Exceptional Items	--	--	--	-1.25	--
Profit before Tax	-9.61	200.55	28.97	54.00	10.64
Provision for Tax	-0.42	38.17	9.31	9.99	3.53
Profit after Tax	-9.18	162.38	19.65	44.01	7.11

Liabilities (₹ Cr)

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Shareholder's Funds	97.56	1,053.15	77.04	268.72	48.34
Minority Interest	--	63.86	--	2.89	--
Non-Current Liabilities	14.97	1,004.49	82.65	171.38	18.80
Current Liabilities	50.77	664.31	78.17	291.68	31.18
Total Liabilities	163.30	2,785.81	237.86	734.68	98.80

Assets (₹ Cr)

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Non-Current Assets	145.11	1,894.16	125.31	304.83	43.97
Current Assets	18.19	891.65	112.55	429.84	54.36
Total Assets	163.30	2,785.81	237.86	734.68	98.80
Total Debt*	40.93	1,426.94	116.32	211.03	38.37
Net Current Assets	-32.58	227.34	34.39	138.16	23.18
Contingent Liabilities	1.41	272.73	2.02	238.06	7.15

Cashflow (₹ Cr)

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Cash From Operating Activities	-0.16	246.62	32.06	41.78	15.26
Cash Flow from Investing Activities	-7.60	-473.84	-52.40	-47.47	-29.86
Cash from Financing Activities	5.51	217.86	20.26	-39.23	23.02
Net Cash Inflow / Outflow	-2.26	-9.36	-0.08	-44.92	8.42

Ratios

Profitability Ratios

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
ROCE (%)	-4.14	11.95	22.78	15.88	16.81
ROE (%)	-11.65	16.63	29.13	17.73	15.73
ROA (%)	-5.63	6.34	9.41	6.21	8.77
EBIT Margin (%)	-236.06	24.09	16.93	9.72	17.38
Net Margin (%)	-447.50	11.17	6.81	4.59	9.07
Cash Profit Margin (%)	-504.34	14.98	9.85	6.24	11.03

Growth Ratios

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Revenue Growth (%)	-96.84	26.80	20.68	59.10	22.21
EBIT Growth (%)	-139.97	57.11	21.26	22.37	-5.22
Net Profit Growth (%)	-617.59	84.26	39.29	-1.18	-10.15
EPS Growth (%)	-617.64	85.34	32.96	-2.17	-10.15
Book Value Growth (%)	-11.01	17.09	30.69	18.05	15.00

Valuation Ratios

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Price / Earnings	0.00	0.21	3.19	1.28	3.56
Price / Book Value	0.19	0.32	0.82	0.42	0.52
Dividend Yield (%)	0.00	3.18	5.01	2.57	2.73
EV/EBITDA	-16.28	5.01	3.47	3.12	3.20
Market Cap (₹ Cr)	13.96	338.60	62.64	113.40	25.34

Solvency Ratios

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Debt to Equity	0.55	1.36	1.52	0.79	0.79
Short term debt to equity ratio	0.25	0.32	0.45	0.13	0.40
Current Ratio	0.36	1.34	1.44	1.47	1.74
Quick Ratio	0.05	0.97	1.06	0.86	1.33
Interest Coverage	-1.01	3.91	4.05	3.88	9.12

Operating Efficiency Ratios

	VBC	Sarda Energy	Steelcast	Maithan Alloys	Uni Abex Alloy
Debtors to sales (%)	7.23	5.45	15.68	13.06	21.13
Asset Turnover	0.01	0.60	1.45	1.41	0.94
Receivable days	41.69	14.19	53.41	36.77	74.75
Inventory Days	3,751.57	56.07	36.19	61.66	69.72
Payable days	0.00	45.17	70.33	102.67	27.95
Cash Conversion Cycle	3,793.25	25.09	19.27	-4.24	116.52

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