Vardhman Acrylics Ltd.

Peer Group

Stock	Current Price Rs	PE TTM Price to Earnings	Market Capitalization in Cr	Dividend yield 1yr %	Net Profit Qtr Cr	Net Profit Annual Growth YoY %	Operating Revenues Qtr Cr	Revenue Growth Qtr YoY	Price to Book Value
Vardhman Acrylics Ltd.	36.20	7.47	290.90	0.00	16.79	-10.58	90.98	-14.12	0.91
SRF Ltd. Market Leader	2863.65	23.62	16460.26	0.45	189.22	38.97	1828.44	9.08	4.06
Welspun India Ltd. Market Runner Up	52.05	20.97	5229.46	0.58	156.07	-43.20	1728.14	11.55	1.83
Vardhman Textiles Ltd.	917.15	7.56	5180.98	1.91	118.46	26.04	1650.36	-2.92	0.91
KPR Mill Ltd.	557.70	11.71	4046.67	0.13	92.23	15.32	900.94	0.05	2.26
Raymond Ltd.	577.60	21.10	3545.31	0.52	-11.84	24.69	1435.12	14.75	1.74
Trident Ltd.	60.60	7.07	3088.18	5.45	123.24	39.52	1305.33	15.39	1.05
Swan Energy Ltd.	99.80	-82.15	2437.68	0.10	1.53	-96.78	60.78	-89.95	2.54

All values except ratios in INR(Crores)


Indicator	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017
Total Revenue Qtr cr	91.0	84.7	102.8	123.3	105.9	87.0	90.8	96.1	73.6
Operating Revenues Qtr Cr	91.0	84.7	102.8	123.3	105.9	87.0	90.8	96.1	73.6
Other Income Qtr Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating Expenses Qtr Cr	67.8	69.6	102.8	104.7	87.2	76.7	72.2	86.7	59.8
Operating Profit Qtr Cr	23.1	15.1	0.1	18.6	18.8	10.3	18.6	9.4	13.7
Operating Profit Margin Qtr %	25.43%	17.82%	0.06%	15.12%	17.71%	11.83%	20.49%	9.8%	18.68%
Depreciation Qtr Cr	1.3	1.8	1.2	1.2	1.2	1.2	1.2	1.2	1.2
Interest Qtr Cr	0.1	0.2	0.0	0.1	0.1	0.4	0.2	0.1	0.0
Profit Before Tax Qtr Cr	21.8	13.1	-1.2	17.3	17.5	8.7	17.2	8.2	12.5
Tax Qtr Cr	5.0	3.3	-0.5	4.3	5.1	1.6	2.6	1.0	2.8
Net Profit Qtr Cr	16.8	9.8	-0.7	13.0	12.3	7.1	14.6	7.1	9.8
Basic EPS Qtr Rs	2.1	1.2	-0.1	1.6	1.5	0.9	1.8	0.9	1.2
Net profit TTM Cr	39.0	34.5	31.8	47.0	41.1	38.6	36.1	27.6	35.5
Basic EPS TTM Rs	4.8	4.3	4.0	5.9	5.1	4.8	4.5	3.4	4.4

Quarterly Operating Revenues Qtr Cr Analysis

Operating Revenues Qtr Cr growth is higher than historical averages.

Quarterly Net Profit Qtr Cr Analysis

Net Profit Qtr Cr growth is higher than historical averages.


Indicator	Graph
Total Revenue Qtr cr
Operating Revenues Qtr Cr
Other Income Qtr Cr
Operating Expenses Qtr Cr
Operating Profit Qtr Cr
Operating Profit Margin Qtr %
Depreciation Qtr Cr
Interest Qtr Cr
Profit Before Tax Qtr Cr
Tax Qtr Cr
Net Profit Qtr Cr
Basic EPS Qtr Rs
Net profit TTM Cr
Basic EPS TTM Rs

Annual Results

Standalone
Consolidated

All values except ratios in INR(Crores)


Indicator	TTM	Mar-2019	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012	Mar-2011
Total Revenue Annual Cr	401.9	416.7	340.2	361.7	469.6	514.2	489.1	444.6	403.2	405.3
Operating Revenues Annual Cr	401.9	416.7	319.7	337.2	447.6	498.1	468.5	436.5	390.1	398.9
Other Income Annual Cr	0.0	0.0	20.6	24.5	22.0	16.2	20.6	8.1	13.1	6.5
Operating Expenses Annual Cr	344.9	364.1	288.2	299.6	403.4	464.6	418.0	394.5	356.3	337.4
Operating Profit Annual in Cr	56.9	52.6	31.5	37.6	44.2	33.5	50.5	42.0	33.9	61.5
Operating Profit Margin Annual %		12.62%	9.25%	10.39%	9.4%	6.52%	10.32%	9.45%	8.4%	15.17%
Total Expenses Annual Cr		370.0	293.6	304.5	408.1	469.6	429.9	406.6	367.9	349.0
Other Expenses Annual Cr	27.9	52.0	47.7	49.8	83.2	49.5	48.8	51.3	41.4	28.3
Employee Expenses Annual Cr	14.7	14.6	14.4	13.5	12.3	11.5	9.7	8.7	7.6	7.1
Cost Of Power Purchased Annual Cr	24.4		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cost Of Fuel Annual Cr			0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
EBIDT Annual Cr		52.6	52.0	62.1	66.2	49.7	71.1	50.1	47.0	68.0
EBIDT margin Annual %		12.62%	15.3%	17.17%	14.09%	9.66%	14.54%	11.27%	11.65%	16.77%
Other Income Annual Cr	0.0	0.0	20.6	24.5	22.0	16.2	20.6	8.1	13.1	6.5
Interest Annual Cr	0.4	0.4	0.7	0.4	0.2	0.3	0.5	0.9	0.4	0.4
Depreciation Cr	5.5	5.4	4.7	4.6	4.4	4.8	11.4	11.3	11.2	11.2
Profit Before Tax Annual Cr	51.0	46.7	46.6	57.1	61.5	44.6	59.2	37.9	35.3	56.4
Tax Annual Cr	12.1	12.2	8.0	16.0	20.8	11.2	15.6	13.5	10.8	18.7
PAT Before ExtraOrdinary Items Annual Cr		34.5	38.6	41.1	40.8	33.4	43.7	24.4	24.5	37.7
Minority Interest Income Annual Cr
Net Profit Annual Cr	39.0	34.5	38.6	41.1	40.8	33.4	43.7	24.4	24.5	37.6
Net Profit Margin Annual %		8.27%	12.06%	12.19%	9.1%	6.71%	9.32%	5.59%	6.27%	9.43%
Basic EPS Annual Rs		4.3	4.8	4.5	4.4	3.6	4.7	2.4	2.3	3.5

Annual Total Revenue Annual Cr Analysis

Total Revenue Annual Cr growth is higher than historical averages.

1 Year:: 416.71 Cr
3 Years:: 372.87 Cr
5 Years:: 420.49 Cr
7 Years:: 433.74 Cr

Annual Net Profit Annual Cr Analysis

Net Profit Annual Cr growth is lower than historical averages.

1 Year:: 34.49 Cr
3 Years:: 38.06 Cr
5 Years:: 37.67 Cr
7 Years:: 36.63 Cr

Annual ROE Annual % Analysis

ROE Annual % is growing faster than historical averages.

1 Year:: 12.07 %
3 Years:: 12.68 %
5 Years:: 12.25 %
7 Years:: 12.17 %


Indicator	TTM	Graph
Total Revenue Annual Cr	0.0
Operating Revenues Annual Cr	0.0
Other Income Annual Cr	0.0
Operating Expenses Annual Cr	0.0
Operating Profit Annual in Cr	0.0
Operating Profit Margin Annual %
Total Expenses Annual Cr
Other Expenses Annual Cr	0.0
Employee Expenses Annual Cr	0.0
Cost Of Power Purchased Annual Cr	0.0
Cost Of Fuel Annual Cr
EBIDT Annual Cr
EBIDT margin Annual %
Other Income Annual Cr	0.0
Interest Annual Cr	0.0
Depreciation Cr	0.0
Profit Before Tax Annual Cr	0.0
Tax Annual Cr	0.0
PAT Before ExtraOrdinary Items Annual Cr
Minority Interest Income Annual Cr	0.0
Net Profit Annual Cr	0.0
Net Profit Margin Annual %
Basic EPS Annual Rs

Financial Ratios

Standalone
Consolidated

All values except ratios in INR(Crores)


Indicator	Mar-2019	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012	Mar-2011
Book Value Per Share Annual Rs		39.7	36.8	34.2	34.5	32.4	27.4	23.1	20.9
RoA Annual %		9.33%	9.71%	10.31%	7.77%	11.34%	7.65%	7.99%	13.84%
ROE Annual %		12.07%	13.91%	12.82%	10.4%	14.5%	9.4%	9.76%	16.63%
ROCE Annual %		13.91%	17.82%	11.81%	9.9%	13.75%	8.74%	9.0%	15.06%
Profitability Ratio
EBDIT Annual Margin %	12.61%	16.28%	18.42%	14.78%	9.97%	15.18%	11.48%	12.03%	17.03%
EBIT Annual Margin %	11.31%	14.8%	17.05%	13.8%	9.01%	12.75%	8.89%	9.15%	14.23%
PBT Annual Margin %	11.21%	14.57%	16.94%	13.74%	8.95%	12.64%	8.69%	9.04%	14.13%
Net Profit Margin Annual %	8.27%	12.06%	12.19%	9.1%	6.71%	9.32%	5.59%	6.27%	9.43%
Asset Turnover Annual %		77.39%	79.68%	113.21%	115.89%	121.74%	136.91%	127.36%	146.68%
Liquidity Ratio
Current Ratio Annual		3.1	3.4	4.3	2.7	3.4	5.7	4.0	7.4
Quick Ratio Annual		2.4	2.6	3.2	1.9	2.3	4.0	2.3	5.4
Dividend Payout to NP Annual %		31.25%	0.0%	114.07%	27.82%	0.0%	0.0%	0.0%	0.0%
Dividend Payout CP Annual %		27.84%	0.0%	102.92%	24.35%	0.0%	0.0%	0.0%	0.0%
Earning Retention Annual %		68.75%	0.0%	-14.07%	72.18%	100.0%	100.0%	100.0%	100.0%
Cash Earning Retention Annual %		72.16%	0.0%	-2.92%	75.65%	100.0%	100.0%	100.0%	100.0%
Valuation Ratio
EnterpriseValue Annual Cr	318.1	379.1	425.3	303.9	218.9	143.7	110.5	79.3	102.7
EV Per Net Sales Annual	0.8	1.2	1.3	0.7	0.4	0.3	0.3	0.2	0.3
Price To Book Value Annual		1.2	1.5	1.0	0.7	0.5	0.5	0.3	0.5
EV Per EBITDA Annual	6.1	7.3	6.8	4.6	4.4	2.0	2.2	1.7	1.5
Market Cap Per Sales Annual	0.8	1.2	1.3	0.7	0.4	0.3	0.3	0.2	0.3
Retention Ratio Annual %		68.74%	0.0%	-14.07%	72.17%	100.0%	100.0%	100.0%	100.0%
Earnings Yield Annual		0.1	0.1	0.1	0.2	0.3	0.2	0.3	0.4
Cash Earning Retention Annual %		72.16%	0.0%	-2.92%	75.65%	100.0%	100.0%	100.0%	100.0%
Total Debt to Total Equity Annual		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Annual Book Value Per Share Annual Rs Analysis

Book Value Per Share Annual Rs growth is higher than historical averages.

1 Year:: 39.74 Rs
3 Years:: 38.75 Rs
5 Years:: 36.99 Rs
7 Years:: 34.96 Rs

Annual RoA Annual % Analysis

RoA Annual % is growing faster than historical averages.

1 Year:: 9.33 %
3 Years:: 9.46 %
5 Years:: 9.29 %
7 Years:: 9.35 %


Indicator	Graph
Book Value Per Share Annual Rs
RoA Annual %
ROE Annual %
ROCE Annual %
Profitability Ratio
EBDIT Annual Margin %
EBIT Annual Margin %
PBT Annual Margin %
Net Profit Margin Annual %
Asset Turnover Annual %
Liquidity Ratio
Current Ratio Annual
Quick Ratio Annual
Dividend Payout to NP Annual %
Dividend Payout CP Annual %
Earning Retention Annual %
Cash Earning Retention Annual %
Valuation Ratio
EnterpriseValue Annual Cr
EV Per Net Sales Annual
Price To Book Value Annual
EV Per EBITDA Annual
Market Cap Per Sales Annual
Retention Ratio Annual %
Earnings Yield Annual
Cash Earning Retention Annual %
Total Debt to Total Equity Annual

Balance Sheet

Standalone
Consolidated

All values except ratios in INR(Crores)


Indicator	Mar-2019	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012	Mar-2011
Total ShareHolders Funds Annual Cr	333.6	319.4	295.4	317.8	321.3	301.1	259.4	250.8	226.3
Equity Share Capital Annual Cr	80.4	80.4	80.4	93.0	93.0	93.0	94.6	108.5	108.5
Total Share Capital Annual Cr	80.4	80.4	80.4	93.0	93.0	93.0	94.6	108.5	108.5
Reserves Plus Surplus Annual Cr	253.3	239.0	215.1	224.8	228.3	208.1	164.8	142.3	117.8
Total Reserves Plus Surplus Annual Cr	253.3	239.0	215.1	224.8	228.3	208.1	164.8	142.3	117.8
Minority Interest Liability Annual Cr
Total Non Current Liabilities Annual Cr	20.2	20.6	27.2	27.4	16.2	16.3	19.6	21.0	23.6
Deferred Tax Liabilities Annual Cr	19.6	20.1	26.6	27.0	14.7	15.2	18.4	20.2	22.7
Other LongTerm Liabilities Annual Cr	0.1	0.0	0.1	0.1	0.1	0.1	0.0	0.0	0.0
Total Current Liabilities Annual Cr	99.5	73.0	100.5	50.2	92.3	67.4	39.7	34.5	22.0
Trade Payables Annual Cr	68.6	40.8	64.6	31.1	66.2	44.7	28.5	18.9	13.3
Other Current Liabilities Annual Cr	30.1	30.3	34.7	18.1	5.5	10.6	3.9	3.8	4.7
Short Term Provisions Annual Cr	0.1	0.6	0.3	0.2	19.8	10.5	3.0	3.6	1.7
Total Capital Plus Liabilities Annual Cr		413.0	423.1	395.3	429.8	384.8	318.8	306.3	271.9
Fixed Assets Annual Cr	51.6	54.8	58.0	61.3	74.8	77.8	85.7	96.2	105.8
Tangible Assets Annual Cr	51.6	54.7	57.7	61.2	72.4	74.9	85.7	95.9	105.8
Intangible Assets Annual Cr		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Capital Work In Progress Annual Cr		0.1	0.3	0.1	2.3	2.9	0.0	0.3	0.0
Total Non Current Assets Annual Cr	121.9	185.8	81.4	180.4	181.9	155.0	93.0	169.3	107.9
Non Current Investments Annual Cr	58.3	118.2	10.4	105.9	106.6	76.8	6.8	72.7	1.6
Deferred Tax Assets Annual Cr	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long Term Loans Plus Advances Annual Cr	0.0	0.0	0.0	0.0	0.5	0.5	0.5	0.5	0.5
Other Non Current Assets Annual Cr	12.0	12.9	13.0	13.1	0.0	0.0	0.0	0.0	0.0
Total Current Assets Annual Cr	331.4	227.2	341.7	215.0	247.9	229.8	225.8	137.0	164.0
Current Investments Annual Cr	225.6	141.4	237.5	150.2	155.9	117.4	128.1	16.1	45.8
Trade Receivables Annual Cr	15.6	20.2	5.4	1.9	1.5	10.3	1.9	8.1	9.3
Cash Plus Cash Equivalents Annual Cr	2.5	4.4	9.2	1.0	2.8	5.8	12.1	5.3	4.3
Short Term Loans Plus Advances Annual Cr	0.0	0.0	0.1	0.1	3.7	4.5	5.4	43.5	45.0
Other Current Assets Annual Cr	11.3	8.7	10.2	9.3	14.0	14.8	12.1	6.6	14.2
Total Assets Annual Cr	453.3	413.0	423.1	395.3	429.8	384.8	318.8	306.3	271.9
Contingent Liabilities plus Commitments Annual Cr		28.9	4.1	5.6	21.2	60.9	63.6	55.4	47.6
Bonus Equity Share Capital Annual Cr		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Non Current Investments Unquoted BookValue Annual Cr		4.3	4.4	4.5	1.6	1.6	1.6	1.6	1.6
Current Investments Unquoted BookValue Annual Cr		0.0	0.0	0.0	0.0	0.0	0.0	0.0	10.6

Annual Total Assets Annual Cr Analysis

Total Assets Annual Cr growth is higher than historical averages.

1 Year:: 453.32 Cr
3 Years:: 429.82 Cr
5 Years:: 422.91 Cr
7 Years:: 402.6 Cr


Indicator	Graph
Total ShareHolders Funds Annual Cr
Equity Share Capital Annual Cr
Total Share Capital Annual Cr
Reserves Plus Surplus Annual Cr
Total Reserves Plus Surplus Annual Cr
Minority Interest Liability Annual Cr
Total Non Current Liabilities Annual Cr
Deferred Tax Liabilities Annual Cr
Other LongTerm Liabilities Annual Cr
Total Current Liabilities Annual Cr
Trade Payables Annual Cr
Other Current Liabilities Annual Cr
Short Term Provisions Annual Cr
Total Capital Plus Liabilities Annual Cr
Fixed Assets Annual Cr
Tangible Assets Annual Cr
Intangible Assets Annual Cr
Capital Work In Progress Annual Cr
Total Non Current Assets Annual Cr
Non Current Investments Annual Cr
Deferred Tax Assets Annual Cr
Long Term Loans Plus Advances Annual Cr
Other Non Current Assets Annual Cr
Total Current Assets Annual Cr
Current Investments Annual Cr
Trade Receivables Annual Cr
Cash Plus Cash Equivalents Annual Cr
Short Term Loans Plus Advances Annual Cr
Other Current Assets Annual Cr
Total Assets Annual Cr
Contingent Liabilities plus Commitments Annual Cr
Bonus Equity Share Capital Annual Cr
Non Current Investments Unquoted BookValue Annual Cr
Current Investments Unquoted BookValue Annual Cr

Cash flow

Standalone
Consolidated

All values except ratios in INR(Crores)


Indicator	Mar-2019	Mar-2018	Mar-2017	Mar-2016	Mar-2015	Mar-2014	Mar-2013	Mar-2012	Mar-2011
Cash from Operating Activity Annual Cr		2.9	42.2	23.2	55.4	42.7	23.7	27.5	16.1
Profit Before Tax Annual Cr	46.7	46.6	57.1	61.5	44.6	59.2	37.9	35.3	56.4
Interest Annual Cr	0.4	0.7	0.4	0.2	0.3	0.5	0.9	0.4	0.4
Tax Annual Cr	12.2	8.0	16.0	20.8	11.2	15.6	13.5	10.8	18.7
Cash from Investing Activity Annual Cr		6.7	29.6	43.1	-57.6	-43.9	2.9	-32.2	-15.1
Cash from Financing Annual Activity Cr		-14.6	-63.3	-68.0	-0.8	-5.0	-19.8	5.7	-0.1
Net Cash Flow Annual Cr		-5.0	8.5	-1.8	-3.0	-6.3	6.7	1.0	0.9
Cash Plus Cash Equivalent Begin Of Year Annual Cr		9.1	0.6	2.8	5.8	12.1	5.3	4.3	3.4
Cash Plus Cash Equivalent End Of Year Annual Cr		4.1	9.1	1.0	2.8	5.8	12.1	5.3	4.3

Analyst Rating

No of reports

-

No upgrades

-

No downgrades

-

PEG TTM Price to Earnings Growth

-1.40

Operating Revenues Qtr Cr s

90.98 Cr

Net Profit Qtr Cr s

16.79 Cr

RSI

37.61

MFI

55.15

MACD

-0.13

MACD signal

0.02

SMA 30

37.61

SMA 50

38.33

SMA 100

40.47

SMA 200

41.04

Promoter holding %

74.97

FII holding %

0.08

MF holding %

0

Institutional holding %

0.08

Peer Group

Write Query

Quarterly Results

Quarterly Operating Revenues Qtr Cr Analysis

Quarterly Net Profit Qtr Cr Analysis

Annual Results

Annual Total Revenue Annual Cr Analysis

Average Total Revenue Annual Cr

Annual Net Profit Annual Cr Analysis

Average Net Profit Annual Cr

Annual ROE Annual % Analysis

Average ROE Annual %

Financial Ratios

Annual Book Value Per Share Annual Rs Analysis

Average Book Value Per Share Annual Rs

Annual RoA Annual % Analysis

Average RoA Annual %

Balance Sheet

Annual Total Assets Annual Cr Analysis

Average Total Assets Annual Cr

Cash flow