Financials VISA Steel Limited Bombay S.E.

Equities

VISASTEEL

INE286H01012

Iron & Steel

Market Closed - Bombay S.E. 11:00:49 06/05/2024 BST 5-day change 1st Jan Change
20 INR -4.90% Intraday chart for VISA Steel Limited -4.90% -0.70%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,604 903.2 312.6 752.6 1,777 1,308
Enterprise Value (EV) 1 37,730 36,247 35,202 35,515 36,449 15,252
P/E ratio -1.78 x -0.56 x -0.16 x -0.06 x -2.04 x 0.08 x
Yield - - - - - -
Capitalization / Revenue 0.08 x 0.06 x 0.05 x 0.08 x 0.16 x 0.2 x
EV / Revenue 1.83 x 2.56 x 5.15 x 3.64 x 3.26 x 2.32 x
EV / EBITDA 85.4 x -142 x -63.3 x -407 x 227 x 233 x
EV / FCF 11.9 x 29.3 x 33.9 x 314 x 89.8 x -6.55 x
FCF Yield 8.44% 3.42% 2.95% 0.32% 1.11% -15.3%
Price to Book -0.2 x -0.09 x -0.03 x -0.03 x -0.07 x -0.17 x
Nbr of stocks (in thousands) 115,790 115,790 115,790 115,790 115,790 115,790
Reference price 2 13.85 7.800 2.700 6.500 15.35 11.30
Announcement Date 03/09/18 27/11/19 27/11/20 07/09/21 06/09/22 06/09/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 20,668 14,168 6,833 9,764 11,185 6,575
EBITDA 1 442 -255.7 -556 -87.35 160.6 65.55
EBIT 1 -1,063 -1,589 -1,839 -1,354 -676.4 -639.1
Operating Margin -5.14% -11.22% -26.91% -13.87% -6.05% -9.72%
Earnings before Tax (EBT) 1 -896.9 -1,616 -1,919 -11,973 -872.2 16,603
Net income 1 -875.4 -1,616 -1,919 -11,973 -872.2 16,603
Net margin -4.24% -11.41% -28.08% -122.63% -7.8% 252.52%
EPS 2 -7.780 -13.96 -16.57 -103.4 -7.533 143.4
Free Cash Flow 1 3,183 1,238 1,040 113 406.1 -2,329
FCF margin 15.4% 8.74% 15.21% 1.16% 3.63% -35.43%
FCF Conversion (EBITDA) 720.15% - - - 252.94% -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 03/09/18 27/11/19 27/11/20 07/09/21 06/09/22 06/09/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 36,126 35,343 34,890 34,763 34,672 13,944
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 81.74 x -138.2 x -62.75 x -398 x 216 x 212.7 x
Free Cash Flow 1 3,183 1,238 1,040 113 406 -2,329
ROE (net income / shareholders' equity) 13.3% 18.5% 18.2% 68.5% 3.65% -104%
ROA (Net income/ Total Assets) -1.73% -2.9% -3.61% -3.44% -2.34% -2.82%
Assets 1 50,602 55,757 53,136 347,923 37,347 -589,191
Book Value Per Share 2 -68.50 -82.50 -99.10 -203.0 -210.0 -66.70
Cash Flow per Share 2 1.440 0.0800 0.6400 0.7000 0.9100 0
Capex 1 205 9.76 26.1 0.83 83.7 183
Capex / Sales 0.99% 0.07% 0.38% 0.01% 0.75% 2.79%
Announcement Date 03/09/18 27/11/19 27/11/20 07/09/21 06/09/22 06/09/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA