Stock VEDAVAAG6 VEDAVAAG SYSTEMS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vedavaag Systems Limited

Equities

VEDAVAAG6

INE359B01010

IT Services & Consulting

Market Closed - Bombay S.E.
Other stock markets
 06:00:58 2024-06-07 am EDT 		5-day change 1st Jan Change
48.84 INR +0.16% Intraday chart for Vedavaag Systems Limited -2.12% -7.59%
May. 30 Vedavaag Systems Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 CI
Feb. 14 Vedavaag Systems Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 730 671.7 361.1 625.9 1,326 860.4
Enterprise Value (EV) 1 763.9 655.7 403 658.9 1,358 881.3
P/E ratio 4.61 x 6.72 x 5.79 x 8.94 x 16 x 10.8 x
Yield 2.17% 3.41% 6.35% 2.2% 1.04% 1.6%
Capitalization / Revenue 0.8 x 0.87 x 0.47 x 0.87 x 1.39 x 1.02 x
EV / Revenue 0.83 x 0.85 x 0.52 x 0.91 x 1.42 x 1.04 x
EV / EBITDA 3.21 x 4.58 x 4.03 x 6.1 x 10.7 x 7.9 x
EV / FCF -3.74 x -4.03 x 3.94 x 7.35 x -13.4 x 217 x
FCF Yield -26.8% -24.8% 25.4% 13.6% -7.44% 0.46%
Price to Book 0.94 x 0.64 x 0.33 x 0.54 x 1.09 x 0.67 x
Nbr of stocks (in thousands) 15,835 22,925 22,925 22,925 22,925 22,925
Reference price 2 46.10 29.30 15.75 27.30 57.85 37.53
Announcement Date 9/1/18 9/7/19 12/10/20 9/3/21 9/7/22 9/6/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 917 773.4 771.7 721.8 954.6 844
EBITDA 1 238 143.2 99.99 108.1 126.4 111.6
EBIT 1 212 119.4 82.13 91.76 111.4 97.92
Operating Margin 23.12% 15.44% 10.64% 12.71% 11.67% 11.6%
Earnings before Tax (EBT) 1 215.6 127.9 83.47 96.63 111.4 99.23
Net income 1 149.9 99.91 62.47 70.02 83.04 79.33
Net margin 16.34% 12.92% 8.1% 9.7% 8.7% 9.4%
EPS 2 10.00 4.358 2.720 3.054 3.622 3.460
Free Cash Flow 1 -204.4 -162.9 102.4 89.65 -101.1 4.067
FCF margin -22.28% -21.06% 13.26% 12.42% -10.59% 0.48%
FCF Conversion (EBITDA) - - 102.36% 82.95% - 3.65%
FCF Conversion (Net income) - - 163.84% 128.03% - 5.13%
Dividend per Share 2 1.000 1.000 1.000 0.6000 0.6000 0.6000
Announcement Date 9/1/18 9/7/19 12/10/20 9/3/21 9/7/22 9/6/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 33.9 - 41.9 33.1 31.6 21
Net Cash position 1 - 16.1 - - - -
Leverage (Debt/EBITDA) 0.1426 x - 0.4191 x 0.3058 x 0.2501 x 0.1879 x
Free Cash Flow 1 -204 -163 102 89.6 -101 4.07
ROE (net income / shareholders' equity) 22% 10.9% 5.8% 6.23% 7.02% 6.37%
ROA (Net income/ Total Assets) 12.4% 6.11% 3.96% 4.23% 4.89% 4.05%
Assets 1 1,210 1,636 1,578 1,656 1,698 1,957
Book Value Per Share 2 49.00 46.10 47.80 50.30 53.00 55.60
Cash Flow per Share 2 1.060 0.9200 0.5300 0.5800 0.7600 0.8100
Capex 1 103 111 113 56.2 6.17 33.6
Capex / Sales 11.24% 14.33% 14.69% 7.79% 0.65% 3.98%
Announcement Date 9/1/18 9/7/19 12/10/20 9/3/21 9/7/22 9/6/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
VEDAVAAG SYSTEMS LIMITED Stock Vedavaag Systems Limited
-7.59% 13.39M
ACCENTURE PLC Stock Accenture plc
-17.81% 183B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.65% 166B
IBM Stock IBM
+3.95% 155B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+8.31% 101B
RELX PLC Stock RELX PLC
+13.54% 84.43B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+36.74% 82.86B
INFOSYS LIMITED Stock Infosys Limited
-0.60% 73.03B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-2.36% 45.33B
SNOWFLAKE INC. Stock Snowflake Inc.
-34.07% 44.21B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. VEDAVAAG6 Stock
  4. Financials Vedavaag Systems Limited