Q4 FY13 Result
V-Guard India Ltd Net Sales increased by 39% YOY to INR379 crore YOY whereas its EBITDA decreased by 40% YOY to INR20 crore on back of higher advertisement and raw material expenses. EBITDA Margin of the company decreased from 12.1% to 5.3% YOY.PAT decreased by 53% YOY to INR9 crore. The Result was well below estimates
FY13 Annual Result
In FY13, the company’s Net Sales increased by 41% YOY to INR1360 crore YOY and it’s EBITDA increased by 18% YOY to INR110 crore. EBITDA Margin of the company decreased from 9.7% to 8.1% YOY. PBT increased by 19% YOY to INR82 crore. PAT increased by 24% YOY to INR63 crore due to lower taxes. At the CMP of INR503, the stock is trading at a P/E of 23.8x on its FY13 EPS of INR21.1.
DESCRIPTION
|
Mar-13
|
Dec-12
|
Mar-12
|
QOQ
|
YOY
|
FY13
|
FY12
|
% change
|
Total Income
|
379
|
349
|
273
|
9%
|
39%
|
1360
|
965
|
41%
|
Total Expenditure
|
359
|
323
|
240
|
|
|
1250
|
871
|
|
PBIDT (Excl OI)
|
20
|
26
|
33
|
-22%
|
-40%
|
110
|
94
|
18%
|
EBITDA (%)
|
5.3%
|
7.4%
|
12.1%
|
|
|
8.1%
|
9.7%
|
|
Other Income
|
1
|
1
|
1
|
|
|
4
|
2
|
|
Operating Profit
|
20
|
27
|
34
|
|
|
114
|
96
|
|
Interest
|
6
|
5
|
4
|
|
|
20
|
17
|
|
PBDT
|
14
|
22
|
30
|
|
|
94
|
79
|
|
Depreciation
|
3
|
3
|
3
|
|
|
11
|
10
|
|
PBT
|
11
|
19
|
27
|
-41%
|
-58%
|
82
|
69
|
19%
|
Tax
|
2
|
4
|
8
|
|
|
19
|
18
|
|
Profit After Tax
|
9
|
15
|
19
|
-42%
|
-53%
|
63
|
51
|
24%
|
PAT(%)
|
2.4%
|
4.4%
|
7.0%
|
|
|
4.6%
|
5.3%
|
|
|
|
|
|
|
|
|
|
|
Equity Capital
|
29.85
|
29.85
|
29.85
|
|
|
29.85
|
29.85
|
|
Face Value (In Rs)
|
10.00
|
10.00
|
10.00
|
|
|
10.00
|
10.00
|
|
No. of shares
|
2.98
|
2.98
|
2.99
|
|
|
2.98
|
2.98
|
|
|
|
|
|
|
|
|
|
|
EPS
|
3.0
|
5.14
|
6.42
|
-42%
|
-53%
|
21.1
|
17.0
|
24%
|
Regards,
Team Microsec Research