Vaswani Industries revenue jumped on 12.6% in 2015
31-05-2015 • About Vaswani Industries (
$VASWANI) • By InTwits
Vaswani Industries reported FY2015 financial results today. Overall the company's long term financial model is characterised by the following facts: EBITDA Margin is declining: in FY2015 vs. in FY2014 vs. 13.4% in FY2011.
Below you can find a comprehensive analysis of the key data driving the company's performance and stock price.
Vaswani Industries ($VASWANI) key annual financial indicators
| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|
P&L
|
|---|
| Revenue | 1,447 | 2,191 | 2,144 | 2,264 | 2,548 | 12.6% |
| EBITDA | 194 | 160 | -50 | | | |
| Net Income | 50 | 11 | -114 | 0 | 12 | 3,813.6% |
Balance Sheet
|
|---|
| Cash | 2 | 7 | 66 | | | |
| Short Term Debt | 628 | 191 | 424 | | | |
| Long Term Debt | 117 | 171 | 131 | | | |
Cash flow
|
|---|
| Capex | 77 | 21 | | | | |
Ratios
|
|---|
| Revenue growth | -51.7% | 51.4% | -2.1% | 5.6% | 12.6% | |
| EBITDA growth | 36.7% | -17.2% | -131.3% | | | |
| EBITDA Margin | 13.4% | 7.3% | -2.3% | 0.0% | 0.0% | 0.0% |
| Net Income Margin | 3.4% | 0.5% | -5.3% | 0.0% | 0.5% | 0.4% |
| CAPEX, % of revenue | 5.3% | 1.0% | | | | 0.0% |
| ROIC | 12.6% | 8.2% | -7.5% | | | 0.0% |
| ROE | 11.6% | 1.6% | -13.1% | | | 0.0% |
| Net Debt/EBITDA | 3.8x | 2.2x | | | | 0.0x |
Revenue and profitability
The company's Revenue surged on 12.6% in FY2015.
Net Income marign showed almost no change in FY2015.
Appendix 1: Peers in Iron & Steel/Interm.Products
Below you can find Vaswani Industries benchmarking vs. other companies in Iron & Steel/Interm.Products industry. It's shown for the period of 5 years for the key financial metrics. Each table has median value for all the companies in the industry together with individual financial data of the top-5 companies in the industry by particular financial metric.
Top companies by Revenue growth, %
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|
| Uttam Galva Steels ($UTTAMSTL) | | 12.0% | 11.0% | -13.2% | 55.0% |
| Modern Steels ($MDRNSTL) | | -2.6% | -22.7% | 0.7% | 20.3% |
| Maithan Alloys ($MAITHANALL) | | -1.5% | 59.1% | 1.1% | 15.0% |
| Pennar Industries ($PENIND) | | 0.9% | -8.5% | 0.5% | 12.7% |
| S.A.L.Steel ($SALSTEEL) | | 2.3% | 15.8% | -13.2% | 10.9% |
| |
|---|
| Median (30 companies) | 11.4% | 11.9% | 8.8% | 2.8% | -0.4% |
|---|
| Vaswani Industries ($VASWANI) | | 51.4% | -2.1% | 5.6% | 12.6% |
Top companies by EBITDA margin, %
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|
| Jindal Steel & Power ($JINDALSTEL) | 48.3% | 37.5% | 30.5% | 28.1% | 29.8% |
| Sarda Energy & Minerals ($SARDAEN) | 15.2% | 16.3% | 21.5% | 21.3% | 21.5% |
| Bhushan Steel ($BHUSANSTL) | 29.0% | 31.2% | 32.3% | 28.1% | 20.4% |
| Jsw Steel ($JSWSTEEL) | 20.2% | 17.8% | 17.1% | 17.9% | 17.7% |
| Tata Metaliks ($TATAMETALI) | 3.2% | -9.6% | 0.9% | 6.8% | 14.6% |
| |
|---|
| Median (27 companies) | 13.0% | 9.5% | 9.2% | 7.2% | 9.0% |
|---|
Top companies by CAPEX/Revenue, %
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|
| Jindal Steel & Power ($JINDALSTEL) | 64.7% | 34.2% | 47.6% | 69.6% | 26.4% |
| Jayaswal Neco Industries ($JAYNECOIND) | 27.9% | 20.4% | 44.0% | 31.1% | 17.3% |
| Steel Authority Of India ($SAIL) | 25.3% | 20.9% | 20.7% | 19.3% | 16.9% |
| Bhushan Steel ($BHUSANSTL) | 81.1% | 47.2% | 44.0% | 50.4% | 16.2% |
| Jsw Steel ($JSWSTEEL) | 22.0% | 11.9% | 14.7% | 11.3% | 12.7% |
| |
|---|
| Median (18 companies) | 12.3% | 9.7% | 11.0% | 7.1% | 4.9% |
|---|
Top companies by ROIC, %
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|
| Tata Metaliks ($TATAMETALI) | 3.1% | -23.5% | -3.7% | 19.9% | 57.4% |
| Pennar Industries ($PENIND) | 31.6% | 26.8% | 18.4% | 12.3% | 15.7% |
| Maithan Alloys ($MAITHANALL) | 34.5% | 16.3% | 15.1% | 5.5% | 15.3% |
| Kirloskar Ferrous Industries ($KIRLFER) | 20.0% | 19.1% | 16.8% | 12.4% | 14.7% |
| Gallantt Metal ($GALLANTT) | 9.7% | 8.7% | 11.7% | 8.5% | 11.7% |
| |
|---|
| Median (36 companies) | 9.4% | 6.8% | 5.7% | 5.8% | 5.0% |
|---|
| Vaswani Industries ($VASWANI) | 12.6% | 8.2% | -7.5% | | |
Top companies by Net Debt / EBITDA
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|
| Visa Steel ($VISASTEEL) | 6.9x | 20.1x | | 24.4x | 187.1x |
| Ismt ($ISMTLTD) | 4.4x | 5.3x | 9.8x | 19.9x | 48.3x |
| Kic Metaliks ($KAJARIR) | 6.6x | 9.2x | 3.0x | 18.2x | 19.8x |
| Bhushan Steel ($BHUSANSTL) | 8.1x | 6.3x | 8.6x | 12.9x | 17.7x |
| Prakash Industries ($PRAKASH) | 1.8x | 2.5x | 2.8x | 2.5x | 11.9x |
| |
|---|
| Median (25 companies) | 3.6x | 4.6x | 4.3x | 3.3x | 2.5x |
|---|
