VASA Retail And Overseas Ltd.

4.250%

2026-08-21

vasagroup.inBSE: -NSE: VASA
Market Cap₹ 3 Cr.
Current Price₹ 4
High / Low₹ 5 / 4
Stock P/E0.0
Book Value₹ -30
Price to Book-0.14
Dividend Yield0.00 %
ROCE-2.1 %
ROE0.0 %
Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company is almost debt free
  • Operating margins have improved to 0.0% from -143.1%

CONS

  • Net worth is negative - accumulated losses have eroded equity
  • Company is loss-making at the operating / net level
  • Company has a low return on capital employed of -42.6%
  • Company has a low return on equity of 0.0% over last 3 years
  • Operating cash flow has been negative in recent years
  • Interest coverage is weak at 0.0x - earnings barely cover interest

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.DOMS2196.7561.3313331.710.1745.27-23.40670.5119.2527.0212.31
2.FLAIR249.0018.782624.340.4029.080.45319.2510.6417.2916.71
3.KOKUYOCMLN80.3653.02806.040.377.30-27.43229.181.1510.546.80
4.LINC96.0018.13571.101.566.05-14.48138.951.4423.958.87
5.KSHITIJPOL2.8916.0262.410.004.694.45143.4757.59-10.977.63
6.SUNDARAM1.3037.1361.600.003.18816.22495.981119.82-2.042.34
7.VASA4.250.002.550.00-2.11
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

No quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018
17
15
Operating Profit
2
OPM %
9
Other Income
0
Interest
1
Depreciation
0
1
Tax %
29
Net Profit
1
EPS
0
Dividend Payout %
11
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2019
38
36
Operating Profit
3
OPM %
9
Other Income
1
Interest
1
Depreciation
0
2
Tax %
25
Net Profit
2
EPS
0
Dividend Payout %
10
Minority Interest
0
Share of Associates
0
Adjusted EPS
3
Minority Interest
0
Share of Associates
0
Adjusted EPS
3
Mar 2020
32
30
Operating Profit
3
OPM %
11
Other Income
1
Interest
2
Depreciation
0
1
Tax %
21
Net Profit
1
EPS
1
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2021
11
16
Operating Profit
-5
OPM %
-47
Other Income
0
Interest
3
Depreciation
0
-8
Tax %
0
Net Profit
-8
EPS
-13
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-13
Minority Interest
0
Share of Associates
0
Adjusted EPS
-13
Mar 2022
4
12
Operating Profit
-6
OPM %
-143
Other Income
1
Interest
3
Depreciation
0
-10
Tax %
0
Net Profit
-10
EPS
-16
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-16
Minority Interest
0
Share of Associates
0
Adjusted EPS
-16
Mar 2023
0
13
Operating Profit
-13
OPM %
Other Income
0
Interest
0
Depreciation
0
-13
Tax %
-0
Net Profit
-13
EPS
-21
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-21
Minority Interest
0
Share of Associates
0
Adjusted EPS
-21
Mar 2024
0
0
Operating Profit
-0
OPM %
Other Income
0
Interest
0
Depreciation
0
-0
Tax %
0
Net Profit
-0
EPS
-0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Mar 2025
0
0
Operating Profit
-0
OPM %
Other Income
0
Interest
0
Depreciation
0
-0
Tax %
0
Net Profit
-0
EPS
-0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3 Years:

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:

STOCK PRICE CAGR

10 Years:
5 Years:
-4%
3 Years:
-16%
1 Year:
-17%

RETURN ON EQUITY

10 Years:
5 Years:
-22%
3 Years:
0%
Last Year:
0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

No bonus data found

Mar 2018
Equity Capital
6
3
7
Trade Payables
12
1
Total Liabilities
29
1
1
13
0
Cash & Bank
1
13
Total Assets
29
Total Debt
7
Net Working Capital
7
Contingent Liabilities
0
Book Value per Share
15.15
Face Value
10.00
Total Debt
7
Net Working Capital
7
Contingent Liabilities
0
Book Value per Share
15.15
Face Value
10.00
Mar 2019
Equity Capital
6
5
11
Trade Payables
3
2
Total Liabilities
27
1
1
15
0
Cash & Bank
2
8
Total Assets
27
Total Debt
13
Net Working Capital
9
Contingent Liabilities
0
Book Value per Share
17.71
Face Value
10.00
Total Debt
13
Net Working Capital
9
Contingent Liabilities
0
Book Value per Share
17.71
Face Value
10.00
Mar 2020
Equity Capital
6
5
15
Trade Payables
7
3
Total Liabilities
35
1
0
16
0
Cash & Bank
5
14
Total Assets
35
Total Debt
17
Net Working Capital
12
Contingent Liabilities
0
Book Value per Share
18.75
Face Value
10.00
Total Debt
17
Net Working Capital
12
Contingent Liabilities
0
Book Value per Share
18.75
Face Value
10.00
Mar 2021
Equity Capital
6
-3
14
Trade Payables
2
8
Total Liabilities
28
1
0
15
0
Cash & Bank
4
9
Total Assets
28
Total Debt
22
Net Working Capital
9
Contingent Liabilities
0
Book Value per Share
5.30
Face Value
10.00
Total Debt
22
Net Working Capital
9
Contingent Liabilities
0
Book Value per Share
5.30
Face Value
10.00
Mar 2022
Equity Capital
6
-12
11
Trade Payables
1
12
Total Liabilities
18
0
0
5
0
Cash & Bank
0
12
Total Assets
18
Total Debt
22
Net Working Capital
4
Contingent Liabilities
0
Book Value per Share
-10.57
Face Value
10.00
Total Debt
22
Net Working Capital
4
Contingent Liabilities
0
Book Value per Share
-10.57
Face Value
10.00
Mar 2023
Equity Capital
6
-23
11
Trade Payables
0
12
Total Liabilities
6
0
0
1
0
Cash & Bank
0
5
Total Assets
6
Total Debt
22
Net Working Capital
-6
Contingent Liabilities
0
Book Value per Share
-29.21
Face Value
10.00
Total Debt
22
Net Working Capital
-6
Contingent Liabilities
0
Book Value per Share
-29.21
Face Value
10.00
Mar 2024
Equity Capital
6
-24
11
Trade Payables
0
12
Total Liabilities
6
0
0
1
3
Cash & Bank
0
2
Total Assets
6
Total Debt
22
Net Working Capital
-7
Contingent Liabilities
0
Book Value per Share
-29.62
Face Value
10.00
Total Debt
22
Net Working Capital
-7
Contingent Liabilities
0
Book Value per Share
-29.62
Face Value
10.00
Mar 2025
Equity Capital
6
-24
12
Trade Payables
0
12
Total Liabilities
6
0
0
1
3
Cash & Bank
0
2
Total Assets
6
Total Debt
23
Net Working Capital
-7
Contingent Liabilities
0
Book Value per Share
-29.79
Face Value
10.00
Total Debt
23
Net Working Capital
-7
Contingent Liabilities
0
Book Value per Share
-29.79
Face Value
10.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018
-12
Cash from Investing
-2
Cash from Financing
15
1
Free Cash Flow
-12
OCF / Net Profit
-20.84
Cumulative 5-Year FCF
0
OCF / Net Profit
-20.84
Cumulative 5-Year FCF
0
Mar 2019
-3
Cash from Investing
-0
Cash from Financing
4
1
Free Cash Flow
-4
OCF / Net Profit
-2.17
Cumulative 5-Year FCF
0
OCF / Net Profit
-2.17
Cumulative 5-Year FCF
0
Mar 2020
-1
Cash from Investing
2
Cash from Financing
2
3
Free Cash Flow
-1
OCF / Net Profit
-1.55
Cumulative 5-Year FCF
0
OCF / Net Profit
-1.55
Cumulative 5-Year FCF
0
Mar 2021
-3
Cash from Investing
0
Cash from Financing
2
-1
Free Cash Flow
-3
OCF / Net Profit
0.42
Cumulative 5-Year FCF
0
OCF / Net Profit
0.42
Cumulative 5-Year FCF
0
Mar 2022
-1
Cash from Investing
0
Cash from Financing
-3
-4
Free Cash Flow
-1
OCF / Net Profit
0.11
Cumulative 5-Year FCF
0
OCF / Net Profit
0.11
Cumulative 5-Year FCF
0
Mar 2023
-0
Cash from Investing
0
Cash from Financing
-0
-0
Free Cash Flow
-0
OCF / Net Profit
0.00
Cumulative 5-Year FCF
-10
OCF / Net Profit
0.00
Cumulative 5-Year FCF
-10
Mar 2024
-0
Cash from Investing
0
Cash from Financing
0
0
Free Cash Flow
-0
OCF / Net Profit
0.82
Cumulative 5-Year FCF
-6
OCF / Net Profit
0.82
Cumulative 5-Year FCF
-6
Mar 2025
-0
Cash from Investing
0
Cash from Financing
0
0
Free Cash Flow
-0
OCF / Net Profit
0.81
Cumulative 5-Year FCF
-5
OCF / Net Profit
0.81
Cumulative 5-Year FCF
-5

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018
EPS (₹)
0.93
Book Value (₹)
15.15
Dividend per Share (₹)
0.10
Cash EPS (₹)
0.99
Operating Margin %
9.43%
Net Margin %
3.29%
ROE %
6.17%
ROCE %
9.61%
1.92%
Debtor Days
254
Inventory Days
279
Payable Days
314
218
Debt to Equity (x)
0.80x
Interest Coverage (x)
2.00x
1.37x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2019
EPS (₹)
2.55
Book Value (₹)
17.71
Dividend per Share (₹)
0.25
Cash EPS (₹)
2.72
Operating Margin %
8.69%
Net Margin %
3.99%
ROE %
15.55%
ROCE %
16.25%
5.45%
Debtor Days
85
Inventory Days
133
Payable Days
85
133
Debt to Equity (x)
1.21x
Interest Coverage (x)
2.69x
1.59x
Revenue Growth %
125.72%
Operating Profit Growth %
107.96%
Net Profit Growth %
173.31%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2020
EPS (₹)
1.43
Book Value (₹)
18.75
Dividend per Share (₹)
0.00
Cash EPS (₹)
1.70
Operating Margin %
10.54%
Net Margin %
2.67%
ROE %
7.84%
ROCE %
12.52%
2.76%
Debtor Days
104
Inventory Days
176
Payable Days
65
215
Debt to Equity (x)
1.49x
Interest Coverage (x)
1.51x
1.54x
Revenue Growth %
-16.52%
Operating Profit Growth %
1.26%
Net Profit Growth %
-44.07%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2021
EPS (₹)
-13.45
Book Value (₹)
5.30
Dividend per Share (₹)
0.00
Cash EPS (₹)
-13.22
Operating Margin %
-46.75%
Net Margin %
-73.33%
ROE %
-111.84%
ROCE %
-19.70%
-25.52%
Debtor Days
341
Inventory Days
507
Payable Days
120
728
Debt to Equity (x)
7.05x
Interest Coverage (x)
-1.89x
1.52x
Revenue Growth %
-65.72%
Operating Profit Growth %
-252.02%
Net Profit Growth %
-1041.37%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
-15.88
Book Value (₹)
-10.57
Dividend per Share (₹)
0.00
Cash EPS (₹)
-15.71
Operating Margin %
-143.05%
Net Margin %
-213.42%
ROE %
0.00%
ROCE %
-31.10%
-41.40%
Debtor Days
745
Inventory Days
812
Payable Days
54
1503
Debt to Equity (x)
-3.54x
Interest Coverage (x)
-2.13x
1.34x
Revenue Growth %
-59.44%
Operating Profit Growth %
-24.11%
Net Profit Growth %
-18.04%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
-20.92
Book Value (₹)
-29.21
Dividend per Share (₹)
0.00
Cash EPS (₹)
-20.92
Operating Margin %
0.00%
Net Margin %
0.00%
ROE %
0.00%
ROCE %
-120.34%
-106.26%
Debtor Days
0
Inventory Days
0
Payable Days
61
-61
Debt to Equity (x)
-1.27x
Interest Coverage (x)
0.00x
0.48x
Revenue Growth %
-100.00%
Operating Profit Growth %
-96.52%
Net Profit Growth %
-31.75%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
-0.41
Book Value (₹)
-29.62
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.41
Operating Margin %
0.00%
Net Margin %
0.00%
ROE %
0.00%
ROCE %
-5.25%
-4.26%
Debtor Days
0
Inventory Days
0
Payable Days
0
0
Debt to Equity (x)
-1.26x
Interest Coverage (x)
-2477.00x
0.47x
Revenue Growth %
0.00%
Operating Profit Growth %
98.02%
Net Profit Growth %
98.02%
98.02%
P/E (x)
0.00x
P/B (x)
-0.19x
Dividend Yield %
0.00%
-104.30x
Mar 2025
EPS (₹)
-0.17
Book Value (₹)
-29.79
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.17
Operating Margin %
0.00%
Net Margin %
0.00%
ROE %
0.00%
ROCE %
-2.11%
-1.70%
Debtor Days
0
Inventory Days
0
Payable Days
0
0
Debt to Equity (x)
-1.26x
Interest Coverage (x)
0.00x
0.45x
Revenue Growth %
0.00%
Operating Profit Growth %
60.03%
Net Profit Growth %
60.05%
60.05%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-288.10x

Shareholding Pattern

Numbers in percentages

TRADES
Dec 2022
69.43
FIIs
0.00
DIIs
0.00
Government
0.00
30.57
Mar 2023
68.16
FIIs
0.00
DIIs
0.00
Government
0.00
31.84
Sep 2023
62.35
FIIs
0.00
DIIs
0.00
Government
0.00
37.65
Mar 2024
61.69
FIIs
0.00
DIIs
0.00
Government
0.00
38.31
Sep 2024
61.69
FIIs
0.00
DIIs
0.00
Government
0.00
38.31
Mar 2025
61.69
FIIs
0.00
DIIs
0.00
Government
0.00
38.31
Sep 2025
61.69
FIIs
0.00
DIIs
0.00
Government
0.00
38.31
Mar 2026
61.69
FIIs
0.00
DIIs
0.00
Government
0.00
38.31

Documents

Announcements

Nothing filed yet.

Credit Ratings

Nothing filed yet.

Concalls

Nothing filed yet.