About
Vikas Proppant & Granite Limited engages in the oil fracturing proppants used in cuttings of granite stones in India. The company is also involved in the mining of granite blocks; and manufacture of proppants used in the hydro fracturing of oil and gas wells. In addition, it engages in the construction of group housing projects, warehouse projects, multilevel infrastructure development projects, etc. The company was formerly known as Vikas Granaries Limited and changed its name to Vikas Proppant & Granite Limited in February 2018. Vikas Proppant & Granite Limited was incorporated in 1994 and is based in Sriganganagar, India.
Key Metrics
as of Sep 2026Market Cap13 Cr
P/E—
Div Yield0.00 %
Book Value₹3.64
52w High₹0.38
52w Low₹0.23
Face Value₹1.00
Quarterly Results
Rs. Crores · hover row for definition| Metric | Dec 2021 | Sep 2021 | Jun 2021 | Mar 2021 | Dec 2020 | Sep 2020 | Jun 2020 | Mar 2020 | Dec 2019 | Sep 2019 | Jun 2019 | Mar 2019 | Dec 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.00 | 1.55 | 0.00 | 9.40 | 12.65 | 2.43 | 4.26 | 0.15 | 0.13 | 16.06 | 15.39 |
| Expenses | 0.06 | 0.03 | 0.26 | 17.27 | 0.07 | 9.39 | 8.26 | 0.18 | 1.64 | 0.05 | 0.06 | 0.68 | 0.19 |
| Operating Profit | -0.06 | -0.03 | -0.26 | -15.72 | -0.07 | 0.01 | 4.39 | 2.25 | 2.62 | 0.10 | 0.07 | 15.38 | 15.20 |
| OPM % | — | — | — | -1,014.19 | — | 0.11 | 34.70 | 92.59 | 61.50 | 66.67 | 53.85 | 95.77 | 98.77 |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -0.06 | -0.03 | -0.26 | -15.72 | -0.07 | 0.01 | 4.39 | 2.25 | 2.62 | 0.10 | 0.07 | 15.38 | 15.20 |
| Tax % | 0.00 | 0.00 | 0.00 | -9.54 | 0.00 | 2,900.00 | 27.79 | 40.89 | 37.79 | 470.00 | -1,828.57 | 26.40 | 21.58 |
| Net Profit | -0.06 | -0.03 | -0.26 | -14.21 | -0.07 | -0.27 | 3.17 | 1.33 | 1.63 | -0.38 | 1.35 | 11.33 | 11.93 |
| EPS in Rs | 0.00 | 0.00 | -0.01 | -0.28 | 0.00 | -0.01 | 0.06 | 0.03 | 0.03 | -0.01 | 0.03 | 0.22 | 0.24 |
Profit & Loss
Annual · Rs. Crores| Metric | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 24.00 | 7.00 | 53.00 | 0.00 | 3.00 | 116.00 | 293.00 | 140.00 | 219.00 | 115.00 | 133.00 | 116.00 |
| Expenses | 23.00 | 2.00 | 1.00 | 0.00 | 4.00 | 112.00 | 278.00 | 127.00 | 188.00 | 98.00 | 92.00 | 75.00 |
| Operating Profit | 0.00 | 5.00 | 52.00 | 0.00 | -1.00 | 4.00 | 15.00 | 14.00 | 30.00 | 17.00 | 40.00 | 41.00 |
| OPM % | 1.00 | 72.00 | 98.00 | — | -38.00 | 3.30 | 5.00 | 10.00 | 14.00 | 15.00 | 30.00 | 36.00 |
| Other Income | -12.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 2.00 | 2.00 | 2.00 | 1.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 5.00 | 12.00 | 12.00 | 14.00 | 14.00 | 14.00 | 9.00 | 7.00 | 7.00 |
| Profit before tax | -11.00 | 5.00 | 52.00 | -6.00 | -13.00 | -8.00 | 1.00 | 1.00 | 15.00 | 6.00 | 31.00 | 33.00 |
| Tax % | 0.00 | 22.00 | 14.00 | -81.00 | 9.00 | 18.00 | 38.00 | 22.00 | 39.00 | 20.00 | 34.00 | 34.00 |
| Net Profit | -11.00 | 4.00 | 44.00 | -1.00 | -14.00 | -9.00 | 0.00 | 1.00 | 9.00 | 5.00 | 21.00 | 22.00 |
| EPS in Rs | -0.22 | 0.08 | 0.87 | -0.06 | -0.76 | -0.50 | 0.02 | 0.04 | 0.50 | 0.28 | 1.13 | 1.20 |
| Dividend Payout % | 0.00 | 129.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Balance Sheet
Annual · Rs. Crores — latest first| Metric | Sep 2021 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 51.00 | 51.00 | 51.00 | 51.00 | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Reserves | 136.00 | 136.00 | 148.00 | 147.00 | 54.00 | 55.00 | 69.00 | 78.00 | 77.00 | 77.00 | 68.00 | 62.00 | 42.00 |
| Borrowings | 49.00 | 49.00 | 57.00 | 64.00 | 107.00 | 106.00 | 106.00 | 106.00 | 106.00 | 128.00 | 145.00 | 124.00 | 120.00 |
| Other Liabilities | 153.00 | 153.00 | 149.00 | 148.00 | 136.00 | 145.00 | 140.00 | 69.00 | 71.00 | 35.00 | 44.00 | 4.00 | 3.00 |
| Total Liabilities | 389.00 | 389.00 | 404.00 | 410.00 | 314.00 | 324.00 | 333.00 | 270.00 | 272.00 | 258.00 | 274.00 | 209.00 | 183.00 |
| Fixed Assets | 160.00 | 160.00 | 164.00 | 164.00 | 80.00 | 86.00 | 109.00 | 121.00 | 134.00 | 148.00 | 161.00 | 85.00 | 91.00 |
| CWIP | 28.00 | 28.00 | 48.00 | 48.00 | 48.00 | 48.00 | 48.00 | 47.00 | 50.00 | 45.00 | 15.00 | 85.00 | 65.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 201.00 | 201.00 | 193.00 | 198.00 | 186.00 | 191.00 | 176.00 | 102.00 | 88.00 | 64.00 | 97.00 | 39.00 | 27.00 |
| Total Assets | 389.00 | 389.00 | 404.00 | 410.00 | 314.00 | 324.00 | 333.00 | 270.00 | 272.00 | 258.00 | 274.00 | 209.00 | 183.00 |
Cash Flows
Annual · Rs. Crores — latest first| Metric | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -16.00 | 10.00 | 44.00 | -7.00 | 2.00 | -1.00 | 3.00 | 28.00 | 15.00 | 28.00 | 20.00 | 14.00 |
| Cash from Investing Activity | 24.00 | 0.00 | -83.00 | 5.00 | 0.00 | 0.00 | -3.00 | -5.00 | -30.00 | -16.00 | -21.00 | -22.00 |
| Cash from Financing Activity | -8.00 | -10.00 | 39.00 | 0.00 | 0.00 | 1.00 | 0.00 | -23.00 | -20.00 | 19.00 | 2.00 | 9.00 |
| Net Cash Flow | 0.00 | 0.00 | 0.00 | -2.00 | 2.00 | 0.00 | 0.00 | 0.00 | -34.00 | 32.00 | 1.00 | 1.00 |
| Free Cash Flow | 8.00 | 10.00 | -39.00 | -2.00 | 2.00 | -1.00 | 0.00 | 23.00 | -15.00 | 13.00 | -1.00 | -8.00 |
| CFO/OP % | -6,870.00 | 208.00 | 86.00 | 1,562.00 | -147.00 | -20.00 | 24.00 | 216.00 | 54.00 | 174.00 | 72.00 | 54.00 |
Ratios
Annual · Days / % — latest first| Metric | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | Mar 2014 | Mar 2013 | Mar 2012 | Mar 2011 | Mar 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 2,652.00 | 8,924.00 | 1,214.00 | — | 19,379.00 | 518.00 | 99.00 | 168.00 | 47.00 | 87.00 | 48.00 | 40.00 |
| Inventory Days | — | — | — | — | 0.00 | 12.00 | 19.00 | 61.00 | 68.00 | 135.00 | 79.00 | 65.00 |
| Days Payable | — | — | — | — | — | 424.00 | 79.00 | 184.00 | 49.00 | 153.00 | 2.00 | 1.00 |
| Cash Conversion Cycle | 2,652.00 | 8,924.00 | 1,214.00 | — | 19,379.00 | 105.00 | 39.00 | 45.00 | 66.00 | 68.00 | 126.00 | 103.00 |
| Working Capital Days | -65.00 | -909.00 | -123.00 | — | -6,500.00 | 132.00 | 46.00 | 68.00 | 26.00 | -32.00 | 60.00 | 78.00 |
| ROCE % | 0.00 | 2.00 | 23.00 | -3.00 | -7.00 | -4.00 | 0.00 | 1.00 | 8.00 | 4.00 | 17.00 | 21.00 |
Corporate Actions
7 records| Action | Ex Date | Record Date | Ratio | Amount (₹) | Notes |
|---|---|---|---|---|---|
| Other | 22 Sep 2021 | — | — | — | Annual General Meeting |
| Other | 21 Sep 2020 | — | — | — | Annual General Meeting |
| Dividend | 17 Feb 2020 | 18 Feb 2020 | — | 0.10 | |
| Other | 19 Sep 2019 | — | — | — | Annual General Meeting |
| Other | 04 Dec 2018 | — | — | — | E.G.M. |
| Split | 22 Jun 2018 | 25 Jun 2018 | 10:1 | — | |
| Other | 15 Mar 2018 | — | — | — | E.G.M. |