Nifty
Sensex
:
:
11924.75
39683.29
80.65 (0.68%)
248.57 (0.63%)

Consumer Food

Rating :
48/99

BSE: 519156 | NSE: VADILALIND

577.80
-2.15 (-0.37%)
27-May-2019 | 3:46PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  592.00
  •  592.00
  •  570.05
  •  579.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10893
  •  62.94
  •  866.65
  •  387.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 414.41
  • 10.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 546.15
  • 0.22%
  • 3.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.73%
  • 0.00%
  • 24.75%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.07%
  • 10.38%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.94
  • 8.42
  • 6.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.53
  • 4.93
  • -2.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.54
  • 47.15
  • 2.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.71
  • 36.04
  • 31.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.43
  • 5.71
  • 5.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 10.37
  • 10.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
94.13
74.09
27.05%
132.75
111.19
19.39%
229.17
242.53
-5.51%
126.15
0.00
0.00
Expenses
91.79
82.32
11.50%
115.05
106.57
7.96%
173.53
197.65
-12.20%
117.68
0.00
0.00
EBITDA
2.34
-8.23
-
17.69
4.62
282.90%
55.64
44.89
23.95%
8.46
0.00
0.00
EBIDTM
2.48%
-11.11%
13.33%
4.15%
24.28%
18.51%
6.71%
0.00%
Other Income
1.51
0.74
104.05%
3.73
1.43
160.84%
1.96
1.48
32.43%
1.00
0.00
0.00
Interest
3.25
3.30
-1.52%
3.02
3.16
-4.43%
3.49
4.04
-13.61%
4.82
0.00
0.00
Depreciation
4.01
4.12
-2.67%
4.17
4.18
-0.24%
4.31
4.36
-1.15%
3.47
0.00
0.00
PBT
-3.42
-14.91
-
14.22
-1.29
-
49.80
37.97
31.16%
1.18
0.00
0.00
Tax
-0.87
-5.52
-
4.24
-0.78
-
17.45
13.21
32.10%
0.37
0.00
0.00
PAT
-2.55
-9.39
-
9.99
-0.51
-
32.35
24.76
30.65%
0.81
0.00
0.00
PATM
-2.70%
-12.67%
7.52%
-0.46%
14.12%
10.21%
0.64%
0.00%
EPS
-3.54
-13.06
-
13.89
-0.71
-
45.00
34.43
30.70%
1.13
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
582.20
550.33
482.21
449.74
406.30
367.31
323.66
284.27
238.30
190.72
149.27
Net Sales Growth
36.09%
14.13%
7.22%
10.69%
10.62%
13.49%
13.86%
19.29%
24.95%
27.77%
 
Cost Of Goods Sold
301.77
312.53
261.76
195.14
195.72
155.11
140.03
125.78
143.36
87.77
86.28
Gross Profit
280.43
237.80
220.45
254.60
210.58
212.20
183.63
158.49
94.94
102.95
62.99
GP Margin
48.17%
43.21%
45.72%
56.61%
51.83%
57.77%
56.74%
55.75%
39.84%
53.98%
42.20%
Total Expenditure
498.05
499.29
425.59
391.39
366.81
327.18
286.81
248.62
214.55
171.63
136.13
Power & Fuel Cost
-
32.05
30.66
29.99
28.05
29.69
26.63
23.03
18.80
14.78
12.76
% Of Sales
-
5.82%
6.36%
6.67%
6.90%
8.08%
8.23%
8.10%
7.89%
7.75%
8.55%
Employee Cost
-
39.20
28.74
22.84
19.58
18.68
14.91
12.89
10.80
10.01
8.16
% Of Sales
-
7.12%
5.96%
5.08%
4.82%
5.09%
4.61%
4.53%
4.53%
5.25%
5.47%
Manufacturing Exp.
-
44.78
37.87
84.46
74.51
75.53
63.73
52.89
13.54
38.62
11.55
% Of Sales
-
8.14%
7.85%
18.78%
18.34%
20.56%
19.69%
18.61%
5.68%
20.25%
7.74%
General & Admin Exp.
-
31.38
29.55
35.02
27.80
27.92
24.53
19.49
16.23
6.91
5.96
% Of Sales
-
5.70%
6.13%
7.79%
6.84%
7.60%
7.58%
6.86%
6.81%
3.62%
3.99%
Selling & Distn. Exp.
-
38.39
34.05
23.73
20.81
19.52
16.92
13.93
11.62
13.18
11.38
% Of Sales
-
6.98%
7.06%
5.28%
5.12%
5.31%
5.23%
4.90%
4.88%
6.91%
7.62%
Miscellaneous Exp.
-
0.96
2.96
0.21
0.35
0.73
0.05
0.61
0.21
0.36
11.38
% Of Sales
-
0.17%
0.61%
0.05%
0.09%
0.20%
0.02%
0.21%
0.09%
0.19%
0.03%
EBITDA
84.13
51.04
56.62
58.35
39.49
40.13
36.85
35.65
23.75
19.09
13.14
EBITDA Margin
14.45%
9.27%
11.74%
12.97%
9.72%
10.93%
11.39%
12.54%
9.97%
10.01%
8.80%
Other Income
8.20
3.35
3.58
1.07
3.15
1.56
7.25
2.90
3.44
3.42
2.42
Interest
14.58
15.31
15.98
21.45
25.73
25.25
24.82
19.90
12.04
8.14
8.34
Depreciation
15.96
16.13
14.93
13.52
13.16
12.91
11.08
9.40
8.07
5.71
4.88
PBT
61.78
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
8.67
2.35
Tax
21.19
7.28
10.23
9.74
1.35
1.27
3.20
3.45
2.38
3.14
1.26
Tax Rate
34.30%
31.73%
34.93%
39.85%
36.10%
35.88%
38.98%
37.30%
33.62%
36.22%
53.62%
PAT
40.60
15.66
19.09
14.70
2.39
2.27
5.03
5.80
4.69
5.52
1.09
PAT before Minority Interest
40.60
15.66
19.06
14.70
2.39
2.27
5.00
5.80
4.70
5.52
1.09
Minority Interest
0.00
0.00
0.03
0.00
0.00
0.00
0.03
0.00
-0.01
0.00
0.00
PAT Margin
6.97%
2.85%
3.96%
3.27%
0.59%
0.62%
1.55%
2.04%
1.97%
2.89%
0.73%
PAT Growth
173.22%
-17.97%
29.86%
515.06%
5.29%
-54.87%
-13.28%
23.67%
-15.04%
406.42%
 
Unadjusted EPS
56.48
21.79
26.56
20.46
3.33
3.20
6.96
8.06
6.53
7.68
1.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
175.28
160.84
127.30
113.78
113.39
113.04
109.88
42.71
39.54
35.66
Share Capital
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
Total Reserves
168.09
153.65
120.11
106.59
106.20
105.85
102.70
35.53
32.35
28.47
Non-Current Liabilities
100.47
60.97
66.18
77.77
97.17
89.06
94.76
70.91
97.70
72.07
Secured Loans
51.68
22.00
38.07
53.81
73.32
68.35
61.25
58.20
72.12
54.25
Unsecured Loans
19.31
12.39
7.49
7.44
8.67
7.26
22.22
4.77
20.09
12.04
Long Term Provisions
1.28
1.55
1.33
1.16
0.98
0.54
0.34
0.12
0.00
0.00
Current Liabilities
163.99
191.61
172.47
177.78
165.69
150.33
124.50
108.43
52.34
30.49
Trade Payables
78.60
83.89
71.03
64.94
58.91
39.69
44.86
17.87
37.86
21.15
Other Current Liabilities
29.94
41.18
43.89
46.33
43.24
34.43
27.12
19.38
9.39
6.57
Short Term Borrowings
53.05
64.60
53.98
64.23
60.65
73.70
49.75
68.64
0.00
0.00
Short Term Provisions
2.40
1.93
3.58
2.27
2.90
2.51
2.78
2.53
5.09
2.77
Total Liabilities
440.06
413.74
366.30
369.68
376.33
352.52
329.22
222.13
189.65
138.29
Net Block
256.52
250.76
224.60
225.52
228.14
207.38
196.32
96.65
53.44
54.45
Gross Block
388.23
367.66
354.60
342.25
336.28
302.36
280.17
152.02
101.00
96.67
Accumulated Depreciation
131.71
116.89
130.00
116.73
108.14
94.97
83.86
55.37
47.57
42.22
Non Current Assets
277.32
265.12
239.41
241.52
247.15
240.22
214.48
131.64
83.96
57.90
Capital Work in Progress
7.29
4.52
0.52
0.61
4.18
16.31
8.28
19.08
30.50
1.59
Non Current Investment
0.77
0.77
0.40
0.14
0.10
0.07
0.05
0.05
0.02
1.86
Long Term Loans & Adv.
9.50
5.46
13.35
14.57
14.04
15.74
9.22
15.20
0.00
0.00
Other Non Current Assets
3.25
3.60
0.54
0.67
0.69
0.72
0.60
0.66
0.00
0.00
Current Assets
162.75
148.61
126.89
128.15
129.19
112.29
114.75
90.49
105.07
79.96
Current Investments
0.02
0.03
0.01
0.01
0.01
0.01
0.01
0.02
0.05
0.05
Inventories
102.16
122.76
93.71
97.32
101.11
88.02
67.79
56.31
55.98
37.00
Sundry Debtors
42.61
10.89
21.58
15.58
15.27
12.76
32.50
23.48
32.76
29.64
Cash & Bank
4.61
5.93
4.22
5.08
3.28
1.73
2.16
1.30
2.66
1.65
Other Current Assets
13.34
2.08
3.30
3.67
9.52
9.76
12.30
9.39
13.63
11.62
Short Term Loans & Adv.
7.73
6.90
4.07
6.48
6.24
6.52
6.58
5.80
10.19
9.91
Net Current Assets
-1.25
-42.99
-45.58
-49.63
-36.50
-38.04
-9.75
-17.93
52.72
49.48
Total Assets
440.07
413.73
366.30
369.68
376.34
352.51
329.23
222.13
189.66
138.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
16.60
45.51
63.56
49.93
54.85
34.62
53.23
11.41
14.85
4.81
PBT
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
8.67
2.18
Adjustment
29.59
30.36
34.33
37.01
37.22
30.84
26.97
17.68
11.86
12.21
Changes in Working Capital
-30.71
-7.42
8.71
10.61
14.48
-1.88
18.75
-9.79
-4.39
-8.53
Cash after chg. in Working capital
21.83
52.23
67.48
51.36
55.24
37.16
54.97
14.97
16.14
5.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.23
-6.72
-3.92
-1.43
-0.38
-2.54
-1.74
-3.55
-1.28
-1.05
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-24.03
-23.08
-11.28
-7.81
-21.22
-23.70
-33.34
-45.63
-30.84
-6.98
Net Fixed Assets
-21.17
-17.49
-12.10
-2.22
-21.74
-30.04
-117.30
-39.42
-33.07
-7.95
Net Investments
-1.34
-0.10
-0.21
0.00
0.11
0.00
0.01
0.00
1.72
0.01
Others
-1.52
-5.49
1.03
-5.59
0.41
6.34
83.95
-6.21
0.51
0.96
Cash from Financing Activity
6.11
-19.85
-52.92
-40.83
-32.99
-10.41
-20.09
33.54
16.64
2.12
Net Cash Inflow / Outflow
-1.31
2.59
-0.65
1.29
0.64
0.51
-0.21
-0.68
0.65
-0.05
Opening Cash & Equivalents
3.81
1.22
3.52
2.22
1.58
1.07
1.28
1.87
1.45
1.50
Closing Cash & Equivalent
2.50
3.81
2.87
3.52
2.22
1.58
1.07
1.19
2.10
1.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
139.18
119.09
93.24
73.84
71.18
69.61
64.51
58.29
52.71
47.31
ROA
3.67%
4.89%
4.00%
0.64%
0.62%
1.47%
2.10%
2.28%
3.37%
0.82%
ROE
16.88%
24.98%
24.49%
4.59%
4.49%
10.38%
13.13%
11.77%
15.37%
3.21%
ROCE
17.47%
23.19%
23.31%
13.96%
13.10%
15.88%
15.53%
12.27%
14.59%
11.29%
Fixed Asset Turnover
1.47
1.37
1.32
1.23
1.18
1.14
1.33
1.89
1.93
1.66
Receivable days
17.59
12.01
14.72
13.54
13.63
24.95
35.45
42.93
59.71
69.51
Inventory Days
73.93
80.03
75.69
87.10
91.94
85.87
78.58
85.71
88.97
82.66
Payable days
62.94
57.56
47.17
49.94
47.75
54.32
46.78
35.66
33.38
31.40
Cash Conversion Cycle
28.57
34.47
43.24
50.71
57.82
56.50
67.25
92.99
115.30
120.78
Total Debt/Equity
1.36
1.36
1.82
2.86
3.25
3.44
3.18
3.33
2.43
1.95
Interest Cover
2.50
2.83
2.14
1.15
1.14
1.33
1.46
1.59
2.06
1.28

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.