Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Diamond & Jewellery

Rating :
76/99

BSE: 532156 | NSE: VAIBHAVGBL

751.55
-3.95 (-0.52%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  756.90
  •  760.60
  •  735.00
  •  755.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6218
  •  46.73
  •  797.85
  •  577.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,461.51
  • 16.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,460.61
  • N/A
  • 3.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.36%
  • 1.83%
  • 10.85%
  • FII
  • DII
  • Others
  • 0.01%
  • 11.59%
  • 10.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.23
  • 3.95
  • 7.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.86
  • 20.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.91
  • 41.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.48
  • 22.11
  • 24.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.98
  • 5.54
  • 3.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.47
  • 14.64
  • 14.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
451.73
353.31
27.86%
385.92
328.50
17.48%
422.12
375.49
12.42%
460.22
405.07
13.61%
Expenses
398.77
324.83
22.76%
349.65
309.48
12.98%
387.63
349.60
10.88%
403.07
374.78
7.55%
EBITDA
52.97
28.49
85.92%
36.27
19.02
90.69%
34.50
25.89
33.26%
57.15
30.29
88.68%
EBIDTM
11.73%
8.06%
9.40%
5.79%
8.17%
6.89%
12.42%
7.48%
Other Income
2.02
2.50
-19.20%
8.13
6.07
33.94%
6.57
2.18
201.38%
4.60
6.88
-33.14%
Interest
1.25
0.70
78.57%
1.59
1.43
11.19%
1.25
1.18
5.93%
0.91
2.02
-54.95%
Depreciation
6.16
6.65
-7.37%
5.96
7.42
-19.68%
5.75
8.13
-29.27%
5.63
7.51
-25.03%
PBT
47.58
23.64
101.27%
36.84
16.24
126.85%
34.07
18.75
81.71%
55.20
27.64
99.71%
Tax
8.42
3.68
128.80%
6.80
1.17
481.20%
2.16
-0.58
-
9.67
1.95
395.90%
PAT
39.16
19.96
96.19%
30.05
15.07
99.40%
31.91
19.34
64.99%
45.53
25.69
77.23%
PATM
8.67%
5.65%
7.79%
4.59%
7.56%
5.15%
9.89%
6.34%
EPS
12.01
6.13
95.92%
9.22
4.63
99.14%
9.79
5.94
64.81%
13.98
7.90
76.96%

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
1,719.99
1,575.40
1,438.94
1,276.65
1,375.52
1,298.27
892.89
646.50
525.83
338.18
594.77
Net Sales Growth
17.62%
9.48%
12.71%
-7.19%
5.95%
45.40%
38.11%
22.95%
55.49%
-43.14%
 
Cost Of Goods Sold
640.18
564.14
502.37
391.64
445.98
430.53
302.25
228.00
206.65
197.77
379.59
Gross Profit
1,079.81
1,011.26
936.58
885.01
929.54
867.73
590.64
418.50
319.17
140.41
215.17
GP Margin
62.78%
64.19%
65.09%
69.32%
67.58%
66.84%
66.15%
64.73%
60.70%
41.52%
36.18%
Total Expenditure
1,539.12
1,426.97
1,352.73
1,218.31
1,241.56
1,156.05
829.00
572.51
472.44
365.85
721.07
Power & Fuel Cost
-
4.54
4.50
3.58
3.19
2.25
1.70
1.27
1.03
0.91
0.99
% Of Sales
-
0.29%
0.31%
0.28%
0.23%
0.17%
0.19%
0.20%
0.20%
0.27%
0.17%
Employee Cost
-
271.01
250.20
233.70
216.42
206.90
141.93
90.46
67.57
48.31
97.51
% Of Sales
-
17.20%
17.39%
18.31%
15.73%
15.94%
15.90%
13.99%
12.85%
14.29%
16.39%
Manufacturing Exp.
-
68.46
68.79
76.98
88.84
76.97
55.87
33.67
28.99
17.98
26.46
% Of Sales
-
4.35%
4.78%
6.03%
6.46%
5.93%
6.26%
5.21%
5.51%
5.32%
4.45%
General & Admin Exp.
-
86.50
80.32
74.68
58.90
54.01
33.34
23.09
19.49
74.61
140.65
% Of Sales
-
5.49%
5.58%
5.85%
4.28%
4.16%
3.73%
3.57%
3.71%
22.06%
23.65%
Selling & Distn. Exp.
-
410.92
426.96
423.97
406.45
367.20
274.49
183.11
133.70
22.96
46.75
% Of Sales
-
26.08%
29.67%
33.21%
29.55%
28.28%
30.74%
28.32%
25.43%
6.79%
7.86%
Miscellaneous Exp.
-
21.41
19.60
13.76
21.80
18.19
19.41
12.91
15.02
3.30
46.75
% Of Sales
-
1.36%
1.36%
1.08%
1.58%
1.40%
2.17%
2.00%
2.86%
0.98%
4.90%
EBITDA
180.89
148.43
86.21
58.34
133.96
142.22
63.89
73.99
53.39
-27.67
-126.30
EBITDA Margin
10.52%
9.42%
5.99%
4.57%
9.74%
10.95%
7.16%
11.44%
10.15%
-8.18%
-21.24%
Other Income
21.32
10.47
15.70
16.92
12.93
35.04
37.66
28.32
11.67
5.22
7.84
Interest
5.00
4.30
6.41
6.82
7.33
14.50
14.46
14.44
14.54
26.33
22.16
Depreciation
23.50
25.45
29.41
23.65
11.88
7.47
7.32
9.08
8.11
8.75
12.46
PBT
173.69
129.15
66.09
44.80
127.67
155.28
79.78
78.79
42.40
-57.53
-153.09
Tax
27.05
16.68
1.51
4.97
24.50
2.75
1.66
0.23
0.00
0.00
0.53
Tax Rate
15.57%
12.92%
2.28%
11.09%
19.19%
1.77%
-1.98%
0.33%
0.00%
0.00%
-0.22%
PAT
146.65
112.47
64.58
39.81
103.17
152.53
-85.61
68.51
43.10
-68.01
-240.36
PAT before Minority Interest
146.65
112.47
64.58
39.82
103.17
152.53
-85.61
68.51
43.10
-68.01
-240.96
Minority Interest
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.60
PAT Margin
8.53%
7.14%
4.49%
3.12%
7.50%
11.75%
-9.59%
10.60%
8.20%
-20.11%
-40.41%
PAT Growth
83.18%
74.16%
62.22%
-61.41%
-32.36%
-
-
58.96%
-
-
 
Unadjusted EPS
45.00
34.55
19.85
12.27
32.01
47.63
-27.07
21.47
13.46
-21.59
-75.96

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
550.15
434.39
367.36
327.93
232.98
159.14
265.34
205.08
185.66
216.86
Share Capital
32.58
32.53
32.50
32.38
32.18
76.06
75.70
75.70
75.70
75.70
Total Reserves
502.31
390.01
334.84
295.51
200.72
82.92
189.43
129.17
109.70
132.79
Non-Current Liabilities
-27.67
-18.62
-2.25
1.80
19.26
48.84
66.71
103.81
200.22
215.68
Secured Loans
0.00
0.00
2.14
0.00
15.91
43.90
61.72
100.67
198.75
210.65
Unsecured Loans
0.00
0.00
0.00
0.00
2.10
3.80
3.80
2.04
1.75
5.14
Long Term Provisions
3.75
4.36
2.33
2.42
1.28
1.31
1.45
1.48
0.00
0.00
Current Liabilities
208.93
237.21
247.43
199.83
226.17
192.85
182.14
138.97
48.82
77.31
Trade Payables
102.66
114.24
106.46
74.32
69.34
44.77
46.09
23.37
30.35
40.57
Other Current Liabilities
18.09
24.29
26.48
31.12
71.93
49.22
41.46
29.02
17.10
35.80
Short Term Borrowings
66.58
82.72
107.02
76.20
78.38
95.48
94.34
86.47
0.00
0.00
Short Term Provisions
21.60
15.96
7.47
18.19
6.52
3.37
0.24
0.11
1.37
0.94
Total Liabilities
731.41
652.98
612.55
529.56
478.41
400.83
514.19
447.86
434.70
509.85
Net Block
119.75
126.19
125.80
75.86
66.14
57.65
202.64
203.04
206.79
221.07
Gross Block
186.85
172.93
220.35
146.06
125.70
120.00
257.29
244.97
240.49
258.51
Accumulated Depreciation
67.10
46.74
94.55
70.19
59.57
62.35
54.66
41.94
33.70
37.44
Non Current Assets
132.70
143.75
152.73
115.39
99.74
69.30
204.20
204.97
219.97
244.37
Capital Work in Progress
0.00
0.00
2.82
1.16
0.00
0.03
0.04
1.48
0.00
0.20
Non Current Investment
0.00
0.41
2.88
3.08
2.95
0.02
0.02
0.01
13.18
23.11
Long Term Loans & Adv.
12.19
17.15
21.23
35.30
30.65
11.60
1.51
0.44
0.00
0.00
Other Non Current Assets
0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
598.72
509.22
459.83
414.17
378.68
331.53
309.99
242.90
214.74
265.48
Current Investments
11.51
4.21
0.75
0.00
0.00
0.06
13.07
17.17
0.00
0.00
Inventories
351.59
303.62
297.48
228.29
196.15
209.08
171.79
147.88
156.67
184.74
Sundry Debtors
129.01
96.03
66.48
47.51
66.36
35.58
37.46
23.39
12.51
39.08
Cash & Bank
67.48
74.64
55.64
96.26
72.06
45.90
18.68
20.11
11.74
14.59
Other Current Assets
39.14
19.31
22.65
21.74
44.10
40.91
68.98
34.35
33.82
27.07
Short Term Loans & Adv.
23.14
11.41
16.82
20.36
21.42
19.96
42.09
29.29
33.80
27.06
Net Current Assets
389.79
272.01
212.40
214.34
152.50
138.68
127.85
103.93
165.91
188.17
Total Assets
731.42
652.97
612.56
529.56
478.42
400.83
514.19
447.87
434.71
509.85

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
40.85
74.17
-24.60
115.15
177.63
78.88
46.54
53.76
-26.93
34.62
PBT
129.15
66.09
44.80
127.67
155.28
-83.95
68.74
42.40
-57.53
-153.09
Adjustment
33.56
37.05
29.97
20.32
31.38
183.90
21.46
21.88
24.76
27.53
Changes in Working Capital
-105.68
-16.42
-81.88
-15.59
-2.80
-19.50
-43.55
-10.41
6.01
159.89
Cash after chg. in Working capital
57.02
86.72
-7.11
132.40
183.86
80.45
46.64
53.87
-26.76
34.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.18
-12.55
-17.49
-17.25
-6.24
-1.57
-0.10
-0.11
-0.17
-0.31
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
-21.36
-19.99
-41.18
-32.74
-35.88
0.26
-2.73
-9.76
9.09
-17.24
Net Fixed Assets
-1.81
16.10
-24.08
-12.65
3.24
-4.73
-3.24
-3.31
-0.96
3.25
Net Investments
-7.30
-3.46
-53.24
-27.79
2.66
43.41
0.00
18.90
0.00
98.73
Others
-12.25
-32.63
36.14
7.70
-41.78
-38.42
0.51
-25.35
10.05
-119.22
Cash from Financing Activity
-24.19
-29.89
30.00
-63.68
-107.97
-30.28
-47.98
-36.34
14.99
-53.45
Net Cash Inflow / Outflow
-4.70
24.30
-35.78
18.73
33.77
48.86
-4.17
7.66
-2.85
-36.07
Opening Cash & Equivalents
72.46
53.77
91.35
42.63
40.53
13.59
17.76
10.10
14.59
50.66
Closing Cash & Equivalent
66.56
72.46
54.51
61.35
42.63
40.53
13.59
17.76
11.74
14.59

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.)
164.16
129.87
113.03
101.26
72.38
35.86
69.76
50.75
44.61
51.89
ROA
16.25%
10.21%
6.97%
20.47%
34.70%
-18.71%
14.24%
9.77%
-14.40%
-35.81%
ROE
23.49%
16.35%
11.46%
36.79%
87.69%
-50.94%
35.87%
28.52%
-44.47%
-83.90%
ROCE
23.50%
14.52%
11.69%
35.46%
50.13%
-18.21%
19.58%
14.54%
-10.18%
-39.28%
Fixed Asset Turnover
8.76
7.32
6.97
10.12
10.57
4.73
2.57
2.17
1.36
2.17
Receivable days
26.07
20.61
16.30
15.11
14.33
14.93
17.18
12.46
27.84
42.34
Inventory Days
75.90
76.24
75.16
56.31
56.96
77.85
90.24
105.70
184.24
173.69
Payable days
28.71
30.28
27.90
21.55
19.32
20.35
22.52
21.48
51.40
70.91
Cash Conversion Cycle
73.26
66.57
63.56
49.88
51.98
72.42
84.90
96.69
160.68
145.13
Total Debt/Equity
0.12
0.20
0.30
0.23
0.53
1.01
0.67
0.98
1.08
1.04
Interest Cover
31.06
11.32
7.57
18.41
11.71
-4.81
5.76
3.96
-1.58
-9.85

News Update:


  • Vaibhav Global - Quarterly Results
    29th Oct 2018, 15:32 PM

    Read More
  • Vaibhav Global’s arm incorporates wholly owned subsidiary
    29th Oct 2018, 10:54 AM

    STS (Guangzhou) Trading is incorporated for the purpose of providing the business of Import & export trading

    Read More
  • Vaibhav Global expands One for One program in US
    9th Aug 2018, 11:38 AM

    Shop LC, the company’s US subsidiary, has partnered with the No Kid Hungry campaign to expand its Shop LC One for One program

    Read More
  • Vaibhav Global’s arm features as Commitment Level Recipient
    8th Aug 2018, 10:12 AM

    The company has been recognized the Quality Texas Foundation

    Read More

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.