Nifty
Sensex
:
:
10576.30
35141.99
-6.20 (-0.06%)
-2.50 (-0.01%)

Household & Personal Products

Rating :
N/A

BSE: 532917 | NSE: VARUN

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4.69
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,215.31
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.49%
  • 14.82%
  • 40.65%
  • FII
  • DII
  • Others
  • 8.09%
  • 0.00%
  • 0.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 0.40
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.23
  • 8.26
  • -

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
-
186.71
4,024.32
3,540.76
1,975.04
1,460.85
1,067.99
945.98
Net Sales Growth
-
-95.36%
13.66%
79.28%
35.20%
36.78%
12.90%
 
Cost Of Goods Sold
-
139.92
3,849.96
3,292.38
1,767.85
1,260.98
933.95
849.14
Gross Profit
-
46.79
174.36
248.37
207.18
199.88
134.03
96.84
GP Margin
-
25.06%
4.33%
7.01%
10.49%
13.68%
12.55%
10.24%
Total Expenditure
-
180.19
3,950.74
3,364.51
1,832.48
1,369.85
991.47
879.92
Power & Fuel Cost
-
2.05
0.77
0.53
0.44
0.41
0.30
0.15
% Of Sales
-
1.10%
0.02%
0.01%
0.02%
0.03%
0.03%
0.02%
Employee Cost
-
8.16
16.00
12.31
11.10
8.90
7.19
4.66
% Of Sales
-
4.37%
0.40%
0.35%
0.56%
0.61%
0.67%
0.49%
Manufacturing Exp.
-
13.07
35.16
27.16
21.57
28.21
26.85
5.75
% Of Sales
-
7.00%
0.87%
0.77%
1.09%
1.93%
2.51%
0.61%
General & Admin Exp.
-
12.79
31.57
20.45
18.25
15.10
8.42
7.29
% Of Sales
-
6.85%
0.78%
0.58%
0.92%
1.03%
0.79%
0.77%
Selling & Distn. Exp.
-
2.68
16.55
10.90
12.40
24.56
14.48
10.36
% Of Sales
-
1.44%
0.41%
0.31%
0.63%
1.68%
1.36%
1.10%
Miscellaneous Exp.
-
1.52
0.73
0.78
0.86
31.69
0.28
2.57
% Of Sales
-
0.81%
0.02%
0.02%
0.04%
2.17%
0.03%
0.27%
EBITDA
-
6.52
73.58
176.25
142.56
91.00
76.52
66.06
EBITDA Margin
-
3.49%
1.83%
4.98%
7.22%
6.23%
7.16%
6.98%
Other Income
-
201.86
26.94
17.43
7.73
5.67
9.29
2.86
Interest
-
255.46
146.27
106.97
90.75
63.57
43.38
32.64
Depreciation
-
17.98
19.40
19.14
18.53
11.12
7.59
4.07
PBT
-
-65.06
-65.15
67.57
41.01
21.98
34.84
32.22
Tax
-
-0.99
0.05
23.09
14.13
7.94
12.39
10.43
Tax Rate
-
2.31%
-0.03%
34.17%
34.46%
36.12%
35.56%
32.37%
PAT
-
-44.37
-158.85
41.98
24.84
13.45
21.93
19.42
PAT before Minority Interest
-
-41.78
-171.62
44.48
26.88
14.05
22.45
21.79
Minority Interest
-
-2.59
12.77
-2.50
-2.04
-0.60
-0.52
-2.37
PAT Margin
-
-23.76%
-3.95%
1.19%
1.26%
0.92%
2.05%
2.05%
PAT Growth
-
-
-
69.00%
84.68%
-38.67%
12.92%
 
Unadjusted EPS
-
-15.27
-54.56
18.37
11.23
6.08
10.15
16.62

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
269.23
303.85
468.99
424.24
383.60
380.77
103.95
Share Capital
29.11
29.11
29.11
22.11
22.11
22.11
13.11
Total Reserves
224.57
274.74
439.87
387.57
361.49
358.65
90.84
Non-Current Liabilities
1,125.36
77.34
74.91
978.85
785.73
545.08
420.27
Secured Loans
1,102.04
52.09
38.16
868.17
687.89
493.33
379.72
Unsecured Loans
12.80
13.49
24.99
101.04
88.16
41.98
34.03
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,474.02
2,528.04
1,983.81
203.23
81.13
70.61
38.93
Trade Payables
222.12
805.60
818.07
175.96
45.15
45.53
27.95
Other Current Liabilities
477.22
173.33
88.91
21.99
32.91
20.77
3.82
Short Term Borrowings
771.35
1,545.78
1,068.32
0.00
0.00
0.00
0.00
Short Term Provisions
3.34
3.34
8.51
5.29
3.07
4.32
7.16
Total Liabilities
2,876.77
2,914.80
2,546.02
1,618.65
1,260.74
1,006.15
572.31
Net Block
381.31
478.67
446.80
385.59
315.27
313.45
57.62
Gross Block
507.66
586.43
529.40
442.45
347.06
328.11
64.85
Accumulated Depreciation
126.36
107.76
82.60
56.86
31.79
14.67
7.23
Non Current Assets
382.68
479.96
449.45
389.02
364.62
327.70
88.61
Capital Work in Progress
1.35
1.25
2.62
3.40
49.32
10.81
27.96
Non Current Investment
0.03
0.04
0.03
0.03
0.03
3.18
3.00
Long Term Loans & Adv.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
2,494.01
2,434.75
2,096.42
1,229.53
896.03
678.44
483.69
Current Investments
0.00
0.00
0.00
0.59
0.32
0.58
0.77
Inventories
34.11
87.20
108.44
99.93
101.27
105.38
70.77
Sundry Debtors
2,331.78
2,096.15
1,580.18
873.22
607.52
384.29
294.00
Cash & Bank
44.50
173.86
355.36
89.89
67.91
70.41
47.20
Other Current Assets
83.62
10.35
12.37
5.01
119.01
117.79
70.95
Short Term Loans & Adv.
77.99
67.19
40.07
160.89
116.58
106.65
64.91
Net Current Assets
1,019.98
-93.29
112.61
1,026.30
814.90
607.83
444.77
Total Assets
2,876.78
2,914.80
2,546.02
1,618.65
1,260.75
1,006.14
572.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-115.14
-9.55
443.17
131.10
47.39
38.71
26.60
PBT
-42.77
-171.58
67.57
41.01
21.98
34.84
32.22
Adjustment
69.72
137.66
108.63
101.83
69.32
46.45
33.91
Changes in Working Capital
-141.62
44.04
290.28
-1.66
-36.11
-33.91
-28.26
Cash after chg. in Working capital
-114.67
10.12
466.48
141.17
55.19
47.39
37.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.47
-19.67
-23.31
-10.07
-7.80
-8.67
-11.27
Other Direct Exp. Paid
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
Cash From Investing Activity
281.97
-28.32
-28.02
-37.39
-40.27
-53.00
-24.23
Net Fixed Assets
9.37
-41.91
-29.96
-49.35
-57.46
-245.93
Net Investments
0.00
-6.14
-3.44
-0.11
3.26
-0.12
Others
272.60
19.73
5.38
12.07
13.93
193.05
Cash from Financing Activity
-295.91
-143.63
-136.43
-83.83
-9.30
21.85
-4.37
Net Cash Inflow / Outflow
-129.08
-181.50
278.73
9.88
-2.18
7.57
-2.01
Opening Cash & Equivalents
173.86
355.36
76.63
66.75
5.35
-2.22
-0.21
Closing Cash & Equivalent
44.50
173.86
355.36
76.63
3.17
5.35
-2.22

Financial Ratios

Standalone /

Consolidated
Description
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
13.75
28.99
83.54
80.10
81.15
77.10
79.27
ROA
-1.44%
-6.29%
2.14%
1.87%
1.24%
2.84%
3.81%
ROE
-67.15%
-104.77%
21.16%
15.08%
8.03%
16.36%
20.96%
ROCE
10.56%
-1.63%
13.68%
12.45%
10.30%
12.79%
12.53%
Fixed Asset Turnover
0.34
7.21
7.29
5.00
4.33
5.44
14.59
Receivable days
4319.43
166.72
126.46
136.83
123.90
115.91
113.44
Inventory Days
118.33
8.87
10.74
18.59
25.82
30.10
27.31
Payable days
1316.38
75.41
53.77
21.79
12.55
13.31
11.48
Cash Conversion Cycle
3121.38
100.18
83.43
133.63
137.17
132.70
129.26
Total Debt/Equity
56.32
19.35
4.72
5.47
4.32
3.14
3.98
Interest Cover
0.83
-0.17
1.63
1.45
1.35
1.80
1.99

Annual Reports:

News Update:


No Latest News!

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.