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

Solvent Extraction

Rating :
N/A

BSE: 519373 | NSE: VIMALOIL

10.00
0.00 (0%)
16-Nov-2018 | 10:36AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.00
  •  0.00
  •  0.00
  •  10.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  0
  •  0.00
  •  13.80
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15.02
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 710.73
  • N/A
  • -0.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.52%
  • 6.81%
  • 19.68%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 0.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.82
  • -28.63
  • -37.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -5.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -7.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.92
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 0.90
  • -0.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.29
  • 15.98
  • 24.03

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
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
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
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
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
471.39
1,138.36
1,763.72
3,183.57
2,396.20
2,059.54
Net Sales Growth
-
-58.59%
-35.46%
-44.60%
32.86%
16.35%
 
Cost Of Goods Sold
-
439.17
1,001.48
1,798.56
2,888.45
2,150.06
1,834.61
Gross Profit
-
32.22
136.88
-34.84
295.13
246.14
224.93
GP Margin
-
6.84%
12.02%
-1.98%
9.27%
10.27%
10.92%
Total Expenditure
-
608.92
1,130.07
1,947.58
3,077.61
2,318.12
1,995.64
Power & Fuel Cost
-
6.11
5.88
16.17
26.97
19.52
20.69
% Of Sales
-
1.30%
0.52%
0.92%
0.85%
0.81%
1.00%
Employee Cost
-
4.67
5.58
6.91
9.68
7.12
5.70
% Of Sales
-
0.99%
0.49%
0.39%
0.30%
0.30%
0.28%
Manufacturing Exp.
-
29.92
85.92
97.17
119.82
104.81
96.62
% Of Sales
-
6.35%
7.55%
5.51%
3.76%
4.37%
4.69%
General & Admin Exp.
-
5.85
4.22
5.87
7.76
6.43
7.08
% Of Sales
-
1.24%
0.37%
0.33%
0.24%
0.27%
0.34%
Selling & Distn. Exp.
-
4.46
25.59
22.87
24.94
26.72
28.53
% Of Sales
-
0.95%
2.25%
1.30%
0.78%
1.12%
1.39%
Miscellaneous Exp.
-
118.74
1.41
0.04
0.00
3.46
2.42
% Of Sales
-
25.19%
0.12%
0.00%
0%
0.14%
0.12%
EBITDA
-
-137.53
8.29
-183.86
105.96
78.08
63.90
EBITDA Margin
-
-29.18%
0.73%
-10.42%
3.33%
3.26%
3.10%
Other Income
-
0.59
1.66
5.29
17.60
18.42
0.16
Interest
-
8.08
17.07
61.37
85.27
62.62
35.84
Depreciation
-
6.53
6.75
7.72
10.53
5.19
4.69
PBT
-
-151.55
-13.88
-247.66
27.76
28.69
23.53
Tax
-
-1.50
-0.98
-1.38
8.41
10.44
7.27
Tax Rate
-
0.77%
7.06%
0.56%
30.30%
36.39%
30.90%
PAT
-
-193.33
-12.90
-243.16
18.60
17.60
16.20
PAT before Minority Interest
-
-193.33
-12.90
-243.16
19.35
18.25
16.26
Minority Interest
-
0.00
0.00
0.00
-0.75
-0.65
-0.06
PAT Margin
-
-41.01%
-1.13%
-13.79%
0.58%
0.73%
0.79%
PAT Growth
-
-
-
-
5.68%
8.64%
 
Unadjusted EPS
-
-128.72
-8.59
-161.89
12.57
14.65
14.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
-681.36
-488.92
-77.02
166.15
151.68
99.70
Share Capital
15.02
15.02
30.02
29.80
29.80
26.20
Total Reserves
-696.38
-503.94
-107.04
136.35
121.88
73.50
Non-Current Liabilities
9.06
10.75
3.82
14.71
16.54
31.83
Secured Loans
0.00
0.31
0.52
0.84
2.29
4.56
Unsecured Loans
8.29
8.17
0.02
7.70
6.79
20.91
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
710.51
731.73
727.74
808.02
631.89
575.55
Trade Payables
18.45
119.08
188.57
576.71
390.91
381.70
Other Current Liabilities
0.99
1.87
3.50
6.43
4.73
11.61
Short Term Borrowings
690.29
609.75
534.71
211.79
222.95
171.31
Short Term Provisions
0.79
1.03
0.95
13.09
13.29
10.94
Total Liabilities
38.21
253.56
654.54
1,003.50
813.99
720.30
Net Block
14.84
21.54
27.97
57.37
63.37
63.64
Gross Block
67.29
67.76
67.44
106.41
101.04
97.40
Accumulated Depreciation
52.45
46.22
39.47
49.05
37.68
33.77
Non Current Assets
20.35
27.22
35.09
66.28
74.46
75.37
Capital Work in Progress
0.00
0.00
0.00
1.56
1.12
0.00
Non Current Investment
0.01
0.01
0.01
0.76
0.76
0.76
Long Term Loans & Adv.
5.51
5.68
7.12
6.59
9.22
10.98
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
17.86
226.35
619.41
936.91
738.91
644.93
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.20
83.70
142.77
365.63
256.08
218.15
Sundry Debtors
9.19
80.96
419.61
478.65
401.66
362.82
Cash & Bank
2.87
18.77
24.38
76.03
55.83
48.72
Other Current Assets
5.61
31.67
0.00
0.00
25.34
15.24
Short Term Loans & Adv.
5.16
11.25
32.64
16.60
25.34
15.24
Net Current Assets
-692.65
-505.39
-108.34
128.89
107.02
69.38
Total Assets
38.21
253.57
654.54
1,003.51
813.97
720.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-46.44
-64.90
-320.22
98.99
-16.03
0.00
PBT
-151.55
-13.88
-245.18
27.76
28.69
0.00
Adjustment
14.31
22.89
59.04
78.79
50.03
0.00
Changes in Working Capital
90.81
-73.88
-132.71
3.40
-87.45
0.00
Cash after chg. in Working capital
-46.43
-64.87
-318.85
109.95
-8.74
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
-0.03
-1.37
-10.96
-7.29
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
8.21
6.08
13.41
-5.85
-4.03
0.00
Net Fixed Assets
0.49
-0.32
-2.01
-2.48
-0.82
Net Investments
0.00
0.00
12.40
0.00
0.00
Others
7.72
6.40
3.02
-3.37
-3.21
Cash from Financing Activity
30.28
59.62
303.34
-82.70
20.12
0.00
Net Cash Inflow / Outflow
-7.95
0.80
-3.46
10.44
0.06
0.00
Opening Cash & Equivalents
8.52
7.72
11.19
1.63
1.57
0.00
Closing Cash & Equivalent
0.56
8.52
7.72
12.07
1.63
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
-453.63
-325.51
-61.30
101.91
91.94
75.63
ROA
-132.52%
-2.84%
-29.33%
2.13%
2.38%
2.26%
ROE
0.00%
0.00%
-827.57%
13.49%
16.53%
19.20%
ROCE
-254.53%
1.09%
-43.22%
29.15%
26.48%
19.58%
Fixed Asset Turnover
6.98
16.89
20.33
30.73
24.19
21.19
Receivable days
34.88
80.02
92.76
50.40
58.14
64.15
Inventory Days
32.47
36.20
52.50
35.60
36.06
38.57
Payable days
58.14
50.83
78.28
54.71
60.12
68.75
Cash Conversion Cycle
9.21
65.39
66.97
31.29
34.08
33.98
Total Debt/Equity
-1.03
-1.26
-6.95
1.35
1.56
2.04
Interest Cover
-23.10
0.19
-2.98
1.33
1.46
1.66

News Update:


  • Vimal Oil & Foods - Quarterly Results
    1st Nov 2018, 12:00 AM

    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.