Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Household & Personal Products

Rating :
81/99

BSE: 507880 | NSE: VIPIND

438.35
-13.15 (-2.91%)
12-Nov-2018 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  448.00
  •  450.45
  •  435.25
  •  451.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  199872
  •  876.14
  •  647.00
  •  287.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,367.05
  • 42.70
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,343.25
  • 0.67%
  • 11.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 3.75%
  • 20.74%
  • FII
  • DII
  • Others
  • 0.01%
  • 5.67%
  • 16.37%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.60
  • 7.70
  • 5.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.18
  • 18.84
  • 12.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.54
  • 17.07
  • 24.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.28
  • 28.83
  • 31.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.19
  • 6.31
  • 7.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.93
  • 19.53
  • 21.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
517.81
406.57
27.36%
362.56
312.39
16.06%
337.99
310.98
8.69%
309.22
284.74
8.60%
Expenses
421.62
345.27
22.11%
308.25
282.74
9.02%
296.83
284.79
4.23%
272.59
258.27
5.54%
EBITDA
96.19
61.30
56.92%
54.31
29.65
83.17%
41.16
26.19
57.16%
36.63
26.47
38.38%
EBIDTM
18.58%
15.08%
14.98%
9.49%
12.18%
8.42%
11.85%
9.30%
Other Income
1.65
2.27
-27.31%
2.35
2.22
5.86%
1.93
0.96
101.04%
2.73
3.36
-18.75%
Interest
0.02
0.03
-33.33%
0.13
0.38
-65.79%
0.12
0.11
9.09%
0.02
0.09
-77.78%
Depreciation
3.67
3.02
21.52%
3.48
3.26
6.75%
3.38
3.30
2.42%
2.97
3.25
-8.62%
PBT
94.15
60.52
55.57%
53.05
28.23
87.92%
39.59
23.74
66.76%
36.37
26.49
37.30%
Tax
30.80
19.54
57.63%
18.00
9.11
97.59%
12.70
7.78
63.24%
12.54
7.79
60.98%
PAT
63.35
40.98
54.59%
35.05
19.12
83.32%
26.89
15.96
68.48%
23.83
18.70
27.43%
PATM
12.23%
10.08%
9.67%
6.12%
7.96%
5.13%
7.71%
6.57%
EPS
4.48
2.90
54.48%
2.48
1.35
83.70%
1.90
1.13
68.14%
1.69
1.32
28.03%

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
1,527.58
1,409.59
1,251.54
1,216.45
1,047.69
972.82
837.66
860.26
758.43
643.78
563.38
Net Sales Growth
16.19%
12.63%
2.88%
16.11%
7.70%
16.14%
-2.63%
13.43%
17.81%
14.27%
 
Cost Of Goods Sold
750.80
711.68
676.02
662.71
572.74
532.32
445.29
414.09
352.61
276.15
260.82
Gross Profit
776.78
697.91
575.52
553.74
474.95
440.50
392.37
446.17
405.82
367.63
302.56
GP Margin
50.85%
49.51%
45.98%
45.52%
45.33%
45.28%
46.84%
51.86%
53.51%
57.10%
53.70%
Total Expenditure
1,299.29
1,214.52
1,119.28
1,106.61
968.76
890.54
767.30
739.64
636.40
549.49
549.42
Power & Fuel Cost
-
13.19
12.34
14.27
13.45
13.07
13.43
12.17
10.92
11.46
10.03
% Of Sales
-
0.94%
0.99%
1.17%
1.28%
1.34%
1.60%
1.41%
1.44%
1.78%
1.78%
Employee Cost
-
159.39
139.67
125.86
109.69
93.32
84.74
81.65
75.63
66.54
64.01
% Of Sales
-
11.31%
11.16%
10.35%
10.47%
9.59%
10.12%
9.49%
9.97%
10.34%
11.36%
Manufacturing Exp.
-
10.68
8.88
9.32
64.96
58.49
50.47
47.56
47.41
51.44
15.50
% Of Sales
-
0.76%
0.71%
0.77%
6.20%
6.01%
6.03%
5.53%
6.25%
7.99%
2.75%
General & Admin Exp.
-
125.79
113.98
80.28
89.64
84.02
77.44
60.24
45.79
45.33
36.74
% Of Sales
-
8.92%
9.11%
6.60%
8.56%
8.64%
9.24%
7.00%
6.04%
7.04%
6.52%
Selling & Distn. Exp.
-
159.39
137.98
159.66
94.37
89.65
81.46
111.75
92.84
79.52
125.51
% Of Sales
-
11.31%
11.02%
13.13%
9.01%
9.22%
9.72%
12.99%
12.24%
12.35%
22.28%
Miscellaneous Exp.
-
34.40
30.41
54.51
23.91
19.67
14.47
12.18
11.20
19.04
125.51
% Of Sales
-
2.44%
2.43%
4.48%
2.28%
2.02%
1.73%
1.42%
1.48%
2.96%
6.53%
EBITDA
228.29
195.07
132.26
109.84
78.93
82.28
70.36
120.62
122.03
94.29
13.96
EBITDA Margin
14.94%
13.84%
10.57%
9.03%
7.53%
8.46%
8.40%
14.02%
16.09%
14.65%
2.48%
Other Income
8.66
9.71
9.57
2.68
2.82
2.72
2.13
1.54
2.33
3.54
13.86
Interest
0.29
2.40
2.62
3.23
3.06
3.96
7.33
8.99
6.14
11.49
16.55
Depreciation
13.50
12.85
13.61
14.18
17.52
17.05
19.80
17.29
15.00
17.57
14.61
PBT
223.16
189.53
125.60
95.11
61.17
63.99
45.36
95.88
103.22
68.77
-3.34
Tax
74.04
62.78
40.39
28.65
18.90
22.11
13.84
28.27
14.50
11.00
0.52
Tax Rate
33.18%
33.12%
32.16%
30.12%
28.86%
27.72%
30.51%
29.48%
14.05%
18.52%
-3.77%
PAT
149.12
126.75
85.21
66.46
46.59
57.64
31.52
67.61
88.72
48.39
-14.30
PAT before Minority Interest
149.12
126.75
85.21
66.46
46.59
57.64
31.52
67.61
88.72
48.39
-14.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.76%
8.99%
6.81%
5.46%
4.45%
5.93%
3.76%
7.86%
11.70%
7.52%
-2.54%
PAT Growth
57.37%
48.75%
28.21%
42.65%
-19.17%
82.87%
-53.38%
-23.79%
83.34%
-
 
Unadjusted EPS
10.55
8.97
6.03
4.70
3.30
4.08
2.23
4.78
6.28
17.12
-5.06

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
489.09
407.90
339.31
305.75
287.02
257.55
242.57
201.27
146.46
111.32
Share Capital
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
Total Reserves
460.83
379.64
311.05
277.49
258.76
229.29
214.31
173.01
118.19
83.06
Non-Current Liabilities
4.54
3.80
2.77
1.44
2.46
22.82
58.03
9.00
87.93
138.89
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.31
84.70
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
51.38
Long Term Provisions
9.25
8.42
5.42
3.08
2.87
21.74
55.63
15.42
0.00
0.00
Current Liabilities
273.62
191.78
238.69
189.13
158.12
205.75
194.61
246.23
135.03
129.86
Trade Payables
212.48
145.38
160.81
119.04
99.10
71.74
65.76
53.29
39.01
54.05
Other Current Liabilities
56.61
43.51
38.51
20.44
20.35
17.68
18.23
27.49
31.02
28.75
Short Term Borrowings
0.00
0.00
14.28
31.03
16.08
39.98
84.15
102.82
0.00
0.00
Short Term Provisions
4.53
2.89
25.09
18.62
22.59
76.35
26.47
62.63
65.01
47.06
Total Liabilities
767.25
603.48
580.77
496.32
447.60
486.12
495.21
456.50
369.42
380.07
Net Block
76.05
59.58
66.56
71.29
84.87
77.63
82.88
80.18
81.32
90.54
Gross Block
101.84
72.85
278.70
276.56
291.83
294.01
280.15
261.65
248.21
245.78
Accumulated Depreciation
25.79
13.27
212.14
205.27
206.96
216.38
197.27
181.47
166.90
155.24
Non Current Assets
106.16
83.49
91.37
101.06
114.56
130.68
165.76
117.03
82.05
92.84
Capital Work in Progress
3.20
0.58
1.09
1.09
0.74
3.86
0.76
4.99
0.42
1.33
Non Current Investment
1.49
1.87
0.01
0.01
0.01
0.31
0.31
0.31
0.31
0.97
Long Term Loans & Adv.
18.58
15.11
18.78
24.17
28.94
48.88
81.81
31.55
0.00
0.00
Other Non Current Assets
6.84
6.35
4.93
4.50
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
661.09
519.99
489.40
395.26
333.04
355.44
329.45
339.47
287.37
277.84
Current Investments
71.37
67.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
316.52
282.63
287.42
226.89
175.62
145.24
144.12
119.06
86.92
79.48
Sundry Debtors
176.57
120.96
149.33
111.10
95.01
104.10
124.65
139.82
79.80
90.21
Cash & Bank
23.80
10.61
8.03
7.52
11.09
12.17
18.28
9.28
18.78
11.85
Other Current Assets
72.83
5.86
4.81
25.57
51.32
93.93
42.40
71.31
101.88
96.30
Short Term Loans & Adv.
67.07
32.06
39.81
24.18
25.31
81.49
32.63
62.42
92.72
86.22
Net Current Assets
387.47
328.21
250.71
206.13
174.92
149.69
134.84
93.24
152.34
147.98
Total Assets
767.25
603.48
580.77
496.32
447.60
486.12
495.21
456.50
369.42
380.07

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
85.85
126.54
53.38
13.59
50.26
73.71
84.07
12.81
83.90
33.16
PBT
189.53
125.60
95.11
65.49
79.75
45.36
95.88
103.22
68.77
-3.34
Adjustment
8.93
9.76
15.19
12.50
0.60
21.29
21.66
17.72
39.18
35.82
Changes in Working Capital
-48.59
30.04
-30.36
-43.39
-8.00
15.88
-5.26
-93.23
-11.56
12.36
Cash after chg. in Working capital
149.87
165.40
79.94
34.60
72.35
82.53
112.28
27.71
96.39
44.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-64.02
-38.86
-26.56
-21.01
-22.09
-8.82
-28.21
-14.90
-12.49
-4.84
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
-29.07
-72.90
-8.35
-2.88
-1.81
-14.93
-20.46
-18.27
-9.70
-6.44
Net Fixed Assets
-24.60
201.06
-0.80
15.85
19.44
-13.89
-15.33
-18.31
-3.44
1.73
Net Investments
-12.57
-69.21
-1.91
-8.71
-6.00
-3.19
0.00
1.65
0.66
1.14
Others
8.10
-204.75
-5.64
-10.02
-15.25
2.15
-5.13
-1.61
-6.92
-9.31
Cash from Financing Activity
-43.91
-51.48
-44.70
-13.87
-49.31
-63.03
-55.82
-4.34
-67.28
-23.32
Net Cash Inflow / Outflow
12.87
2.16
0.33
-3.16
-0.86
-4.25
7.79
-9.80
6.93
3.40
Opening Cash & Equivalents
7.66
5.50
5.17
8.30
9.16
13.41
5.62
15.42
11.85
8.45
Closing Cash & Equivalent
20.53
7.66
5.50
5.14
8.30
9.16
13.41
5.62
18.78
11.85

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.)
34.61
28.87
24.01
21.64
20.31
18.23
17.17
14.24
10.36
7.21
ROA
18.49%
14.39%
12.34%
9.87%
12.35%
6.42%
14.21%
21.48%
12.91%
-3.62%
ROE
28.26%
22.81%
20.61%
15.72%
21.17%
12.60%
30.47%
51.03%
38.96%
-13.24%
ROCE
42.79%
33.68%
28.49%
21.43%
27.87%
16.88%
33.05%
40.38%
30.05%
1.15%
Fixed Asset Turnover
16.59
7.43
4.45
3.74
3.37
2.98
3.23
3.03
2.66
2.36
Receivable days
37.46
37.76
38.51
35.37
36.79
48.88
55.20
51.96
47.26
56.48
Inventory Days
75.44
79.64
76.05
69.07
59.29
61.83
54.93
48.73
46.26
57.01
Payable days
57.19
53.98
47.85
43.22
37.55
36.15
30.52
27.09
33.23
42.04
Cash Conversion Cycle
55.71
63.43
66.71
61.22
58.52
74.56
79.60
73.59
60.29
71.44
Total Debt/Equity
0.00
0.00
0.04
0.10
0.06
0.16
0.35
0.53
0.60
1.34
Interest Cover
79.97
48.94
30.45
22.40
21.14
7.19
11.67
17.81
6.17
0.17

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.