Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Household & Personal Products

Rating :
79/99

BSE: 507880 | NSE: VIPIND

441.25
3.30 (0.75%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  444.25
  •  448.00
  •  438.50
  •  437.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  254120
  •  1121.30
  •  647.00
  •  375.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,222.20
  • 42.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,198.40
  • 0.68%
  • 10.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 4.02%
  • 21.79%
  • FII
  • DII
  • Others
  • 0.13%
  • 7.03%
  • 13.57%

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
  • 27.17
  • 29.39
  • 39.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.40
  • 7.15
  • 8.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.68
  • 20.91
  • 23.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
434.98
362.56
19.97%
430.09
337.99
27.25%
401.78
309.22
29.93%
517.81
406.57
27.36%
Expenses
395.41
308.25
28.28%
392.28
296.82
32.16%
350.71
272.63
28.64%
421.62
345.27
22.11%
EBITDA
39.57
54.31
-27.14%
37.81
41.17
-8.16%
51.07
36.59
39.57%
96.19
61.30
56.92%
EBIDTM
9.10%
14.98%
8.79%
12.18%
12.71%
11.83%
18.58%
15.08%
Other Income
1.97
2.35
-16.17%
2.74
1.92
42.71%
2.04
2.77
-26.35%
1.65
2.27
-27.31%
Interest
0.70
0.13
438.46%
0.73
0.12
508.33%
0.04
0.02
100.00%
0.02
0.03
-33.33%
Depreciation
4.65
3.48
33.62%
4.40
3.38
30.18%
3.89
2.97
30.98%
3.67
3.02
21.52%
PBT
36.19
53.05
-31.78%
35.42
39.59
-10.53%
49.18
36.37
35.22%
94.15
60.52
55.57%
Tax
10.91
18.00
-39.39%
11.59
12.70
-8.74%
16.37
12.54
30.54%
30.80
19.54
57.63%
PAT
25.28
35.05
-27.87%
23.83
26.89
-11.38%
32.81
23.83
37.68%
63.35
40.98
54.59%
PATM
5.81%
9.67%
5.54%
7.96%
8.17%
7.71%
12.23%
10.08%
EPS
1.79
2.48
-27.82%
1.69
1.90
-11.05%
2.32
1.69
37.28%
4.48
2.90
54.48%

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
1,784.66
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
26.01%
12.63%
2.88%
16.11%
7.70%
16.14%
-2.63%
13.43%
17.81%
14.27%
 
Cost Of Goods Sold
916.80
711.68
676.02
662.71
572.74
532.32
445.29
414.09
352.61
276.15
260.82
Gross Profit
867.86
697.91
575.52
553.74
474.95
440.50
392.37
446.17
405.82
367.63
302.56
GP Margin
48.63%
49.51%
45.98%
45.52%
45.33%
45.28%
46.84%
51.86%
53.51%
57.10%
53.70%
Total Expenditure
1,560.02
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
224.64
195.07
132.26
109.84
78.93
82.28
70.36
120.62
122.03
94.29
13.96
EBITDA Margin
12.59%
13.84%
10.57%
9.03%
7.53%
8.46%
8.40%
14.02%
16.09%
14.65%
2.48%
Other Income
8.40
9.71
9.57
2.68
2.82
2.72
2.13
1.54
2.33
3.54
13.86
Interest
1.49
2.40
2.62
3.23
3.06
3.96
7.33
8.99
6.14
11.49
16.55
Depreciation
16.61
12.85
13.61
14.18
17.52
17.05
19.80
17.29
15.00
17.57
14.61
PBT
214.94
189.53
125.60
95.11
61.17
63.99
45.36
95.88
103.22
68.77
-3.34
Tax
69.67
62.78
40.39
28.65
18.90
22.11
13.84
28.27
14.50
11.00
0.52
Tax Rate
32.41%
33.12%
32.16%
30.12%
28.86%
27.72%
30.51%
29.48%
14.05%
18.52%
-3.77%
PAT
145.27
126.75
85.21
66.46
46.59
57.64
31.52
67.61
88.72
48.39
-14.30
PAT before Minority Interest
145.27
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
8.14%
8.99%
6.81%
5.46%
4.45%
5.93%
3.76%
7.86%
11.70%
7.52%
-2.54%
PAT Growth
14.61%
48.75%
28.21%
42.65%
-19.17%
82.87%
-53.38%
-23.79%
83.34%
-
 
Unadjusted EPS
10.28
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

News Update:


  • VIP Industries reports 28% fall in Q4 consolidated net profit
    8th May 2019, 12:40 PM

    Total consolidated income of the company rose 19.74% at Rs 436.95 crore for quarter ended March 31, 2019

    Read More
  • VIP Inds. - Quarterly Results
    7th May 2019, 13:43 PM

    Read More
  • Fire breaks out at VIP Industries’ warehouse situated at Uttar Pradesh
    5th Apr 2019, 10:15 AM

    The Company is taking adequate steps to ensure re-functioning of the Warehouse at the earliest

    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.