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

Construction - Real Estate

Rating :
33/99

BSE: 511726 | NSE: VIPULLTD

42.40
0.05 (0.12%)
16-Nov-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  42.70
  •  43.20
  •  41.95
  •  42.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  62393
  •  26.45
  •  85.45
  •  41.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 512.93
  • 770.17
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,159.86
  • 0.12%
  • 1.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.38%
  • 10.17%
  • 6.89%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 19.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.34
  • -0.08
  • 14.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.85
  • 9.76
  • 19.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.94
  • -4.64
  • 29.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 216.28
  • 297.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.52
  • 1.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.38
  • 35.70
  • 37.23

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

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
-
283.92
232.13
184.91
234.03
261.45
413.35
426.70
384.27
285.13
419.66
Net Sales Growth
-
22.31%
25.54%
-20.99%
-10.49%
-36.75%
-3.13%
11.04%
34.77%
-32.06%
 
Cost Of Goods Sold
-
57.30
35.62
23.48
82.60
109.22
248.30
251.80
162.71
103.72
260.72
Gross Profit
-
226.63
196.50
161.42
151.43
152.23
165.04
174.90
221.56
181.41
158.94
GP Margin
-
79.82%
84.65%
87.30%
64.71%
58.23%
39.93%
40.99%
57.66%
63.62%
37.87%
Total Expenditure
-
253.31
213.21
171.63
223.60
252.66
375.63
392.10
336.21
232.58
368.65
Power & Fuel Cost
-
0.04
0.04
0.04
0.06
0.11
0.10
0.13
0.13
13.55
12.63
% Of Sales
-
0.01%
0.02%
0.02%
0.03%
0.04%
0.02%
0.03%
0.03%
4.75%
3.01%
Employee Cost
-
21.01
20.17
19.27
21.43
20.32
20.09
17.43
13.22
9.29
11.43
% Of Sales
-
7.40%
8.69%
10.42%
9.16%
7.77%
4.86%
4.08%
3.44%
3.26%
2.72%
Manufacturing Exp.
-
167.29
145.82
115.52
106.47
106.91
76.83
105.57
152.11
98.12
73.43
% Of Sales
-
58.92%
62.82%
62.47%
45.49%
40.89%
18.59%
24.74%
39.58%
34.41%
17.50%
General & Admin Exp.
-
5.20
5.28
6.73
7.07
4.58
2.36
3.12
2.57
4.11
6.06
% Of Sales
-
1.83%
2.27%
3.64%
3.02%
1.75%
0.57%
0.73%
0.67%
1.44%
1.44%
Selling & Distn. Exp.
-
2.26
4.60
6.39
4.63
5.20
14.76
0.95
0.10
3.32
1.45
% Of Sales
-
0.80%
1.98%
3.46%
1.98%
1.99%
3.57%
0.22%
0.03%
1.16%
0.35%
Miscellaneous Exp.
-
0.21
1.67
0.19
1.33
6.31
13.19
13.10
5.37
0.47
1.45
% Of Sales
-
0.07%
0.72%
0.10%
0.57%
2.41%
3.19%
3.07%
1.40%
0.16%
0.70%
EBITDA
-
30.61
18.92
13.28
10.43
8.79
37.72
34.60
48.06
52.55
51.01
EBITDA Margin
-
10.78%
8.15%
7.18%
4.46%
3.36%
9.13%
8.11%
12.51%
18.43%
12.16%
Other Income
-
7.51
5.89
11.39
3.24
6.06
2.41
2.24
2.56
14.50
1.81
Interest
-
35.78
33.50
33.44
25.71
19.46
18.11
10.18
12.04
47.26
24.59
Depreciation
-
5.69
6.46
1.87
1.31
1.24
1.37
1.41
1.36
1.50
1.54
PBT
-
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
25.27
37.23
18.29
26.70
Tax
-
1.49
-3.30
-0.75
-2.10
2.09
7.63
6.26
11.97
9.42
8.85
Tax Rate
-
-44.48%
21.78%
7.05%
15.74%
-35.79%
36.97%
24.77%
32.15%
51.50%
33.15%
PAT
-
-4.84
-11.85
-9.89
-10.94
-7.93
9.45
19.02
25.27
8.87
17.85
PAT before Minority Interest
-
-4.84
-11.85
-9.89
-11.24
-7.94
13.01
19.01
25.27
8.87
17.85
Minority Interest
-
0.00
0.00
0.00
0.30
0.01
-3.56
0.01
0.00
0.00
0.00
PAT Margin
-
-1.70%
-5.10%
-5.35%
-4.67%
-3.03%
2.29%
4.46%
6.58%
3.11%
4.25%
PAT Growth
-
-
-
-
-
-
-50.32%
-24.73%
184.89%
-50.31%
 
Unadjusted EPS
-
-0.40
-0.99
-0.82
-0.94
-0.66
1.08
1.59
2.20
1.48
3.21

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
361.57
358.04
370.32
380.19
391.23
399.86
392.52
375.59
353.02
345.90
Share Capital
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
349.57
346.04
358.32
368.19
379.24
387.87
380.52
363.59
341.02
333.90
Non-Current Liabilities
468.75
309.80
344.34
299.92
181.20
145.14
138.71
209.34
249.50
158.88
Secured Loans
417.59
281.87
193.41
147.48
13.86
31.09
28.58
97.60
247.34
158.63
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.50
2.50
Long Term Provisions
1.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
857.32
815.57
732.42
647.79
631.09
646.25
713.72
690.15
623.55
633.07
Trade Payables
39.41
30.46
33.73
39.31
40.98
49.68
42.93
55.14
154.68
157.87
Other Current Liabilities
698.76
667.82
605.06
502.48
511.83
533.71
630.89
595.60
397.33
411.16
Short Term Borrowings
119.13
117.23
93.62
106.00
74.80
58.48
35.28
35.32
0.00
0.00
Short Term Provisions
0.01
0.05
0.00
0.00
3.48
4.39
4.62
4.09
71.54
64.03
Total Liabilities
1,690.79
1,486.58
1,450.31
1,331.16
1,207.08
1,194.82
1,244.96
1,275.10
1,226.09
1,137.87
Net Block
91.97
88.42
71.43
28.44
29.34
26.86
27.09
27.33
11.58
12.75
Gross Block
116.20
106.96
83.65
39.07
38.59
35.15
34.01
33.70
16.86
16.67
Accumulated Depreciation
24.23
18.54
12.22
10.63
9.25
8.29
6.93
6.37
5.28
3.92
Non Current Assets
249.78
254.74
248.51
229.94
214.77
207.33
200.52
262.34
24.13
23.74
Capital Work in Progress
11.30
10.47
28.48
44.32
22.83
18.28
11.43
21.28
6.35
4.91
Non Current Investment
10.67
10.65
12.88
12.57
12.28
9.72
5.84
5.83
6.20
6.08
Long Term Loans & Adv.
113.37
142.79
134.54
134.47
150.33
152.48
156.17
207.90
0.00
0.00
Other Non Current Assets
22.47
2.41
1.18
10.14
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,441.02
1,231.84
1,201.80
1,101.22
992.31
987.50
1,044.43
1,012.76
1,201.94
1,114.14
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
920.62
791.94
757.08
709.65
668.15
665.43
738.90
736.25
690.82
677.29
Sundry Debtors
217.46
184.33
198.07
135.82
114.27
102.93
100.19
16.62
78.25
52.80
Cash & Bank
15.86
17.61
33.70
41.39
52.96
51.88
56.31
37.57
32.48
21.27
Other Current Assets
287.07
0.02
0.00
0.00
156.92
167.26
149.03
222.31
400.39
362.77
Short Term Loans & Adv.
287.06
237.94
212.95
214.36
156.92
166.97
148.74
152.67
400.39
362.77
Net Current Assets
583.69
416.27
469.38
453.43
361.22
341.25
330.71
322.61
578.40
481.07
Total Assets
1,690.80
1,486.58
1,450.31
1,331.16
1,207.08
1,194.83
1,244.95
1,275.10
1,226.08
1,137.88

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
-165.62
-56.20
-46.00
-109.35
29.53
31.88
101.80
67.30
-68.99
-59.13
PBT
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
25.27
37.23
18.29
26.70
Adjustment
35.69
37.48
24.30
24.75
16.59
17.52
12.39
11.21
6.35
9.36
Changes in Working Capital
-203.15
-75.41
-58.33
-112.03
17.13
-0.28
80.81
29.06
-68.97
-84.46
Cash after chg. in Working capital
-170.81
-53.08
-44.67
-100.62
27.87
37.89
118.47
77.51
-44.33
-48.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
5.18
-3.12
-1.33
-8.74
1.65
-6.01
-16.67
-10.21
-24.66
-10.73
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
4.40
-0.72
-18.32
-20.09
-6.73
-9.92
7.87
-30.08
12.12
94.53
Net Fixed Assets
-0.54
-1.36
-0.15
-0.36
0.31
-1.08
-0.37
-0.76
-0.20
-8.53
Net Investments
0.00
0.00
0.00
0.00
-9.22
-0.05
-0.01
0.05
0.15
100.55
Others
4.94
0.64
-18.17
-19.73
2.18
-8.79
8.25
-29.37
12.17
2.51
Cash from Financing Activity
165.38
49.28
46.29
130.92
-22.06
-29.82
-91.52
-32.61
68.09
-34.80
Net Cash Inflow / Outflow
4.16
-7.64
-18.04
1.48
0.74
-7.86
18.15
4.61
11.22
0.60
Opening Cash & Equivalents
9.01
16.65
32.12
30.64
29.90
37.76
19.61
15.00
21.27
20.67
Closing Cash & Equivalent
13.17
9.01
14.08
32.12
30.64
29.90
37.76
19.61
32.48
21.27

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.)
30.07
29.77
30.80
31.62
32.54
33.26
32.65
31.24
29.35
28.76
ROA
-0.30%
-0.81%
-0.71%
-0.89%
-0.66%
1.07%
1.51%
2.02%
0.75%
1.46%
ROE
-1.35%
-3.26%
-2.64%
-2.92%
-2.01%
3.29%
4.96%
6.95%
2.54%
5.29%
ROCE
3.53%
2.35%
3.20%
2.04%
2.54%
7.15%
6.17%
8.16%
11.83%
10.06%
Fixed Asset Turnover
2.54
2.44
3.01
6.03
7.09
11.95
12.60
15.20
17.01
6.74
Receivable days
258.26
300.65
329.55
195.03
151.61
89.68
49.96
45.06
83.88
33.16
Inventory Days
1100.79
1217.86
1447.65
1074.42
930.86
620.04
630.92
677.75
875.67
622.08
Payable days
50.37
54.83
81.23
67.96
65.34
46.75
47.47
116.24
249.17
144.36
Cash Conversion Cycle
1308.69
1463.69
1695.97
1201.48
1017.13
662.97
633.41
606.57
710.38
510.89
Total Debt/Equity
1.84
1.28
1.02
0.79
0.36
0.36
0.39
0.62
0.71
0.47
Interest Cover
0.91
0.55
0.68
0.48
0.70
2.14
3.48
4.09
1.39
2.09

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.