Nifty
:
14371.90
Sensex
:
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)
Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Vivo Bio Tech Ltd.

Miscellaneous

Rating :
58/99

BSE: 511509 | NSE: Not Listed

NSE BSE
51.75
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  53.00
  •  55.90
  •  51.65
  •  52.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79
  •  2.00
  •  71.40
  •  17.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66.69
  • 16.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 90.03
  • N/A
  • 1.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.70%
  • 2.08%
  • 12.08%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 51.14%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.22
  • 14.13
  • 5.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.50
  • 27.51
  • 2.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 37.30
  • 12.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.33
  • 20.18
  • 19.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.39
  • 3.41
  • 2.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.46
  • 8.57
  • 7.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
14.67
13.54
8.35%
9.15
13.35
-31.46%
14.36
13.77
4.28%
14.11
14.42
-2.15%
Expenses
8.68
9.88
-12.15%
6.27
9.57
-34.48%
13.13
11.22
17.02%
10.31
11.18
-7.78%
EBITDA
5.99
3.67
63.22%
2.89
3.78
-23.54%
1.23
2.54
-51.57%
3.79
3.25
16.62%
EBIDTM
40.83%
27.09%
31.53%
28.31%
8.57%
18.45%
26.89%
22.50%
Other Income
0.00
0.03
-100.00%
0.00
0.00
0
0.02
0.00
0
0.00
0.00
0
Interest
1.03
0.75
37.33%
0.70
0.88
-20.45%
0.79
0.64
23.44%
0.68
0.66
3.03%
Depreciation
1.31
1.27
3.15%
1.26
1.26
0.00%
1.19
1.26
-5.56%
1.45
1.35
7.41%
PBT
3.65
1.68
117.26%
0.92
1.64
-43.90%
-0.73
-3.14
-
1.66
1.24
33.87%
Tax
1.54
-0.65
-
-0.06
0.44
-
-0.32
-0.17
-
0.35
-0.03
-
PAT
2.10
2.33
-9.87%
0.98
1.20
-18.33%
-0.41
-2.98
-
1.31
1.26
3.97%
PATM
14.35%
17.23%
10.68%
9.00%
-2.82%
-21.62%
9.30%
8.76%
EPS
1.63
1.83
-10.93%
0.76
0.94
-19.15%
-0.32
-2.41
-
1.02
1.27
-19.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
52.29
55.35
55.83
47.00
34.13
28.58
17.79
16.13
14.37
12.48
9.54
Net Sales Growth
-5.07%
-0.86%
18.79%
37.71%
19.42%
60.65%
10.29%
12.25%
15.14%
30.82%
 
Cost Of Goods Sold
7.73
8.56
11.76
9.57
8.14
8.80
3.07
2.69
3.72
3.10
2.01
Gross Profit
44.56
46.79
44.07
37.43
25.98
19.78
14.72
13.44
10.65
9.38
7.54
GP Margin
85.22%
84.53%
78.94%
79.64%
76.12%
69.21%
82.74%
83.32%
74.11%
75.16%
79.04%
Total Expenditure
38.39
42.88
46.32
36.12
26.50
24.88
14.98
14.38
12.01
7.18
5.70
Power & Fuel Cost
-
4.69
2.93
2.87
2.91
2.46
1.68
1.78
0.86
0.54
0.46
% Of Sales
-
8.47%
5.25%
6.11%
8.53%
8.61%
9.44%
11.04%
5.98%
4.33%
4.82%
Employee Cost
-
10.00
9.58
7.66
5.50
4.34
2.94
2.23
2.47
2.11
2.09
% Of Sales
-
18.07%
17.16%
16.30%
16.11%
15.19%
16.53%
13.83%
17.19%
16.91%
21.91%
Manufacturing Exp.
-
2.20
2.14
0.23
0.21
0.09
0.23
0.23
0.05
0.16
0.07
% Of Sales
-
3.97%
3.83%
0.49%
0.62%
0.31%
1.29%
1.43%
0.35%
1.28%
0.73%
General & Admin Exp.
-
9.14
12.37
13.36
9.26
9.09
7.01
6.91
4.64
1.26
1.04
% Of Sales
-
16.51%
22.16%
28.43%
27.13%
31.81%
39.40%
42.84%
32.29%
10.10%
10.90%
Selling & Distn. Exp.
-
0.09
0.81
0.19
0.47
0.08
0.05
0.54
0.26
0.02
0.02
% Of Sales
-
0.16%
1.45%
0.40%
1.38%
0.28%
0.28%
3.35%
1.81%
0.16%
0.21%
Miscellaneous Exp.
-
8.21
6.73
2.25
0.00
0.01
0.01
0.00
0.01
0.00
0.02
% Of Sales
-
14.83%
12.05%
4.79%
0%
0.03%
0.06%
0%
0.07%
0%
0%
EBITDA
13.90
12.47
9.51
10.88
7.63
3.70
2.81
1.75
2.36
5.30
3.84
EBITDA Margin
26.58%
22.53%
17.03%
23.15%
22.36%
12.95%
15.80%
10.85%
16.42%
42.47%
40.25%
Other Income
0.02
0.05
0.01
0.13
0.40
0.89
0.95
0.88
0.76
0.05
0.00
Interest
3.20
3.10
2.64
2.37
1.29
0.47
0.51
0.39
0.78
3.40
2.89
Depreciation
5.21
5.17
5.06
4.64
3.90
3.35
3.05
1.56
1.57
2.08
1.63
PBT
5.50
4.25
1.82
4.01
2.83
0.78
0.19
0.68
0.77
-0.14
-0.67
Tax
1.51
-0.19
-0.42
0.88
0.33
-0.13
-0.27
0.38
0.38
-0.84
0.88
Tax Rate
27.45%
-4.47%
-23.08%
21.95%
11.66%
-16.67%
-142.11%
55.88%
49.35%
600.00%
-131.34%
PAT
3.98
4.44
2.25
3.12
2.50
0.91
0.46
0.29
0.39
0.71
-1.55
PAT before Minority Interest
3.98
4.44
2.25
3.12
2.50
0.91
0.46
0.29
0.39
0.71
-1.55
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
7.61%
8.02%
4.03%
6.64%
7.32%
3.18%
2.59%
1.80%
2.71%
5.69%
-16.25%
PAT Growth
119.89%
97.33%
-27.88%
24.80%
174.73%
97.83%
58.62%
-25.64%
-45.07%
-
 
EPS
3.09
3.44
1.74
2.42
1.94
0.71
0.36
0.22
0.30
0.55
-1.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
33.02
27.27
19.31
12.58
10.06
9.17
8.52
8.24
4.92
4.21
Share Capital
12.89
12.35
9.85
9.35
9.35
9.35
9.35
9.35
9.35
9.35
Total Reserves
20.14
14.62
7.36
3.22
0.71
-0.18
-0.83
-1.12
-4.43
-5.14
Non-Current Liabilities
8.56
9.03
14.77
21.97
15.15
3.94
5.10
4.86
21.66
24.52
Secured Loans
5.46
5.36
6.97
9.17
2.34
2.66
3.55
3.59
20.78
22.82
Unsecured Loans
4.23
3.55
6.93
11.77
11.77
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.42
0.36
0.31
0.25
0.20
0.16
0.13
0.10
0.09
0.07
Current Liabilities
20.56
18.78
25.43
16.57
20.45
28.31
26.42
25.58
27.56
21.52
Trade Payables
3.91
3.87
7.98
5.40
8.75
6.85
8.55
8.74
9.32
13.19
Other Current Liabilities
0.00
1.03
3.47
3.92
7.73
13.72
10.28
12.55
14.24
7.07
Short Term Borrowings
14.67
12.77
11.21
6.12
2.81
3.03
3.08
0.00
2.14
0.00
Short Term Provisions
1.97
1.10
2.77
1.13
1.17
4.71
4.52
4.30
1.86
1.26
Total Liabilities
62.14
55.08
59.51
51.12
45.66
41.42
40.04
38.68
54.14
50.25
Net Block
34.99
30.01
27.66
28.57
23.54
19.69
20.59
20.73
43.14
40.64
Gross Block
65.36
55.21
47.81
44.07
35.15
27.94
25.98
24.56
48.44
43.86
Accumulated Depreciation
30.37
25.20
20.14
15.51
11.60
8.25
5.38
3.82
5.29
3.22
Non Current Assets
35.14
30.08
31.61
31.53
23.59
19.76
20.59
20.73
44.02
41.52
Capital Work in Progress
0.15
0.07
3.94
2.96
0.04
0.07
0.00
0.00
0.88
0.88
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
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
0.00
0.00
0.00
Current Assets
26.92
24.88
27.87
19.57
22.03
21.63
19.42
17.92
10.08
8.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
10.58
8.24
7.59
4.56
4.08
4.69
0.31
0.04
0.02
0.05
Sundry Debtors
10.48
8.41
11.78
7.67
3.82
4.31
4.30
4.03
5.25
0.50
Cash & Bank
1.03
0.56
4.15
1.19
11.86
10.56
11.24
10.31
2.49
2.30
Other Current Assets
4.83
0.55
0.00
1.87
2.27
2.07
3.56
3.53
2.32
5.85
Short Term Loans & Adv.
4.26
7.12
4.35
4.27
2.27
2.07
3.56
3.53
2.31
5.84
Net Current Assets
6.36
6.11
2.43
2.99
1.59
-6.68
-7.00
-7.66
-17.48
-12.83
Total Assets
62.14
55.07
59.52
51.13
45.66
41.42
40.04
38.68
54.13
50.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
8.61
-0.78
11.11
-5.66
8.81
2.25
2.79
2.13
4.66
3.17
PBT
4.25
1.82
4.01
2.84
0.78
0.19
0.68
0.77
-0.14
-0.67
Adjustment
8.27
7.70
7.02
5.19
3.82
3.56
1.96
2.35
5.49
4.35
Changes in Working Capital
-1.01
-8.08
3.34
-12.07
4.55
-0.96
0.28
0.17
1.88
3.09
Cash after chg. in Working capital
11.52
1.44
14.36
-4.04
9.15
2.79
2.92
3.29
7.22
6.77
Interest Paid
-3.10
-2.64
-2.37
-1.29
-0.47
-0.51
0.00
0.00
0.00
0.00
Tax Paid
0.19
0.42
-0.88
-0.33
0.13
-0.03
-0.13
-0.39
0.84
-0.88
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
-10.23
-3.53
-4.72
-11.84
-7.20
-2.04
-1.42
25.03
-4.58
-3.25
Net Fixed Assets
-7.06
-3.54
-4.71
-11.85
-7.10
-2.04
-1.42
24.86
-4.57
-3.24
Net Investments
-0.01
0.00
0.00
0.00
-0.01
0.12
0.00
-0.11
0.00
-0.01
Others
-3.16
0.01
-0.01
0.01
-0.09
-0.12
0.00
0.28
-0.01
0.00
Cash from Financing Activity
2.09
0.72
-3.43
6.83
-0.32
-0.89
-0.43
-19.33
0.10
2.32
Net Cash Inflow / Outflow
0.47
-3.59
2.96
-10.67
1.30
-0.68
0.94
7.82
0.19
2.24
Opening Cash & Equivalents
0.56
4.15
1.19
11.86
10.56
11.24
10.31
2.48
2.30
0.06
Closing Cash & Equivalent
1.03
0.56
4.15
1.19
11.86
10.56
11.24
10.31
2.49
2.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
25.56
21.75
17.43
13.42
10.72
9.78
9.08
8.78
5.23
4.46
ROA
7.58%
3.92%
5.64%
5.17%
2.09%
1.14%
0.75%
0.83%
1.36%
-3.43%
ROE
14.85%
10.21%
21.01%
22.17%
9.48%
5.25%
3.52%
5.91%
15.61%
-31.37%
ROCE
13.85%
9.58%
15.18%
12.39%
5.96%
4.72%
7.95%
7.83%
11.92%
8.35%
Fixed Asset Turnover
0.92
1.08
1.02
0.86
0.91
0.66
0.64
0.39
0.27
0.23
Receivable days
62.29
65.98
75.49
61.42
51.89
88.36
94.32
117.87
84.01
10.11
Inventory Days
62.03
51.72
47.16
46.20
55.99
51.24
3.97
0.82
0.97
1.19
Payable days
42.92
65.20
85.31
119.11
152.37
180.24
326.68
358.62
486.40
665.95
Cash Conversion Cycle
81.40
52.50
37.34
-11.49
-44.49
-40.64
-228.39
-239.94
-401.41
-654.65
Total Debt/Equity
0.74
0.81
1.46
2.16
1.69
0.62
0.78
0.44
4.69
5.47
Interest Cover
2.37
1.69
2.69
3.20
2.67
1.37
2.72
1.99
0.96
0.77

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.