Nifty
:
23622.90
Sensex
:
75527.95
461.30 (1.99%)
1695.40 (2.30%)
Nifty
Sensex
:
:
23622.90
75527.95
461.30 (1.99%)
1695.40 (2.30%)

Vipul Organics Ltd.

Dyes & Pigments

Rating :
67/99

BSE: 530627 | NSE: Not Listed

NSE BSE
269.35
12-Jun-2026
  • Open
  • High
  • Low
  • Previous Close
  •  276.15
  •  285.85
  •  265
  •  278.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31328
  •  8500462
  •  285.85
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 513.23
  • 74.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 536.21
  • 0.30%
  • 4.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.94%
  • 2.43%
  • 28.32%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.00%
  • 5.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.98
  • 6.52
  • 6.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.49
  • -2.28
  • 4.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.05
  • -8.31
  • 33.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.55
  • 66.01
  • 77.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.16
  • 3.97
  • 4.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.34
  • 18.83
  • 23.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
52.22
44.09
18.44%
46.14
41.41
11.42%
39.44
39.24
0.51%
37.60
38.06
-1.21%
Expenses
47.44
40.34
17.60%
41.79
37.53
11.35%
35.12
35.58
-1.29%
33.82
34.80
-2.82%
EBITDA
4.78
3.75
27.47%
4.35
3.88
12.11%
4.32
3.66
18.03%
3.78
3.26
15.95%
EBIDTM
9.16%
8.50%
9.43%
9.37%
10.94%
9.32%
10.06%
8.57%
Other Income
0.40
-0.11
-
0.24
0.13
84.62%
0.23
0.19
21.05%
0.09
0.14
-35.71%
Interest
0.54
0.87
-37.93%
0.49
0.59
-16.95%
0.54
0.64
-15.62%
0.70
0.58
20.69%
Depreciation
1.63
1.60
1.88%
1.58
1.59
-0.63%
1.62
1.46
10.96%
1.55
1.24
25.00%
PBT
3.01
1.17
157.26%
2.52
1.83
37.70%
2.39
1.76
35.80%
1.62
1.58
2.53%
Tax
1.03
0.38
171.05%
0.67
0.38
76.32%
0.57
0.70
-18.57%
0.35
0.45
-22.22%
PAT
1.98
0.78
153.85%
1.85
1.45
27.59%
1.81
1.06
70.75%
1.26
1.13
11.50%
PATM
3.78%
1.78%
4.02%
3.50%
4.59%
2.70%
3.36%
2.98%
EPS
1.04
0.59
76.27%
0.97
0.88
10.23%
1.02
0.65
56.92%
0.88
0.70
25.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
175.40
162.80
150.08
133.93
133.20
118.70
92.25
90.01
79.20
57.16
52.53
Net Sales Growth
7.74%
8.48%
12.06%
0.55%
12.22%
28.67%
2.49%
13.65%
38.56%
8.81%
 
Cost Of Goods Sold
114.15
105.01
99.78
85.92
85.88
75.46
63.02
65.58
60.15
40.85
37.88
Gross Profit
61.25
57.80
50.30
48.01
47.32
43.25
29.22
24.43
19.05
16.30
14.65
GP Margin
34.92%
35.50%
33.52%
35.85%
35.53%
36.44%
31.67%
27.14%
24.05%
28.52%
27.89%
Total Expenditure
158.17
148.46
138.48
122.35
117.73
102.61
83.21
83.70
75.55
53.93
49.67
Power & Fuel Cost
-
7.65
7.14
8.14
7.40
5.51
2.17
2.03
1.93
1.65
1.59
% Of Sales
-
4.70%
4.76%
6.08%
5.56%
4.64%
2.35%
2.26%
2.44%
2.89%
3.03%
Employee Cost
-
10.93
9.74
8.82
6.73
5.62
4.99
3.41
2.90
2.42
1.84
% Of Sales
-
6.71%
6.49%
6.59%
5.05%
4.73%
5.41%
3.79%
3.66%
4.23%
3.50%
Manufacturing Exp.
-
11.55
10.06
9.38
9.55
7.36
5.25
4.46
4.04
3.40
3.51
% Of Sales
-
7.09%
6.70%
7.00%
7.17%
6.20%
5.69%
4.96%
5.10%
5.95%
6.68%
General & Admin Exp.
-
5.66
4.73
4.24
3.36
2.38
3.44
3.26
3.27
2.79
2.12
% Of Sales
-
3.48%
3.15%
3.17%
2.52%
2.01%
3.73%
3.62%
4.13%
4.88%
4.04%
Selling & Distn. Exp.
-
5.28
4.57
3.21
3.61
4.57
2.30
2.65
2.00
1.26
1.08
% Of Sales
-
3.24%
3.05%
2.40%
2.71%
3.85%
2.49%
2.94%
2.53%
2.20%
2.06%
Miscellaneous Exp.
-
2.38
2.46
2.62
1.18
1.71
2.03
2.29
1.26
1.56
1.08
% Of Sales
-
1.46%
1.64%
1.96%
0.89%
1.44%
2.20%
2.54%
1.59%
2.73%
3.14%
EBITDA
17.23
14.34
11.60
11.58
15.47
16.09
9.04
6.31
3.65
3.23
2.86
EBITDA Margin
9.82%
8.81%
7.73%
8.65%
11.61%
13.56%
9.80%
7.01%
4.61%
5.65%
5.44%
Other Income
0.96
0.56
1.01
0.14
1.14
0.65
1.02
0.44
1.35
0.56
0.10
Interest
2.27
2.68
2.41
2.67
1.64
1.36
0.92
1.09
0.90
0.61
0.66
Depreciation
6.38
5.88
5.58
6.32
5.22
5.83
2.05
0.64
0.70
0.78
0.91
PBT
9.54
6.34
4.62
2.73
9.74
9.56
7.09
5.03
3.39
2.40
1.38
Tax
2.62
1.91
1.28
0.86
2.77
2.71
2.31
1.50
1.15
0.78
0.45
Tax Rate
27.46%
30.13%
27.71%
31.50%
28.44%
28.35%
32.58%
29.82%
33.92%
32.50%
32.61%
PAT
6.90
4.44
3.34
1.88
6.98
6.85
4.77
3.53
2.25
1.62
0.92
PAT before Minority Interest
6.90
4.43
3.34
1.87
6.97
6.85
4.78
3.53
2.24
1.62
0.93
Minority Interest
0.00
0.01
0.00
0.01
0.01
0.00
-0.01
0.00
0.01
0.00
-0.01
PAT Margin
3.93%
2.73%
2.23%
1.40%
5.24%
5.77%
5.17%
3.92%
2.84%
2.83%
1.75%
PAT Growth
56.11%
32.93%
77.66%
-73.07%
1.90%
43.61%
35.13%
56.89%
38.89%
76.09%
 
EPS
3.61
2.32
1.75
0.98
3.65
3.59
2.50
1.85
1.18
0.85
0.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
63.86
58.26
53.01
52.32
40.44
32.40
28.14
25.35
19.33
13.02
Share Capital
13.31
13.01
12.81
10.25
9.55
7.72
7.72
7.72
6.26
5.47
Total Reserves
50.55
44.41
40.20
42.07
28.95
22.85
20.41
17.63
11.61
7.55
Non-Current Liabilities
8.49
3.74
9.37
7.69
10.68
7.61
7.38
1.79
0.50
0.40
Secured Loans
9.00
2.32
6.12
6.48
9.17
7.07
7.36
1.72
0.40
0.20
Unsecured Loans
0.00
0.00
0.00
0.01
0.01
0.01
0.00
0.00
0.00
0.00
Long Term Provisions
0.02
0.02
0.02
0.02
0.02
0.04
0.03
0.03
0.03
0.03
Current Liabilities
81.92
73.68
61.66
66.89
55.96
55.97
37.95
43.50
26.31
19.51
Trade Payables
36.46
40.19
33.35
39.11
33.24
36.34
20.87
23.53
15.15
11.40
Other Current Liabilities
11.04
10.05
7.83
6.82
5.48
6.19
4.95
2.18
0.72
0.98
Short Term Borrowings
32.17
21.85
19.23
19.04
15.22
12.57
10.65
16.62
9.95
6.22
Short Term Provisions
2.25
1.58
1.25
1.93
2.02
0.87
1.48
1.17
0.49
0.91
Total Liabilities
154.10
135.52
123.88
126.75
106.94
95.84
73.33
70.49
46.00
32.80
Net Block
38.16
32.24
35.22
36.14
28.61
32.14
6.31
6.43
6.47
5.84
Gross Block
71.02
59.22
56.62
51.89
39.53
37.33
8.43
7.91
7.26
10.87
Accumulated Depreciation
32.86
26.98
21.40
15.76
10.92
5.19
2.12
1.48
0.78
5.03
Non Current Assets
53.41
42.23
39.62
40.65
33.64
36.53
28.41
19.82
14.12
11.83
Capital Work in Progress
9.28
5.19
0.34
0.03
0.36
0.15
16.55
5.36
1.26
0.13
Non Current Investment
0.40
0.69
0.49
0.56
1.12
0.56
0.76
0.88
0.66
0.28
Long Term Loans & Adv.
5.57
4.11
3.57
3.92
3.56
3.68
4.78
7.15
5.72
5.59
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
100.70
93.29
83.78
86.10
73.31
59.31
44.91
50.68
31.89
20.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
36.40
33.43
35.39
30.80
18.08
16.62
8.75
8.95
7.68
5.14
Sundry Debtors
50.81
44.46
34.00
42.61
35.37
25.10
20.76
28.63
14.80
10.39
Cash & Bank
2.36
2.22
5.78
2.88
6.20
5.25
2.93
3.34
4.70
2.21
Other Current Assets
11.14
2.63
1.30
2.33
13.65
12.34
12.48
9.75
4.70
3.22
Short Term Loans & Adv.
8.42
10.55
7.31
7.48
10.36
9.72
10.21
7.88
2.67
1.58
Net Current Assets
18.78
19.61
22.12
19.21
17.35
3.34
6.96
7.18
5.58
1.46
Total Assets
154.11
135.52
123.40
126.75
106.95
95.84
73.32
70.50
46.01
32.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
0.62
4.84
10.14
2.46
-2.07
13.91
14.92
-8.39
-4.08
4.60
PBT
6.34
4.62
2.73
9.74
9.56
6.88
5.03
3.39
2.40
1.38
Adjustment
8.25
7.06
8.91
6.19
6.69
2.94
1.42
0.92
0.87
1.48
Changes in Working Capital
-11.98
-5.49
0.51
-10.50
-16.77
6.46
9.69
-12.19
-6.52
2.04
Cash after chg. in Working capital
2.60
6.20
12.14
5.44
-0.52
16.27
16.14
-7.88
-3.25
4.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.98
-1.36
-2.01
-2.98
-1.55
-2.36
-1.22
-0.51
-0.83
-0.29
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
-15.24
-6.85
-3.02
-11.06
-1.56
-11.16
-11.29
-4.27
-2.19
-0.35
Net Fixed Assets
-15.89
-7.45
-5.04
-12.03
-2.66
-12.49
-11.68
-4.76
2.26
-0.45
Net Investments
0.29
-0.20
0.07
0.55
-0.56
0.21
0.12
-0.22
-0.39
-1.10
Others
0.36
0.80
1.95
0.42
1.66
1.12
0.27
0.71
-4.06
1.20
Cash from Financing Activity
14.73
-1.61
-4.56
5.42
4.37
-0.13
-2.15
10.89
7.36
-4.30
Net Cash Inflow / Outflow
0.12
-3.62
2.56
-3.18
0.74
2.62
1.48
-1.77
1.09
-0.05
Opening Cash & Equivalents
0.76
4.38
1.82
5.00
4.26
1.64
0.16
1.92
0.83
2.27
Closing Cash & Equivalent
0.88
0.76
4.38
1.82
5.00
4.26
1.64
0.16
1.92
2.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
47.97
35.51
41.38
40.84
32.25
39.58
36.43
32.82
28.53
23.78
ROA
3.06%
2.58%
1.49%
5.96%
6.76%
5.66%
4.91%
3.85%
4.11%
2.66%
ROE
7.30%
6.05%
3.55%
15.35%
19.84%
16.29%
13.20%
10.37%
10.49%
7.22%
ROCE
9.19%
8.37%
6.62%
15.29%
17.99%
15.80%
13.35%
11.61%
12.15%
9.59%
Fixed Asset Turnover
2.50
2.59
2.47
2.91
3.09
4.03
11.02
10.47
6.42
4.97
Receivable days
106.79
95.41
104.40
106.85
92.98
90.72
100.13
99.83
79.08
76.98
Inventory Days
78.27
83.69
90.20
66.98
53.36
50.20
35.90
38.24
40.24
38.16
Payable days
133.23
134.52
153.90
153.74
168.30
163.01
99.20
92.52
82.80
77.20
Cash Conversion Cycle
51.83
44.57
40.69
20.09
-21.96
-22.09
36.82
45.54
36.51
37.93
Total Debt/Equity
0.72
0.49
0.54
0.56
0.70
0.71
0.69
0.74
0.58
0.52
Interest Cover
3.36
2.92
2.02
6.94
8.05
8.68
5.62
4.76
4.91
3.08

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Vipul Organics inks pact with Omya Group
    11th Jun 2026, 12:59 PM

    The SunTone range is used in applications ranging from Paint, Ink, Plastic, Textile and Rubber industry to automotive coatings and industrial paints

    Read More
  • Vipul Organics’ membrane unit starts commercial sales of membranes
    27th Apr 2026, 12:50 PM

    The company will launch Reverse Osmosis (RO) and Ultrafiltration (UF) membrane manufacturing at its Sayakha, Gujarat facility

    Read More

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.