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%)

Vipul Organics Ltd.

Dyes & Pigments

Rating :
52/99

BSE: 530627 | NSE: Not Listed

NSE BSE
118.85
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  125.30
  •  130.00
  •  117.00
  •  128.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  353
  •  50.60
  •  172.85
  •  80.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 113.50
  • 22.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 129.79
  • 0.67%
  • 3.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.48%
  • 2.41%
  • 27.21%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.79
  • 11.92
  • 5.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.50
  • 25.18
  • 19.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.87
  • 38.03
  • 27.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.91
  • 46.21
  • 33.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.24
  • 4.37
  • 4.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.76
  • 21.80
  • 23.60

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
29.51
25.00
18.04%
20.14
21.44
-6.06%
21.18
0.00
0
24.62
0.00
0
Expenses
25.49
22.53
13.14%
17.12
19.46
-12.02%
19.30
0.00
0
22.02
0.00
0
EBITDA
4.02
2.48
62.10%
3.02
1.97
53.30%
1.88
0.00
0
2.60
0.00
0
EBIDTM
13.62%
9.90%
15.01%
9.21%
8.87%
0.00%
10.56%
0.00%
Other Income
0.23
0.02
1,050.00%
0.19
0.03
533.33%
0.95
0.00
0
0.02
0.00
0
Interest
0.27
0.15
80.00%
0.27
0.24
12.50%
0.38
0.00
0
0.15
0.00
0
Depreciation
1.44
0.18
700.00%
1.42
0.17
735.29%
1.51
0.00
0
0.18
0.00
0
PBT
2.54
2.17
17.05%
1.52
1.60
-5.00%
0.95
0.00
0
2.29
0.00
0
Tax
0.59
0.61
-3.28%
0.42
0.45
-6.67%
0.58
0.00
0
0.64
0.00
0
PAT
1.95
1.55
25.81%
1.10
1.14
-3.51%
0.37
0.00
0
1.65
0.00
0
PATM
6.60%
6.21%
5.46%
5.33%
1.73%
0.00%
6.69%
0.00%
EPS
2.02
2.01
0.50%
1.15
1.48
-22.30%
0.48
0.00
0
2.13
0.00
0

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
-
92.25
90.01
79.20
57.16
52.53
52.46
44.28
34.32
28.93
33.10
Net Sales Growth
-
2.49%
13.65%
38.56%
8.81%
0.13%
18.47%
29.02%
18.63%
-12.60%
 
Cost Of Goods Sold
-
63.02
65.58
60.15
40.85
37.88
40.19
32.63
25.60
23.03
27.68
Gross Profit
-
29.22
24.43
19.05
16.30
14.65
12.26
11.65
8.73
5.90
5.42
GP Margin
-
31.67%
27.14%
24.05%
28.52%
27.89%
23.37%
26.31%
25.44%
20.39%
16.37%
Total Expenditure
-
83.46
83.70
75.55
53.93
49.67
50.14
42.47
32.85
27.55
31.02
Power & Fuel Cost
-
2.17
2.03
1.93
1.65
1.59
1.33
1.10
1.25
0.57
0.52
% Of Sales
-
2.35%
2.26%
2.44%
2.89%
3.03%
2.54%
2.48%
3.64%
1.97%
1.57%
Employee Cost
-
4.85
3.41
2.90
2.42
1.84
1.74
1.51
1.07
0.69
0.59
% Of Sales
-
5.26%
3.79%
3.66%
4.23%
3.50%
3.32%
3.41%
3.12%
2.39%
1.78%
Manufacturing Exp.
-
5.25
4.46
4.04
3.40
3.51
2.93
1.95
1.61
0.71
0.62
% Of Sales
-
5.69%
4.96%
5.10%
5.95%
6.68%
5.59%
4.40%
4.69%
2.45%
1.87%
General & Admin Exp.
-
3.85
3.26
3.27
2.79
2.12
1.70
1.56
1.28
0.88
0.77
% Of Sales
-
4.17%
3.62%
4.13%
4.88%
4.04%
3.24%
3.52%
3.73%
3.04%
2.33%
Selling & Distn. Exp.
-
2.29
2.65
2.00
1.26
1.08
1.00
1.03
0.83
0.62
0.62
% Of Sales
-
2.48%
2.94%
2.53%
2.20%
2.06%
1.91%
2.33%
2.42%
2.14%
1.87%
Miscellaneous Exp.
-
2.03
2.29
1.26
1.56
1.65
1.25
2.70
1.22
1.05
0.62
% Of Sales
-
2.20%
2.54%
1.59%
2.73%
3.14%
2.38%
6.10%
3.55%
3.63%
0.69%
EBITDA
-
8.79
6.31
3.65
3.23
2.86
2.32
1.81
1.47
1.38
2.08
EBITDA Margin
-
9.53%
7.01%
4.61%
5.65%
5.44%
4.42%
4.09%
4.28%
4.77%
6.28%
Other Income
-
1.00
0.44
1.35
0.56
0.10
0.14
0.07
0.06
0.06
0.14
Interest
-
0.90
1.09
0.90
0.61
0.66
0.68
0.57
0.49
0.47
0.59
Depreciation
-
2.01
0.64
0.70
0.78
0.91
0.72
0.48
0.39
0.28
0.23
PBT
-
6.88
5.03
3.39
2.40
1.38
1.06
0.83
0.65
0.70
1.39
Tax
-
2.25
1.50
1.15
0.78
0.45
0.36
0.27
0.20
0.23
0.42
Tax Rate
-
32.70%
29.82%
33.92%
32.50%
32.61%
33.96%
32.53%
30.77%
32.86%
30.22%
PAT
-
4.61
3.53
2.25
1.62
0.92
0.72
0.60
0.45
0.51
0.97
PAT before Minority Interest
-
4.62
3.53
2.24
1.62
0.93
0.70
0.56
0.45
0.47
0.97
Minority Interest
-
-0.01
0.00
0.01
0.00
-0.01
0.02
0.04
0.00
0.04
0.00
PAT Margin
-
5.00%
3.92%
2.84%
2.83%
1.75%
1.37%
1.36%
1.31%
1.76%
2.93%
PAT Growth
-
30.59%
56.89%
38.89%
76.09%
27.78%
20.00%
33.33%
-11.76%
-47.42%
 
EPS
-
4.85
3.72
2.37
1.71
0.97
0.76
0.63
0.47
0.54
1.02

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
31.95
28.14
25.35
19.33
13.02
12.62
12.48
12.36
12.37
12.42
Share Capital
7.72
7.72
7.72
6.26
5.47
5.47
5.47
5.47
5.47
5.43
Total Reserves
24.22
20.41
17.63
11.61
7.55
7.15
7.00
6.89
6.90
6.42
Non-Current Liabilities
7.60
7.38
1.79
0.50
0.40
0.80
0.22
0.35
0.39
0.44
Secured Loans
7.07
7.36
1.72
0.40
0.20
0.35
0.14
0.23
0.03
0.08
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.19
0.02
0.06
0.12
0.13
Long Term Provisions
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
Current Liabilities
55.71
37.95
43.50
26.31
19.51
23.40
21.93
20.17
13.21
12.11
Trade Payables
36.29
20.87
23.53
15.15
11.40
12.42
11.35
9.74
5.52
4.69
Other Current Liabilities
6.17
4.95
2.18
0.72
0.98
1.08
0.85
0.83
0.68
0.69
Short Term Borrowings
12.43
10.65
16.62
9.95
6.22
9.08
8.97
8.85
6.24
5.81
Short Term Provisions
0.81
1.48
1.17
0.49
0.91
0.82
0.76
0.76
0.77
0.92
Total Liabilities
95.12
73.33
70.49
46.00
32.80
36.67
34.51
32.79
25.96
25.00
Net Block
31.96
6.31
6.43
6.47
5.84
6.34
4.82
4.24
3.51
2.87
Gross Block
36.02
8.43
7.91
7.26
10.87
10.46
8.32
7.26
6.24
5.31
Accumulated Depreciation
4.07
2.12
1.48
0.78
5.03
4.12
3.50
3.02
2.73
2.45
Non Current Assets
36.14
28.41
19.82
14.12
11.83
12.09
10.60
10.10
9.08
4.30
Capital Work in Progress
0.15
16.55
5.36
1.26
0.13
0.09
0.07
0.14
0.22
0.14
Non Current Investment
0.56
0.76
0.88
0.66
0.28
0.28
0.28
0.28
0.28
0.27
Long Term Loans & Adv.
3.47
4.78
7.15
5.72
5.59
5.38
5.44
5.45
5.07
1.02
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Current Assets
58.98
44.91
50.68
31.89
20.97
24.58
23.89
22.68
16.87
20.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
16.46
8.75
8.95
7.68
5.14
5.95
6.51
4.95
3.93
3.51
Sundry Debtors
24.02
20.76
28.63
14.80
10.39
11.98
10.10
11.78
7.91
8.30
Cash & Bank
5.13
2.93
3.34
4.70
2.21
2.27
1.98
1.54
0.83
2.38
Other Current Assets
13.37
2.27
1.87
2.03
3.22
4.37
5.31
4.41
4.22
6.51
Short Term Loans & Adv.
10.75
10.21
7.88
2.67
1.58
2.52
3.25
2.79
2.90
5.23
Net Current Assets
3.28
6.96
7.18
5.58
1.46
1.18
1.97
2.51
3.66
8.58
Total Assets
95.12
73.32
70.50
46.01
32.81
36.68
34.50
32.79
25.96
24.99

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
13.91
14.92
-8.39
-4.08
4.60
3.07
2.37
-0.05
-0.12
-0.42
PBT
6.88
5.03
3.39
2.40
1.38
1.06
0.83
0.65
0.70
1.39
Adjustment
2.94
1.42
0.92
0.87
1.48
1.28
1.44
0.84
0.70
0.60
Changes in Working Capital
6.46
9.69
-12.19
-6.52
2.04
1.03
0.31
-1.26
-0.99
-2.12
Cash after chg. in Working capital
16.27
16.14
-7.88
-3.25
4.89
3.37
2.58
0.23
0.40
-0.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.36
-1.22
-0.51
-0.83
-0.29
-0.31
-0.21
-0.28
-0.52
-0.28
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
-11.16
-11.29
-4.27
-2.19
-0.35
-2.16
-0.92
-0.99
-0.96
-0.60
Net Fixed Assets
-11.19
-11.68
-4.76
2.26
-0.45
-2.16
-0.99
-0.93
-0.57
Net Investments
0.21
0.12
-0.22
-0.39
-1.10
0.00
0.00
0.00
0.00
Others
-0.18
0.27
0.71
-4.06
1.20
0.00
0.07
-0.06
-0.39
Cash from Financing Activity
-0.15
-2.15
10.89
7.36
-4.30
-0.62
-1.01
1.76
-0.47
1.99
Net Cash Inflow / Outflow
2.59
1.48
-1.77
1.09
-0.05
0.29
0.44
0.71
-1.55
0.97
Opening Cash & Equivalents
1.64
0.16
1.92
0.83
2.27
1.98
1.54
0.83
2.38
1.41
Closing Cash & Equivalent
4.23
1.64
0.16
1.92
2.21
2.27
1.98
1.54
0.83
2.38

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.)
41.36
36.43
32.82
28.53
23.78
23.04
22.77
22.56
22.58
21.82
ROA
5.49%
4.91%
3.85%
4.11%
2.66%
1.97%
1.67%
1.54%
1.83%
3.87%
ROE
15.39%
13.20%
10.37%
10.49%
7.22%
5.60%
4.52%
3.65%
3.86%
8.16%
ROCE
15.42%
13.35%
11.61%
12.15%
9.59%
7.82%
6.47%
5.64%
6.21%
10.62%
Fixed Asset Turnover
4.15
11.02
10.47
6.42
4.97
5.63
5.72
5.12
5.03
6.26
Receivable days
88.58
100.13
99.83
79.08
76.98
76.17
89.63
104.01
101.90
91.11
Inventory Days
49.89
35.90
38.24
40.24
38.16
42.98
46.94
46.90
46.73
38.48
Payable days
119.65
99.20
92.52
82.80
77.20
73.25
76.36
70.07
56.51
41.89
Cash Conversion Cycle
18.82
36.82
45.54
36.51
37.93
45.90
60.22
80.85
92.12
87.69
Total Debt/Equity
0.67
0.69
0.74
0.58
0.52
0.81
0.74
0.75
0.53
0.53
Interest Cover
8.65
5.62
4.76
4.91
3.08
2.55
2.46
2.32
2.48
3.36

Annual Reports:

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

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.