Nifty
:
26046.95
Sensex
:
85267.66
148.40 (0.57%)
449.53 (0.53%)
Nifty
Sensex
:
:
26046.95
85267.66
148.40 (0.57%)
449.53 (0.53%)

Vipul Organics Ltd.

Dyes & Pigments

Rating :
62/99

BSE: 530627 | NSE: Not Listed

NSE BSE
211.75
12-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  218
  •  227
  •  211
  •  217.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8914
  •  1922226
  •  227
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 375.84
  • 70.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 419.78
  • 0.38%
  • 4.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.64%
  • 1.27%
  • 24.59%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.00%
  • 5.31%

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
  • 39.56
  • 47.17
  • 76.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.33
  • 4.03
  • 4.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.03
  • 17.35
  • 20.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
39.44
39.24
0.51%
37.60
38.06
-1.21%
44.09
39.99
10.25%
41.41
37.42
10.66%
Expenses
35.12
35.58
-1.29%
33.82
34.80
-2.82%
40.34
36.84
9.50%
37.53
34.36
9.23%
EBITDA
4.32
3.66
18.03%
3.78
3.26
15.95%
3.75
3.15
19.05%
3.88
3.06
26.80%
EBIDTM
10.94%
9.32%
10.06%
8.57%
8.50%
7.86%
9.37%
8.18%
Other Income
0.23
0.19
21.05%
0.09
0.14
-35.71%
-0.11
0.55
-
0.13
0.19
-31.58%
Interest
0.54
0.64
-15.62%
0.70
0.58
20.69%
0.87
0.65
33.85%
0.59
0.56
5.36%
Depreciation
1.62
1.46
10.96%
1.55
1.24
25.00%
1.60
1.50
6.67%
1.59
1.39
14.39%
PBT
2.39
1.76
35.80%
1.62
1.58
2.53%
1.17
1.56
-25.00%
1.83
1.30
40.77%
Tax
0.57
0.70
-18.57%
0.35
0.45
-22.22%
0.38
0.48
-20.83%
0.38
0.51
-25.49%
PAT
1.81
1.06
70.75%
1.26
1.13
11.50%
0.78
1.07
-27.10%
1.45
0.80
81.25%
PATM
4.59%
2.70%
3.36%
2.98%
1.78%
2.69%
3.50%
2.12%
EPS
1.02
0.65
56.92%
0.88
0.70
25.71%
0.58
0.66
-12.12%
0.88
0.50
76.00%

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
162.54
162.80
150.08
133.93
133.20
118.70
92.25
90.01
79.20
57.16
52.53
Net Sales Growth
5.06%
8.48%
12.06%
0.55%
12.22%
28.67%
2.49%
13.65%
38.56%
8.81%
 
Cost Of Goods Sold
104.71
105.01
99.78
85.92
85.88
75.46
63.02
65.58
60.15
40.85
37.88
Gross Profit
57.83
57.80
50.30
48.01
47.32
43.25
29.22
24.43
19.05
16.30
14.65
GP Margin
35.58%
35.50%
33.52%
35.85%
35.53%
36.44%
31.67%
27.14%
24.05%
28.52%
27.89%
Total Expenditure
146.81
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
15.73
14.34
11.60
11.58
15.47
16.09
9.04
6.31
3.65
3.23
2.86
EBITDA Margin
9.68%
8.81%
7.73%
8.65%
11.61%
13.56%
9.80%
7.01%
4.61%
5.65%
5.44%
Other Income
0.34
0.56
1.01
0.14
1.14
0.65
1.02
0.44
1.35
0.56
0.10
Interest
2.70
2.68
2.41
2.67
1.64
1.36
0.92
1.09
0.90
0.61
0.66
Depreciation
6.36
5.88
5.58
6.32
5.22
5.83
2.05
0.64
0.70
0.78
0.91
PBT
7.01
6.34
4.62
2.73
9.74
9.56
7.09
5.03
3.39
2.40
1.38
Tax
1.68
1.91
1.28
0.86
2.77
2.71
2.31
1.50
1.15
0.78
0.45
Tax Rate
23.97%
30.13%
27.71%
31.50%
28.44%
28.35%
32.58%
29.82%
33.92%
32.50%
32.61%
PAT
5.30
4.44
3.34
1.88
6.98
6.85
4.77
3.53
2.25
1.62
0.92
PAT before Minority Interest
5.30
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
3.26%
2.73%
2.23%
1.40%
5.24%
5.77%
5.17%
3.92%
2.84%
2.83%
1.75%
PAT Growth
30.54%
32.93%
77.66%
-73.07%
1.90%
43.61%
35.13%
56.89%
38.89%
76.09%
 
EPS
2.99
2.51
1.89
1.06
3.94
3.87
2.69
1.99
1.27
0.92
0.52

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:


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.