Nifty
:
25114.00
Sensex
:
81904.70
108.50 (0.43%)
355.97 (0.44%)
Nifty
Sensex
:
:
25114.00
81904.70
108.50 (0.43%)
355.97 (0.44%)

Vipul Organics Ltd.

Dyes & Pigments

Rating :
59/99

BSE: 530627 | NSE: Not Listed

NSE BSE
192.75
12-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  195
  •  195
  •  190.9
  •  191.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  980
  •  188871
  •  195
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 342.12
  • 75.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 385.54
  • 0.33%
  • 4.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.64%
  • 1.29%
  • 24.69%
  • FII
  • DII
  • Others
  • 0.19%
  • 0.00%
  • 5.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.08
  • 10.22
  • 4.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.56
  • 5.29
  • -5.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.58
  • -6.88
  • -21.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.53
  • 36.27
  • 75.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.30
  • 3.92
  • 3.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.86
  • 16.56
  • 19.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
37.60
38.06
-1.21%
44.09
39.99
10.25%
41.41
37.42
10.66%
39.24
36.53
7.42%
Expenses
33.82
34.80
-2.82%
40.34
36.84
9.50%
37.53
34.36
9.23%
35.58
33.65
5.74%
EBITDA
3.78
3.26
15.95%
3.75
3.15
19.05%
3.88
3.06
26.80%
3.66
2.88
27.08%
EBIDTM
10.06%
8.57%
8.50%
7.86%
9.37%
8.18%
9.32%
7.89%
Other Income
0.09
0.14
-35.71%
-0.11
0.55
-
0.13
0.19
-31.58%
0.19
0.07
171.43%
Interest
0.70
0.58
20.69%
0.87
0.65
33.85%
0.59
0.56
5.36%
0.64
0.53
20.75%
Depreciation
1.55
1.24
25.00%
1.60
1.50
6.67%
1.59
1.39
14.39%
1.46
1.36
7.35%
PBT
1.62
1.58
2.53%
1.17
1.56
-25.00%
1.83
1.30
40.77%
1.76
1.07
64.49%
Tax
0.35
0.45
-22.22%
0.38
0.48
-20.83%
0.38
0.51
-25.49%
0.70
0.07
900.00%
PAT
1.26
1.13
11.50%
0.78
1.07
-27.10%
1.45
0.80
81.25%
1.06
1.00
6.00%
PATM
3.36%
2.98%
1.78%
2.69%
3.50%
2.12%
2.70%
2.73%
EPS
0.88
0.70
25.71%
0.58
0.66
-12.12%
0.88
0.50
76.00%
0.65
0.63
3.17%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
162.34
150.08
133.93
133.20
118.70
92.25
90.01
79.20
57.16
52.53
52.46
Net Sales Growth
6.80%
12.06%
0.55%
12.22%
28.67%
2.49%
13.65%
38.56%
8.81%
0.13%
 
Cost Of Goods Sold
104.39
99.78
85.92
85.88
75.46
63.02
65.58
60.15
40.85
37.88
40.19
Gross Profit
57.95
50.30
48.01
47.32
43.25
29.22
24.43
19.05
16.30
14.65
12.26
GP Margin
35.70%
33.52%
35.85%
35.53%
36.44%
31.67%
27.14%
24.05%
28.52%
27.89%
23.37%
Total Expenditure
147.27
138.38
122.35
117.73
102.61
83.21
83.70
75.55
53.93
49.67
50.14
Power & Fuel Cost
-
7.14
8.14
7.40
5.51
2.17
2.03
1.93
1.65
1.59
1.33
% Of Sales
-
4.76%
6.08%
5.56%
4.64%
2.35%
2.26%
2.44%
2.89%
3.03%
2.54%
Employee Cost
-
9.74
8.82
6.73
5.62
4.99
3.41
2.90
2.42
1.84
1.74
% Of Sales
-
6.49%
6.59%
5.05%
4.73%
5.41%
3.79%
3.66%
4.23%
3.50%
3.32%
Manufacturing Exp.
-
10.06
9.38
9.55
7.36
5.25
4.46
4.04
3.40
3.51
2.93
% Of Sales
-
6.70%
7.00%
7.17%
6.20%
5.69%
4.96%
5.10%
5.95%
6.68%
5.59%
General & Admin Exp.
-
4.73
4.24
3.36
2.38
3.44
3.26
3.27
2.79
2.12
1.70
% Of Sales
-
3.15%
3.17%
2.52%
2.01%
3.73%
3.62%
4.13%
4.88%
4.04%
3.24%
Selling & Distn. Exp.
-
4.57
3.21
3.61
4.57
2.30
2.65
2.00
1.26
1.08
1.00
% Of Sales
-
3.05%
2.40%
2.71%
3.85%
2.49%
2.94%
2.53%
2.20%
2.06%
1.91%
Miscellaneous Exp.
-
2.36
2.62
1.18
1.71
2.03
2.29
1.26
1.56
1.65
1.00
% Of Sales
-
1.57%
1.96%
0.89%
1.44%
2.20%
2.54%
1.59%
2.73%
3.14%
2.38%
EBITDA
15.07
11.70
11.58
15.47
16.09
9.04
6.31
3.65
3.23
2.86
2.32
EBITDA Margin
9.28%
7.80%
8.65%
11.61%
13.56%
9.80%
7.01%
4.61%
5.65%
5.44%
4.42%
Other Income
0.30
0.91
0.14
1.14
0.65
1.02
0.44
1.35
0.56
0.10
0.14
Interest
2.80
2.41
2.67
1.64
1.36
0.92
1.09
0.90
0.61
0.66
0.68
Depreciation
6.20
5.58
6.32
5.22
5.83
2.05
0.64
0.70
0.78
0.91
0.72
PBT
6.38
4.62
2.73
9.74
9.56
7.09
5.03
3.39
2.40
1.38
1.06
Tax
1.81
1.28
0.86
2.77
2.71
2.31
1.50
1.15
0.78
0.45
0.36
Tax Rate
28.37%
27.71%
31.50%
28.44%
28.35%
32.58%
29.82%
33.92%
32.50%
32.61%
33.96%
PAT
4.55
3.34
1.88
6.98
6.85
4.77
3.53
2.25
1.62
0.92
0.72
PAT before Minority Interest
4.55
3.34
1.87
6.97
6.85
4.78
3.53
2.24
1.62
0.93
0.70
Minority Interest
0.00
0.00
0.01
0.01
0.00
-0.01
0.00
0.01
0.00
-0.01
0.02
PAT Margin
2.80%
2.23%
1.40%
5.24%
5.77%
5.17%
3.92%
2.84%
2.83%
1.75%
1.37%
PAT Growth
13.75%
77.66%
-73.07%
1.90%
43.61%
35.13%
56.89%
38.89%
76.09%
27.78%
 
EPS
2.57
1.89
1.06
3.94
3.87
2.69
1.99
1.27
0.92
0.52
0.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
58.26
53.01
52.32
40.44
32.40
28.14
25.35
19.33
13.02
12.62
Share Capital
13.01
12.81
10.25
9.55
7.72
7.72
7.72
6.26
5.47
5.47
Total Reserves
44.41
40.20
42.07
28.95
22.85
20.41
17.63
11.61
7.55
7.15
Non-Current Liabilities
3.74
9.37
7.69
10.68
7.61
7.38
1.79
0.50
0.40
0.80
Secured Loans
2.32
6.12
6.48
9.17
7.07
7.36
1.72
0.40
0.20
0.35
Unsecured Loans
0.00
0.00
0.01
0.01
0.01
0.00
0.00
0.00
0.00
0.19
Long Term Provisions
0.02
0.02
0.02
0.02
0.04
0.03
0.03
0.03
0.03
0.03
Current Liabilities
73.68
61.66
66.89
55.96
55.97
37.95
43.50
26.31
19.51
23.40
Trade Payables
40.19
33.35
39.11
33.24
36.34
20.87
23.53
15.15
11.40
12.42
Other Current Liabilities
10.05
7.83
6.82
5.48
6.19
4.95
2.18
0.72
0.98
1.08
Short Term Borrowings
21.85
19.23
19.04
15.22
12.57
10.65
16.62
9.95
6.22
9.08
Short Term Provisions
1.58
1.25
1.93
2.02
0.87
1.48
1.17
0.49
0.91
0.82
Total Liabilities
135.52
123.88
126.75
106.94
95.84
73.33
70.49
46.00
32.80
36.67
Net Block
32.24
35.22
36.14
28.61
32.14
6.31
6.43
6.47
5.84
6.34
Gross Block
59.22
56.62
51.89
39.53
37.33
8.43
7.91
7.26
10.87
10.46
Accumulated Depreciation
26.98
21.40
15.76
10.92
5.19
2.12
1.48
0.78
5.03
4.12
Non Current Assets
42.23
39.62
40.65
33.64
36.53
28.41
19.82
14.12
11.83
12.09
Capital Work in Progress
5.19
0.34
0.03
0.36
0.15
16.55
5.36
1.26
0.13
0.09
Non Current Investment
0.69
0.49
0.56
1.12
0.56
0.76
0.88
0.66
0.28
0.28
Long Term Loans & Adv.
4.11
3.57
3.92
3.56
3.68
4.78
7.15
5.72
5.59
5.38
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
93.29
83.78
86.10
73.31
59.31
44.91
50.68
31.89
20.97
24.58
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
33.43
35.39
30.80
18.08
16.62
8.75
8.95
7.68
5.14
5.95
Sundry Debtors
44.46
34.00
42.61
35.37
25.10
20.76
28.63
14.80
10.39
11.98
Cash & Bank
2.22
5.78
2.88
6.20
5.25
2.93
3.34
4.70
2.21
2.27
Other Current Assets
13.18
1.30
2.33
3.29
12.34
12.48
9.75
4.70
3.22
4.37
Short Term Loans & Adv.
10.55
7.31
7.48
10.36
9.72
10.21
7.88
2.67
1.58
2.52
Net Current Assets
19.61
22.12
19.21
17.35
3.34
6.96
7.18
5.58
1.46
1.18
Total Assets
135.52
123.40
126.75
106.95
95.84
73.32
70.50
46.01
32.81
36.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
4.84
10.14
2.46
-2.07
13.91
14.92
-8.39
-4.08
4.60
3.07
PBT
4.62
2.73
9.74
9.56
6.88
5.03
3.39
2.40
1.38
1.06
Adjustment
7.06
8.91
6.19
6.69
2.94
1.42
0.92
0.87
1.48
1.28
Changes in Working Capital
-5.49
0.51
-10.50
-16.77
6.46
9.69
-12.19
-6.52
2.04
1.03
Cash after chg. in Working capital
6.20
12.14
5.44
-0.52
16.27
16.14
-7.88
-3.25
4.89
3.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.36
-2.01
-2.98
-1.55
-2.36
-1.22
-0.51
-0.83
-0.29
-0.31
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
-6.85
-3.02
-11.06
-1.56
-11.16
-11.29
-4.27
-2.19
-0.35
-2.16
Net Fixed Assets
-7.45
-5.04
-12.03
-2.66
-12.49
-11.68
-4.76
2.26
-0.45
-2.16
Net Investments
-0.20
0.07
0.55
-0.56
0.21
0.12
-0.22
-0.39
-1.10
0.00
Others
0.80
1.95
0.42
1.66
1.12
0.27
0.71
-4.06
1.20
0.00
Cash from Financing Activity
-1.61
-4.56
5.42
4.37
-0.13
-2.15
10.89
7.36
-4.30
-0.62
Net Cash Inflow / Outflow
-3.62
2.56
-3.18
0.74
2.62
1.48
-1.77
1.09
-0.05
0.29
Opening Cash & Equivalents
4.38
1.82
5.00
4.26
1.64
0.16
1.92
0.83
2.27
1.98
Closing Cash & Equivalent
0.76
4.38
1.82
5.00
4.26
1.64
0.16
1.92
2.21
2.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
35.51
41.38
40.84
32.25
39.58
36.43
32.82
28.53
23.78
23.04
ROA
2.58%
1.49%
5.96%
6.76%
5.66%
4.91%
3.85%
4.11%
2.66%
1.97%
ROE
6.05%
3.55%
15.35%
19.84%
16.29%
13.20%
10.37%
10.49%
7.22%
5.60%
ROCE
8.37%
6.62%
15.29%
17.99%
15.80%
13.35%
11.61%
12.15%
9.59%
7.82%
Fixed Asset Turnover
2.59
2.47
2.91
3.09
4.03
11.02
10.47
6.42
4.97
5.63
Receivable days
95.41
104.40
106.85
92.98
90.72
100.13
99.83
79.08
76.98
76.17
Inventory Days
83.69
90.20
66.98
53.36
50.20
35.90
38.24
40.24
38.16
42.98
Payable days
134.52
153.90
153.74
168.30
163.01
99.20
92.52
82.80
77.20
73.25
Cash Conversion Cycle
44.57
40.69
20.09
-21.96
-22.09
36.82
45.54
36.51
37.93
45.90
Total Debt/Equity
0.49
0.54
0.56
0.70
0.71
0.69
0.74
0.58
0.52
0.81
Interest Cover
2.92
2.02
6.94
8.05
8.68
5.62
4.76
4.91
3.08
2.55

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Vipul Organics begins fulfilling first commercial order for newly developed organic intermediate
    20th Aug 2025, 15:50 PM

    The first export shipment has already been despatched worth almost Rs 1 crore

    Read More
  • Vipul Organics - Quarterly Results
    14th Aug 2025, 19:47 PM

    Read More
  • Vipul Organics gets first commercial order for newly developed organic intermediate
    17th Jun 2025, 14:30 PM

    This marks a strategic expansion into a new product category and new industry vertical

    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.