Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Lubricants

Rating :
N/A

BSE: 590005 | NSE: VEEDOL

1614.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1610.00
  •  1640.00
  •  1566.00
  •  1582.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13100
  •  208.64
  •  2800.00
  •  1305.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,615.60
  • 17.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,544.04
  • 3.46%
  • 2.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.29%
  • 1.15%
  • 26.87%
  • FII
  • DII
  • Others
  • 1.26%
  • 1.12%
  • 5.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.41
  • 7.96
  • 7.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.74
  • 4.15
  • 2.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.03
  • 6.08
  • 5.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.38
  • 16.92
  • 17.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.01
  • 3.06
  • 3.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.90
  • 12.54
  • 12.85

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
65.15
P/E Ratio
27.57
Revenue
1553
EBITDA
92
Net Income
111
ROA
11.7
P/B Ratio
4.39
ROE
15.85
FCFF
127.88
FCFF Yield
4.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
482.42
496.45
-2.83%
476.22
474.18
0.43%
478.87
473.74
1.08%
486.82
469.91
3.60%
Expenses
444.31
454.84
-2.32%
430.07
432.61
-0.59%
437.47
435.21
0.52%
439.58
429.09
2.44%
EBITDA
38.11
41.61
-8.41%
46.15
41.57
11.02%
41.40
38.53
7.45%
47.24
40.82
15.73%
EBIDTM
7.90%
8.38%
9.69%
8.77%
8.65%
8.13%
9.70%
8.69%
Other Income
4.72
3.98
18.59%
3.38
5.04
-32.94%
7.82
4.77
63.94%
8.16
4.26
91.55%
Interest
0.94
0.85
10.59%
1.18
0.34
247.06%
0.68
0.32
112.50%
0.28
0.31
-9.68%
Depreciation
6.92
3.87
78.81%
8.30
3.82
117.28%
5.11
3.77
35.54%
3.77
3.73
1.07%
PBT
28.41
40.87
-30.49%
40.05
42.45
-5.65%
43.43
39.21
10.76%
51.35
41.04
25.12%
Tax
-0.38
11.03
-
11.48
9.89
16.08%
12.77
10.79
18.35%
12.53
8.25
51.88%
PAT
28.79
29.84
-3.52%
28.57
32.56
-12.25%
30.66
28.42
7.88%
38.82
32.79
18.39%
PATM
5.97%
6.01%
6.00%
6.87%
6.40%
6.00%
7.97%
6.98%
EPS
21.96
19.75
11.19%
20.35
20.73
-1.83%
21.83
18.36
18.90%
25.25
20.24
24.75%

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
1,924.33
1,931.19
1,853.80
1,535.71
1,258.48
1,316.59
1,379.47
1,274.69
1,129.78
973.64
1,037.24
Net Sales Growth
0.53%
4.17%
20.71%
22.03%
-4.41%
-4.56%
8.22%
12.83%
16.04%
-6.13%
 
Cost Of Goods Sold
1,145.18
1,213.86
1,235.45
971.99
696.72
719.90
817.05
747.22
640.00
561.43
674.88
Gross Profit
779.15
717.33
618.35
563.72
561.76
596.69
562.42
527.47
489.78
412.21
362.36
GP Margin
40.49%
37.14%
33.36%
36.71%
44.64%
45.32%
40.77%
41.38%
43.35%
42.34%
34.94%
Total Expenditure
1,751.43
1,762.24
1,711.63
1,388.45
1,094.40
1,178.71
1,248.91
1,135.84
994.07
860.41
957.06
Power & Fuel Cost
-
5.51
4.70
3.96
3.83
3.26
3.73
3.44
3.27
2.85
2.85
% Of Sales
-
0.29%
0.25%
0.26%
0.30%
0.25%
0.27%
0.27%
0.29%
0.29%
0.27%
Employee Cost
-
139.74
121.58
111.60
104.64
104.84
98.19
95.52
78.35
64.31
60.05
% Of Sales
-
7.24%
6.56%
7.27%
8.31%
7.96%
7.12%
7.49%
6.93%
6.61%
5.79%
Manufacturing Exp.
-
75.14
68.73
58.90
53.85
50.92
51.23
45.45
80.78
99.12
87.17
% Of Sales
-
3.89%
3.71%
3.84%
4.28%
3.87%
3.71%
3.57%
7.15%
10.18%
8.40%
General & Admin Exp.
-
239.18
201.46
169.01
181.46
218.54
195.91
174.92
121.75
52.48
24.79
% Of Sales
-
12.39%
10.87%
11.01%
14.42%
16.60%
14.20%
13.72%
10.78%
5.39%
2.39%
Selling & Distn. Exp.
-
53.17
53.46
49.14
32.15
55.54
59.45
51.21
50.21
53.67
86.26
% Of Sales
-
2.75%
2.88%
3.20%
2.55%
4.22%
4.31%
4.02%
4.44%
5.51%
8.32%
Miscellaneous Exp.
-
35.64
26.25
23.85
21.75
25.71
23.35
18.08
19.71
26.55
86.26
% Of Sales
-
1.85%
1.42%
1.55%
1.73%
1.95%
1.69%
1.42%
1.74%
2.73%
2.03%
EBITDA
172.90
168.95
142.17
147.26
164.08
137.88
130.56
138.85
135.71
113.23
80.18
EBITDA Margin
8.98%
8.75%
7.67%
9.59%
13.04%
10.47%
9.46%
10.89%
12.01%
11.63%
7.73%
Other Income
24.08
21.95
14.99
19.65
22.36
22.68
21.05
23.11
29.67
24.06
13.26
Interest
3.08
1.79
1.49
1.60
2.41
2.36
2.45
2.61
2.98
1.07
0.55
Depreciation
24.10
15.23
15.46
15.47
14.12
12.49
10.46
9.33
8.91
7.39
11.11
PBT
163.24
173.88
140.21
149.84
169.91
145.71
138.70
150.02
153.49
128.83
81.78
Tax
36.40
44.24
32.58
37.20
44.10
39.32
52.38
52.51
50.66
50.19
73.57
Tax Rate
22.30%
25.44%
23.24%
24.83%
25.95%
26.99%
37.76%
35.00%
33.01%
38.96%
31.69%
PAT
126.84
142.93
114.58
122.91
125.81
106.39
86.32
97.51
102.83
78.64
158.55
PAT before Minority Interest
126.84
142.93
114.58
122.91
125.81
106.39
86.32
97.51
102.83
78.64
158.55
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
6.59%
7.40%
6.18%
8.00%
10.00%
8.08%
6.26%
7.65%
9.10%
8.08%
15.29%
PAT Growth
2.61%
24.74%
-6.78%
-2.31%
18.25%
23.25%
-11.48%
-5.17%
30.76%
-50.40%
 
EPS
72.90
82.14
65.85
70.64
72.30
61.14
49.61
56.04
59.10
45.20
91.12

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
827.49
764.40
719.83
736.56
680.61
639.96
650.34
613.17
586.36
499.48
Share Capital
3.40
3.40
3.40
1.70
1.70
1.70
1.70
1.70
1.74
0.85
Total Reserves
824.09
761.00
716.43
734.86
678.91
638.26
648.64
611.47
584.62
498.63
Non-Current Liabilities
55.56
53.44
53.44
53.24
53.63
47.63
44.05
46.17
39.92
44.69
Secured Loans
0.00
0.00
0.00
0.00
0.00
1.15
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
31.66
28.93
29.33
29.73
27.05
22.10
19.73
20.60
16.89
17.14
Current Liabilities
819.25
769.81
742.27
688.32
747.92
717.57
679.92
286.00
219.52
193.75
Trade Payables
221.39
214.92
211.19
204.36
172.39
179.39
183.44
168.25
137.40
111.36
Other Current Liabilities
25.08
31.28
23.61
16.77
16.66
17.34
23.20
34.60
38.07
30.68
Short Term Borrowings
0.00
4.41
13.45
16.60
34.68
38.05
42.09
28.72
28.41
21.43
Short Term Provisions
572.78
519.20
494.02
450.59
524.19
482.79
431.19
54.43
15.64
30.28
Total Liabilities
1,702.30
1,587.65
1,515.54
1,478.12
1,482.16
1,405.16
1,374.31
945.34
845.80
737.92
Net Block
292.55
270.32
268.74
276.54
261.53
247.32
241.56
230.62
148.12
193.98
Gross Block
392.15
356.29
343.34
337.92
308.46
282.09
267.11
247.29
201.27
244.80
Accumulated Depreciation
99.60
85.97
74.60
61.38
46.93
34.77
25.55
16.67
53.15
50.82
Non Current Assets
385.14
356.79
347.90
359.17
355.45
327.28
325.44
308.46
241.01
198.29
Capital Work in Progress
10.17
1.74
3.41
4.05
11.79
1.78
3.27
0.44
1.52
0.00
Non Current Investment
73.34
69.86
70.05
74.12
77.13
70.93
69.43
65.61
68.07
0.41
Long Term Loans & Adv.
7.30
6.35
4.16
4.27
4.94
7.00
6.10
11.70
23.20
3.90
Other Non Current Assets
0.68
7.12
0.11
0.19
0.06
0.25
5.08
0.09
0.10
0.00
Current Assets
1,315.43
1,230.86
1,167.64
1,118.95
1,126.71
1,077.88
1,048.87
636.88
604.79
539.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.50
0.00
0.00
0.00
Inventories
278.96
303.70
289.93
286.05
200.74
189.34
189.44
201.46
161.86
156.07
Sundry Debtors
231.24
237.38
212.22
163.63
151.65
196.33
188.74
200.43
165.30
178.20
Cash & Bank
40.67
163.45
149.20
184.41
204.51
159.86
179.43
149.26
244.18
169.45
Other Current Assets
764.56
6.64
7.37
8.13
569.81
532.35
490.76
85.73
33.45
35.91
Short Term Loans & Adv.
752.19
519.69
508.92
476.73
561.73
522.65
485.73
83.10
29.96
34.30
Net Current Assets
496.18
461.05
425.37
430.63
378.79
360.31
368.95
350.88
385.27
345.88
Total Assets
1,700.57
1,587.65
1,515.54
1,478.12
1,482.16
1,405.16
1,374.31
945.34
845.80
737.92

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
155.50
103.48
93.44
69.33
132.83
79.25
94.47
34.94
126.63
80.32
PBT
187.17
147.16
160.11
185.43
145.71
138.70
150.02
153.49
136.64
232.12
Adjustment
-8.10
3.46
-3.36
-14.73
-3.29
-2.63
-4.57
-18.50
-12.12
3.78
Changes in Working Capital
16.72
-16.84
-30.66
-68.92
28.34
-2.04
4.64
-38.61
43.36
28.98
Cash after chg. in Working capital
195.79
133.78
126.09
101.78
170.76
134.03
150.09
96.38
167.88
264.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.29
-30.30
-32.65
-32.45
-37.93
-54.78
-55.62
-61.44
-52.13
-34.22
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
10.88
-150.34
Cash From Investing Activity
-91.81
5.73
37.31
38.47
-49.25
-1.06
-85.94
23.78
-6.84
44.86
Net Fixed Assets
-11.12
-2.82
-3.57
-7.44
-19.88
-12.40
-16.77
38.79
-13.74
-27.82
Net Investments
0.00
0.00
0.00
1.49
-1.24
-0.72
-2.56
-97.33
5.79
-63.56
Others
-80.69
8.55
40.88
44.42
-28.13
12.06
-66.61
82.32
1.11
136.24
Cash from Financing Activity
-85.21
-81.47
-142.25
-102.49
-80.22
-109.68
-58.17
-56.27
-36.32
-20.24
Net Cash Inflow / Outflow
-21.52
27.74
-11.50
5.31
3.36
-31.49
-49.64
2.45
83.47
104.94
Opening Cash & Equivalents
59.82
31.56
43.05
37.55
33.75
65.03
114.33
111.88
160.71
64.51
Closing Cash & Equivalent
38.86
59.82
31.56
43.05
37.55
33.75
65.03
114.33
244.18
169.45

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.)
486.76
449.65
423.43
433.27
400.36
1882.24
1912.76
1803.44
1684.94
1469.06
ROA
8.69%
7.38%
8.21%
8.50%
7.37%
6.21%
8.41%
11.48%
9.93%
23.63%
ROE
17.96%
15.44%
16.88%
17.76%
16.11%
13.38%
15.43%
17.15%
14.48%
36.04%
ROCE
23.67%
19.79%
21.76%
23.47%
21.24%
20.58%
22.88%
24.90%
22.88%
51.10%
Fixed Asset Turnover
5.32
5.56
4.67
4.08
4.46
5.02
5.10
5.80
5.10
5.87
Receivable days
42.99
42.21
43.13
43.65
48.24
50.94
54.12
51.33
55.14
54.10
Inventory Days
53.46
55.73
66.09
67.39
54.07
50.11
54.36
50.99
51.03
54.03
Payable days
65.60
62.94
78.02
98.69
66.43
63.22
67.52
63.33
57.50
47.70
Cash Conversion Cycle
30.85
34.99
31.19
12.35
35.88
37.83
40.96
39.00
48.67
60.44
Total Debt/Equity
0.00
0.01
0.02
0.02
0.05
0.06
0.06
0.05
0.05
0.04
Interest Cover
105.56
99.77
101.07
71.50
62.74
57.61
58.48
52.51
121.40
423.04

News Update:


  • Veedol Corporation reports 11% rise in Q3 consolidated net profit
    6th Feb 2025, 10:30 AM

    Total consolidated income of the company decreased marginally by 2.66% at Rs 487.14 crore for Q3FY25

    Read More
  • Veedol Corporation - Quarterly Results
    5th Feb 2025, 20:24 PM

    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.