Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Consumer Food

Rating :
48/99

BSE: 519156 | NSE: VADILALIND

1065.75
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1074.80
  •  1075.00
  •  1051.05
  •  1059.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8788
  •  93.18
  •  1267.00
  •  745.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 764.79
  • 26.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 906.90
  • N/A
  • 4.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.72%
  • 0.00%
  • 24.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 10.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.66
  • 5.91
  • 3.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.73
  • 6.17
  • 10.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.33
  • 23.00
  • 38.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.19
  • 13.55
  • 9.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.67
  • 4.41
  • 3.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.39
  • 22.20
  • 29.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
166.35
73.33
126.85%
168.50
97.71
72.45%
98.55
96.18
2.46%
123.41
147.02
-16.06%
Expenses
138.10
78.56
75.79%
140.58
107.08
31.29%
93.28
95.12
-1.93%
115.93
125.18
-7.39%
EBITDA
28.25
-5.23
-
27.92
-9.36
-
5.27
1.06
397.17%
7.49
21.84
-65.71%
EBIDTM
16.98%
-7.14%
16.57%
-9.58%
5.34%
1.11%
6.07%
14.85%
Other Income
0.75
1.84
-59.24%
5.23
2.63
98.86%
4.40
1.70
158.82%
5.08
2.73
86.08%
Interest
4.76
5.68
-16.20%
5.36
5.58
-3.94%
5.07
3.56
42.42%
5.34
3.35
59.40%
Depreciation
6.43
5.71
12.61%
5.93
6.22
-4.66%
5.66
5.73
-1.22%
5.55
5.78
-3.98%
PBT
17.80
-14.79
-
21.86
-18.54
-
-1.06
-6.52
-
1.67
15.43
-89.18%
Tax
5.10
-3.39
-
5.32
-4.49
-
0.13
-1.47
-
0.99
-7.37
-
PAT
12.71
-11.40
-
16.54
-14.04
-
-1.19
-5.06
-
0.68
22.80
-97.02%
PATM
7.64%
-15.55%
9.82%
-14.37%
-1.21%
-5.26%
0.55%
15.51%
EPS
17.67
-15.86
-
23.01
-19.53
-
-1.66
-7.03
-
0.95
31.72
-97.01%

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
556.81
599.27
567.11
547.42
482.21
449.74
406.30
367.31
323.66
284.27
238.30
Net Sales Growth
34.42%
5.67%
3.60%
13.52%
7.22%
10.69%
10.62%
13.49%
13.86%
19.29%
 
Cost Of Goods Sold
286.21
315.63
294.99
312.53
261.76
195.14
195.72
155.11
140.03
125.78
143.36
Gross Profit
270.60
283.64
272.12
234.89
220.45
254.60
210.58
212.20
183.63
158.49
94.94
GP Margin
48.60%
47.33%
47.98%
42.91%
45.72%
56.61%
51.83%
57.77%
56.74%
55.75%
39.84%
Total Expenditure
487.89
520.55
495.14
499.29
425.59
391.39
366.81
327.18
286.81
248.62
214.55
Power & Fuel Cost
-
35.33
34.45
32.05
30.66
29.99
28.05
29.69
26.63
23.03
18.80
% Of Sales
-
5.90%
6.07%
5.85%
6.36%
6.67%
6.90%
8.08%
8.23%
8.10%
7.89%
Employee Cost
-
62.41
53.76
39.20
28.74
22.84
19.58
18.68
14.91
12.89
10.80
% Of Sales
-
10.41%
9.48%
7.16%
5.96%
5.08%
4.82%
5.09%
4.61%
4.53%
4.53%
Manufacturing Exp.
-
49.95
49.05
44.78
37.87
84.46
74.51
75.53
63.73
52.89
13.54
% Of Sales
-
8.34%
8.65%
8.18%
7.85%
18.78%
18.34%
20.56%
19.69%
18.61%
5.68%
General & Admin Exp.
-
32.08
35.47
31.38
29.55
35.02
27.80
27.92
24.53
19.49
16.23
% Of Sales
-
5.35%
6.25%
5.73%
6.13%
7.79%
6.84%
7.60%
7.58%
6.86%
6.81%
Selling & Distn. Exp.
-
23.99
25.85
38.39
34.05
23.73
20.81
19.52
16.92
13.93
11.62
% Of Sales
-
4.00%
4.56%
7.01%
7.06%
5.28%
5.12%
5.31%
5.23%
4.90%
4.88%
Miscellaneous Exp.
-
1.17
1.57
0.96
2.96
0.21
0.35
0.73
0.05
0.61
11.62
% Of Sales
-
0.20%
0.28%
0.18%
0.61%
0.05%
0.09%
0.20%
0.02%
0.21%
0.09%
EBITDA
68.93
78.72
71.97
48.13
56.62
58.35
39.49
40.13
36.85
35.65
23.75
EBITDA Margin
12.38%
13.14%
12.69%
8.79%
11.74%
12.97%
9.72%
10.93%
11.39%
12.54%
9.97%
Other Income
15.46
9.63
10.87
6.25
3.58
1.07
3.15
1.56
7.25
2.90
3.44
Interest
20.53
16.72
14.07
15.31
15.98
21.45
25.73
25.25
24.82
19.90
12.04
Depreciation
23.57
23.69
16.90
16.13
14.93
13.52
13.16
12.91
11.08
9.40
8.07
PBT
40.27
47.94
51.86
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
Tax
11.54
6.56
18.50
7.28
10.23
9.74
1.35
1.27
3.20
3.45
2.38
Tax Rate
28.66%
13.68%
35.67%
31.73%
34.93%
39.85%
36.10%
35.88%
38.98%
37.30%
33.62%
PAT
28.74
41.38
33.36
15.66
19.09
14.70
2.39
2.27
5.03
5.80
4.69
PAT before Minority Interest
28.74
41.38
33.36
15.66
19.06
14.70
2.39
2.27
5.00
5.80
4.70
Minority Interest
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.03
0.00
-0.01
PAT Margin
5.16%
6.91%
5.88%
2.86%
3.96%
3.27%
0.59%
0.62%
1.55%
2.04%
1.97%
PAT Growth
473.25%
24.04%
113.03%
-17.97%
29.86%
515.06%
5.29%
-54.87%
-13.28%
23.67%
 
EPS
39.92
57.47
46.33
21.75
26.51
20.42
3.32
3.15
6.99
8.06
6.51

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
247.05
207.35
175.28
160.84
127.30
113.78
113.39
113.04
109.88
42.71
Share Capital
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
Total Reserves
239.86
200.17
168.09
153.65
120.11
106.59
106.20
105.85
102.70
35.53
Non-Current Liabilities
88.12
89.05
100.47
60.97
66.18
77.77
97.17
89.06
94.76
70.91
Secured Loans
37.03
41.86
51.68
22.00
38.07
53.81
73.32
68.35
61.25
58.20
Unsecured Loans
12.18
16.13
19.31
12.39
7.49
7.44
8.67
7.26
22.22
4.77
Long Term Provisions
1.96
2.01
1.28
1.55
1.33
1.16
0.98
0.54
0.34
0.12
Current Liabilities
238.48
180.30
163.37
191.61
172.47
177.78
165.69
150.33
124.50
108.43
Trade Payables
84.96
69.57
77.98
83.89
71.03
64.94
58.91
39.69
44.86
17.87
Other Current Liabilities
42.45
39.91
29.94
41.18
43.89
46.33
43.24
34.43
27.12
19.38
Short Term Borrowings
105.54
65.64
53.05
64.60
53.98
64.23
60.65
73.70
49.75
68.64
Short Term Provisions
5.53
5.19
2.40
1.93
3.58
2.27
2.90
2.51
2.78
2.53
Total Liabilities
573.97
477.02
439.44
413.74
366.30
369.68
376.33
352.52
329.22
222.13
Net Block
317.50
267.12
256.52
250.76
224.60
225.52
228.14
207.38
196.32
96.65
Gross Block
487.24
413.61
388.23
367.66
354.60
342.25
336.28
302.36
280.17
152.02
Accumulated Depreciation
169.74
146.49
131.71
116.89
130.00
116.73
108.14
94.97
83.86
55.37
Non Current Assets
340.04
295.41
277.32
265.12
239.41
241.52
247.15
240.22
214.48
131.64
Capital Work in Progress
8.65
13.20
7.29
4.52
0.52
0.61
4.18
16.31
8.28
19.08
Non Current Investment
0.75
0.77
0.77
0.77
0.40
0.14
0.10
0.07
0.05
0.05
Long Term Loans & Adv.
9.17
11.21
9.50
5.46
13.35
14.57
14.04
15.74
9.22
15.20
Other Non Current Assets
3.96
3.11
3.25
3.60
0.54
0.67
0.69
0.72
0.60
0.66
Current Assets
233.93
181.63
162.12
148.61
126.89
128.15
129.19
112.29
114.75
90.49
Current Investments
0.01
0.01
0.02
0.03
0.01
0.01
0.01
0.01
0.01
0.02
Inventories
154.53
127.04
102.16
122.76
93.71
97.32
101.11
88.02
67.79
56.31
Sundry Debtors
44.15
31.07
41.99
10.89
21.58
15.58
15.27
12.76
32.50
23.48
Cash & Bank
19.15
8.61
4.61
5.93
4.22
5.08
3.28
1.73
2.16
1.30
Other Current Assets
16.08
7.36
5.61
2.08
7.37
10.15
9.52
9.76
12.30
9.39
Short Term Loans & Adv.
12.79
7.53
7.73
6.90
4.07
6.48
6.24
6.52
6.58
5.80
Net Current Assets
-4.56
1.32
-1.25
-42.99
-45.58
-49.63
-36.50
-38.04
-9.75
-17.93
Total Assets
573.97
477.04
439.44
413.73
366.30
369.68
376.34
352.51
329.23
222.13

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
66.63
44.43
16.60
45.51
63.56
49.93
54.85
34.62
53.23
11.41
PBT
47.94
51.86
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
Adjustment
38.61
30.20
29.59
30.36
34.33
37.01
37.22
30.84
26.97
17.68
Changes in Working Capital
-6.67
-22.70
-30.71
-7.42
8.71
10.61
14.48
-1.88
18.75
-9.79
Cash after chg. in Working capital
79.88
59.36
21.83
52.23
67.48
51.36
55.24
37.16
54.97
14.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.26
-14.94
-5.23
-6.72
-3.92
-1.43
-0.38
-2.54
-1.74
-3.55
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
-67.25
-31.26
-24.03
-23.08
-11.28
-7.81
-21.22
-23.70
-33.34
-45.63
Net Fixed Assets
-52.37
-29.20
-21.17
-17.49
-12.10
-2.22
-21.74
-30.04
-117.30
-39.42
Net Investments
-0.08
0.01
-1.34
-0.10
-0.21
0.00
0.11
0.00
0.01
0.00
Others
-14.80
-2.07
-1.52
-5.49
1.03
-5.59
0.41
6.34
83.95
-6.21
Cash from Financing Activity
4.13
-9.58
6.11
-19.85
-52.92
-40.83
-32.99
-10.41
-20.09
33.54
Net Cash Inflow / Outflow
3.51
3.59
-1.31
2.59
-0.65
1.29
0.64
0.51
-0.21
-0.68
Opening Cash & Equivalents
6.09
2.50
3.81
1.22
3.52
2.22
1.58
1.07
1.28
1.87
Closing Cash & Equivalent
9.60
6.09
2.50
3.81
2.87
3.52
2.22
1.58
1.07
1.19

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.)
239.03
183.80
139.18
119.09
93.24
73.84
71.18
69.61
64.51
58.29
ROA
7.87%
7.28%
3.67%
4.89%
4.00%
0.64%
0.62%
1.47%
2.10%
2.28%
ROE
27.23%
28.74%
16.88%
24.98%
24.49%
4.59%
4.49%
10.38%
13.13%
11.77%
ROCE
21.40%
25.98%
17.47%
23.19%
23.31%
13.96%
13.10%
15.88%
15.53%
12.27%
Fixed Asset Turnover
1.33
1.41
1.46
1.37
1.32
1.23
1.18
1.14
1.33
1.89
Receivable days
22.91
23.51
17.47
12.01
14.72
13.54
13.63
24.95
35.45
42.93
Inventory Days
85.75
73.76
74.32
80.03
75.69
87.10
91.94
85.87
78.58
85.71
Payable days
54.95
55.16
62.70
57.56
47.17
49.94
47.75
54.32
46.78
35.66
Cash Conversion Cycle
53.71
42.11
29.09
34.47
43.24
50.71
57.82
56.50
67.25
92.99
Total Debt/Equity
0.94
1.05
1.36
1.36
1.82
2.86
3.25
3.44
3.18
3.33
Interest Cover
3.87
4.69
2.50
2.83
2.14
1.15
1.14
1.33
1.46
1.59

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.