Nifty
Sensex
:
:
18535.75
62365.55
23.00 (0.12%)
71.91 (0.12%)

Consumer Food

Rating :
72/99

BSE: 519156 | NSE: VADILALIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,776.33
  • 18.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,897.01
  • 0.05%
  • 5.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.73%
  • 9.91%
  • 22.23%
  • FII
  • DII
  • Others
  • 0.11%
  • 0.01%
  • 3.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.98
  • 4.97
  • 5.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.36
  • 15.47
  • 4.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.42
  • 23.34
  • 2.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.78
  • 13.89
  • 11.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.08
  • 4.01
  • 4.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.02
  • 21.95
  • 30.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
267.04
188.33
41.79%
391.19
166.35
135.16%
212.86
168.50
26.33%
130.18
98.55
32.10%
Expenses
222.86
163.42
36.37%
316.01
138.11
128.81%
172.98
140.58
23.05%
124.33
93.28
33.29%
EBITDA
44.19
24.90
77.47%
75.18
28.25
166.12%
39.88
27.92
42.84%
5.84
5.27
10.82%
EBIDTM
16.55%
13.22%
19.22%
16.98%
18.74%
16.57%
4.49%
5.34%
Other Income
3.91
3.48
12.36%
3.67
0.75
389.33%
1.68
5.23
-67.88%
2.40
4.40
-45.45%
Interest
2.79
4.64
-39.87%
4.61
4.76
-3.15%
5.47
5.36
2.05%
4.52
5.07
-10.85%
Depreciation
7.85
5.66
38.69%
7.16
6.43
11.35%
5.90
5.93
-0.51%
5.99
5.66
5.83%
PBT
37.45
18.09
107.02%
67.08
17.80
276.85%
30.20
21.86
38.15%
-2.26
-1.06
-
Tax
10.12
5.38
88.10%
17.61
5.10
245.29%
8.51
5.32
59.96%
0.14
0.13
7.69%
PAT
27.34
12.70
115.28%
49.46
12.70
289.45%
21.69
16.54
31.14%
-2.40
-1.19
-
PATM
10.24%
6.75%
12.64%
7.64%
10.19%
9.82%
-1.84%
-1.21%
EPS
38.03
17.67
115.22%
68.81
17.67
289.42%
30.18
23.01
31.16%
-3.33
-1.66
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,001.27
697.72
463.35
599.27
567.11
547.42
482.21
449.74
406.30
367.31
323.66
Net Sales Growth
61.05%
50.58%
-22.68%
5.67%
3.60%
13.52%
7.22%
10.69%
10.62%
13.49%
 
Cost Of Goods Sold
524.84
355.68
244.64
315.63
294.99
312.53
261.76
195.14
195.72
155.11
140.03
Gross Profit
476.43
342.04
218.71
283.64
272.12
234.89
220.45
254.60
210.58
212.20
183.63
GP Margin
47.58%
49.02%
47.20%
47.33%
47.98%
42.91%
45.72%
56.61%
51.83%
57.77%
56.74%
Total Expenditure
836.18
598.94
428.54
520.55
495.14
499.29
425.59
391.39
366.81
327.18
286.81
Power & Fuel Cost
-
33.64
27.50
35.33
34.45
32.05
30.66
29.99
28.05
29.69
26.63
% Of Sales
-
4.82%
5.94%
5.90%
6.07%
5.85%
6.36%
6.67%
6.90%
8.08%
8.23%
Employee Cost
-
68.82
54.72
62.41
53.76
39.20
28.74
22.84
19.58
18.68
14.91
% Of Sales
-
9.86%
11.81%
10.41%
9.48%
7.16%
5.96%
5.08%
4.82%
5.09%
4.61%
Manufacturing Exp.
-
51.27
42.91
49.95
49.05
44.78
37.87
84.46
74.51
75.53
63.73
% Of Sales
-
7.35%
9.26%
8.34%
8.65%
8.18%
7.85%
18.78%
18.34%
20.56%
19.69%
General & Admin Exp.
-
38.09
27.04
32.08
35.47
31.38
29.55
35.02
27.80
27.92
24.53
% Of Sales
-
5.46%
5.84%
5.35%
6.25%
5.73%
6.13%
7.79%
6.84%
7.60%
7.58%
Selling & Distn. Exp.
-
48.49
30.48
23.99
25.85
38.39
34.05
23.73
20.81
19.52
16.92
% Of Sales
-
6.95%
6.58%
4.00%
4.56%
7.01%
7.06%
5.28%
5.12%
5.31%
5.23%
Miscellaneous Exp.
-
2.95
1.25
1.17
1.57
0.96
2.96
0.21
0.35
0.73
16.92
% Of Sales
-
0.42%
0.27%
0.20%
0.28%
0.18%
0.61%
0.05%
0.09%
0.20%
0.02%
EBITDA
165.09
98.78
34.81
78.72
71.97
48.13
56.62
58.35
39.49
40.13
36.85
EBITDA Margin
16.49%
14.16%
7.51%
13.14%
12.69%
8.79%
11.74%
12.97%
9.72%
10.93%
11.39%
Other Income
11.66
8.41
17.16
9.63
10.87
6.25
3.58
1.07
3.15
1.56
7.25
Interest
17.39
19.38
21.44
16.72
14.07
15.31
15.98
21.45
25.73
25.25
24.82
Depreciation
26.90
23.97
22.85
23.69
16.90
16.13
14.93
13.52
13.16
12.91
11.08
PBT
132.47
63.83
7.68
47.94
51.86
22.94
29.29
24.44
3.74
3.54
8.21
Tax
36.38
19.13
3.06
6.56
18.50
7.28
10.23
9.74
1.35
1.27
3.20
Tax Rate
27.46%
29.97%
39.84%
13.68%
35.67%
31.73%
34.93%
39.85%
36.10%
35.88%
38.98%
PAT
96.09
44.70
4.63
41.38
33.36
15.66
19.09
14.70
2.39
2.27
5.03
PAT before Minority Interest
96.09
44.70
4.63
41.38
33.36
15.66
19.06
14.70
2.39
2.27
5.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.03
PAT Margin
9.60%
6.41%
1.00%
6.91%
5.88%
2.86%
3.96%
3.27%
0.59%
0.62%
1.55%
PAT Growth
135.80%
865.44%
-88.81%
24.04%
113.03%
-17.97%
29.86%
515.06%
5.29%
-54.87%
 
EPS
133.46
62.08
6.43
57.47
46.33
21.75
26.51
20.42
3.32
3.15
6.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
297.34
251.07
247.05
207.35
175.28
160.84
127.30
113.78
113.39
113.04
Share Capital
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
Total Reserves
290.15
243.88
239.86
200.17
168.09
153.65
120.11
106.59
106.20
105.85
Non-Current Liabilities
107.79
83.70
88.12
89.05
100.47
60.97
66.18
77.77
97.17
89.06
Secured Loans
51.84
36.65
37.03
41.86
51.68
22.00
38.07
53.81
73.32
68.35
Unsecured Loans
25.47
20.53
12.18
16.13
19.31
12.39
7.49
7.44
8.67
7.26
Long Term Provisions
3.92
2.57
1.96
2.01
1.28
1.55
1.33
1.16
0.98
0.54
Current Liabilities
217.89
232.41
238.48
180.30
163.37
191.61
172.47
177.78
165.69
150.33
Trade Payables
82.54
110.75
84.96
69.57
77.98
83.89
71.03
64.94
58.91
39.69
Other Current Liabilities
43.95
37.63
42.45
39.91
29.94
41.18
43.89
46.33
43.24
34.43
Short Term Borrowings
72.49
69.63
105.54
65.64
53.05
64.60
53.98
64.23
60.65
73.70
Short Term Provisions
18.90
14.40
5.53
5.19
2.40
1.93
3.58
2.27
2.90
2.51
Total Liabilities
623.33
567.49
573.97
477.02
439.44
413.74
366.30
369.68
376.33
352.52
Net Block
306.54
311.59
317.50
267.12
256.52
250.76
224.60
225.52
228.14
207.38
Gross Block
517.90
501.93
487.24
413.61
388.23
367.66
354.60
342.25
336.28
302.36
Accumulated Depreciation
211.36
190.34
169.74
146.49
131.71
116.89
130.00
116.73
108.14
94.97
Non Current Assets
320.84
325.35
340.04
295.41
277.32
265.12
239.41
241.52
247.15
240.22
Capital Work in Progress
2.77
5.30
8.65
13.20
7.29
4.52
0.52
0.61
4.18
16.31
Non Current Investment
0.62
0.56
0.75
0.77
0.77
0.77
0.40
0.14
0.10
0.07
Long Term Loans & Adv.
9.03
5.87
9.17
11.21
9.50
5.46
13.35
14.57
14.04
15.74
Other Non Current Assets
1.71
1.84
3.96
3.11
3.25
3.60
0.54
0.67
0.69
0.72
Current Assets
302.49
242.14
233.93
181.63
162.12
148.61
126.89
128.15
129.19
112.29
Current Investments
0.09
0.01
0.01
0.01
0.02
0.03
0.01
0.01
0.01
0.01
Inventories
165.19
141.13
154.53
127.04
102.16
122.76
93.71
97.32
101.11
88.02
Sundry Debtors
65.44
45.30
44.15
31.07
41.99
10.89
21.58
15.58
15.27
12.76
Cash & Bank
51.61
35.67
19.15
8.61
4.61
5.93
4.22
5.08
3.28
1.73
Other Current Assets
20.17
8.92
3.29
7.36
13.34
8.98
7.37
10.15
9.52
9.76
Short Term Loans & Adv.
9.13
11.10
12.79
7.53
7.73
6.90
4.07
6.48
6.24
6.52
Net Current Assets
84.60
9.73
-4.56
1.32
-1.25
-42.99
-45.58
-49.63
-36.50
-38.04
Total Assets
623.33
567.49
573.97
477.04
439.44
413.73
366.30
369.68
376.34
352.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
32.03
82.05
66.63
44.43
16.60
45.51
63.56
49.93
54.85
34.62
PBT
63.83
7.68
47.94
51.86
22.94
29.29
24.44
3.74
3.54
8.21
Adjustment
44.72
37.91
38.61
30.20
29.59
30.36
34.33
37.01
37.22
30.84
Changes in Working Capital
-64.88
38.67
-6.67
-22.70
-30.71
-7.42
8.71
10.61
14.48
-1.88
Cash after chg. in Working capital
43.67
84.26
79.88
59.36
21.83
52.23
67.48
51.36
55.24
37.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.64
-2.21
-13.26
-14.94
-5.23
-6.72
-3.92
-1.43
-0.38
-2.54
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
-19.93
-10.84
-67.25
-31.26
-24.03
-23.08
-11.28
-7.81
-21.22
-23.70
Net Fixed Assets
-7.27
-11.57
-52.37
-29.20
-21.17
-17.49
-12.10
-2.22
-21.74
-30.04
Net Investments
-0.14
0.19
-0.08
0.01
-1.34
-0.10
-0.21
0.00
0.11
0.00
Others
-12.52
0.54
-14.80
-2.07
-1.52
-5.49
1.03
-5.59
0.41
6.34
Cash from Financing Activity
7.84
-55.60
4.13
-9.58
6.11
-19.85
-52.92
-40.83
-32.99
-10.41
Net Cash Inflow / Outflow
19.94
15.62
3.51
3.59
-1.31
2.59
-0.65
1.29
0.64
0.51
Opening Cash & Equivalents
25.22
9.60
6.09
2.50
3.81
1.22
3.52
2.22
1.58
1.07
Closing Cash & Equivalent
45.16
25.22
9.60
6.09
2.50
3.81
2.87
3.52
2.22
1.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
308.99
244.62
239.03
183.80
139.18
119.09
93.24
73.84
71.18
69.61
ROA
7.51%
0.81%
7.87%
7.28%
3.67%
4.89%
4.00%
0.64%
0.62%
1.47%
ROE
22.47%
2.66%
27.23%
28.74%
16.88%
24.98%
24.49%
4.59%
4.49%
10.38%
ROCE
23.32%
8.77%
20.97%
25.98%
17.47%
23.19%
23.31%
13.96%
13.10%
15.88%
Fixed Asset Turnover
1.38
0.95
1.33
1.41
1.46
1.37
1.32
1.23
1.18
1.14
Receivable days
28.67
34.70
22.91
23.51
17.47
12.01
14.72
13.54
13.63
24.95
Inventory Days
79.31
114.69
85.75
73.76
74.32
80.03
75.69
87.10
91.94
85.87
Payable days
99.18
146.00
54.95
55.16
62.70
57.56
47.17
49.94
47.75
54.32
Cash Conversion Cycle
8.80
3.39
53.71
42.11
29.09
34.47
43.24
50.71
57.82
56.50
Total Debt/Equity
0.78
0.82
1.01
1.05
1.36
1.36
1.82
2.86
3.25
3.44
Interest Cover
4.29
1.36
3.87
4.69
2.50
2.83
2.14
1.15
1.14
1.33

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.