Nifty
Sensex
:
:
22212.70
73142.80
-4.75 (-0.02%)
-15.44 (-0.02%)

Consumer Food

Rating :
58/99

BSE: 519156 | NSE: VADILALIND

3688.55
23-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  3689.00
  •  3717.70
  •  3666.05
  •  3684.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6205
  •  228.88
  •  3929.95
  •  1798.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,650.48
  • 18.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,688.77
  • 0.04%
  • 6.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.73%
  • 9.65%
  • 23.04%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.00%
  • 2.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.16
  • 13.28
  • 31.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.77
  • 17.21
  • 35.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.47
  • 23.62
  • 175.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.75
  • 14.95
  • 19.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.88
  • 4.24
  • 5.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.81
  • 22.02
  • 17.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
174.26
143.38
21.54%
288.71
267.04
8.11%
410.91
391.19
5.04%
256.25
212.86
20.38%
Expenses
162.97
148.96
9.41%
229.76
222.86
3.10%
306.70
316.01
-2.95%
207.51
172.98
19.96%
EBITDA
11.29
-5.58
-
58.95
44.18
33.43%
104.20
75.18
38.60%
48.74
39.88
22.22%
EBIDTM
6.48%
-3.89%
20.42%
16.54%
25.36%
19.22%
19.02%
18.74%
Other Income
3.84
3.78
1.59%
4.37
3.91
11.76%
1.65
3.67
-55.04%
2.41
1.68
43.45%
Interest
3.77
3.73
1.07%
4.32
2.79
54.84%
5.56
4.61
20.61%
4.72
5.47
-13.71%
Depreciation
8.38
6.45
29.92%
8.78
7.85
11.85%
8.52
7.16
18.99%
8.42
5.90
42.71%
PBT
2.98
-11.98
-
50.22
37.45
34.10%
91.77
67.08
36.81%
38.01
30.20
25.86%
Tax
-6.26
-2.69
-
12.17
10.12
20.26%
20.76
17.61
17.89%
9.22
8.51
8.34%
PAT
9.24
-9.29
-
38.05
27.33
39.22%
71.01
49.46
43.57%
28.78
21.69
32.69%
PATM
5.30%
-6.48%
13.18%
10.23%
17.28%
12.64%
11.23%
10.19%
EPS
12.85
-12.92
-
52.92
38.02
39.19%
98.79
68.81
43.57%
40.04
30.18
32.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,130.13
1,057.86
697.72
463.35
599.27
567.11
547.42
482.21
449.74
406.30
367.31
Net Sales Growth
11.40%
51.62%
50.58%
-22.68%
5.67%
3.60%
13.52%
7.22%
10.69%
10.62%
 
Cost Of Goods Sold
584.75
560.50
355.68
244.64
315.63
294.99
312.53
261.76
195.14
195.72
155.11
Gross Profit
545.38
497.35
342.04
218.71
283.64
272.12
234.89
220.45
254.60
210.58
212.20
GP Margin
48.26%
47.01%
49.02%
47.20%
47.33%
47.98%
42.91%
45.72%
56.61%
51.83%
57.77%
Total Expenditure
906.94
898.67
598.94
428.54
520.55
495.14
499.29
425.59
391.39
366.81
327.18
Power & Fuel Cost
-
45.66
33.64
27.50
35.33
34.45
32.05
30.66
29.99
28.05
29.69
% Of Sales
-
4.32%
4.82%
5.94%
5.90%
6.07%
5.85%
6.36%
6.67%
6.90%
8.08%
Employee Cost
-
94.04
68.82
54.72
62.41
53.76
39.20
28.74
22.84
19.58
18.68
% Of Sales
-
8.89%
9.86%
11.81%
10.41%
9.48%
7.16%
5.96%
5.08%
4.82%
5.09%
Manufacturing Exp.
-
70.27
52.77
42.91
49.95
49.05
44.78
37.87
84.46
74.51
75.53
% Of Sales
-
6.64%
7.56%
9.26%
8.34%
8.65%
8.18%
7.85%
18.78%
18.34%
20.56%
General & Admin Exp.
-
50.53
36.54
27.04
32.08
35.47
31.38
29.55
35.02
27.80
27.92
% Of Sales
-
4.78%
5.24%
5.84%
5.35%
6.25%
5.73%
6.13%
7.79%
6.84%
7.60%
Selling & Distn. Exp.
-
69.34
48.55
30.48
23.99
25.85
38.39
34.05
23.73
20.81
19.52
% Of Sales
-
6.55%
6.96%
6.58%
4.00%
4.56%
7.01%
7.06%
5.28%
5.12%
5.31%
Miscellaneous Exp.
-
8.32
2.95
1.25
1.17
1.57
0.96
2.96
0.21
0.35
19.52
% Of Sales
-
0.79%
0.42%
0.27%
0.20%
0.28%
0.18%
0.61%
0.05%
0.09%
0.20%
EBITDA
223.18
159.19
98.78
34.81
78.72
71.97
48.13
56.62
58.35
39.49
40.13
EBITDA Margin
19.75%
15.05%
14.16%
7.51%
13.14%
12.69%
8.79%
11.74%
12.97%
9.72%
10.93%
Other Income
12.27
17.10
8.41
17.16
9.63
10.87
6.25
3.58
1.07
3.15
1.56
Interest
18.37
15.85
19.38
21.44
16.72
14.07
15.31
15.98
21.45
25.73
25.25
Depreciation
34.10
29.88
23.97
22.85
23.69
16.90
16.13
14.93
13.52
13.16
12.91
PBT
182.98
130.56
63.83
7.68
47.94
51.86
22.94
29.29
24.44
3.74
3.54
Tax
35.89
34.26
19.13
3.06
6.56
18.50
7.28
10.23
9.74
1.35
1.27
Tax Rate
19.61%
26.24%
29.97%
39.84%
13.68%
35.67%
31.73%
34.93%
39.85%
36.10%
35.88%
PAT
147.08
96.30
44.70
4.63
41.38
33.36
15.66
19.09
14.70
2.39
2.27
PAT before Minority Interest
147.08
96.30
44.70
4.63
41.38
33.36
15.66
19.06
14.70
2.39
2.27
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
PAT Margin
13.01%
9.10%
6.41%
1.00%
6.91%
5.88%
2.86%
3.96%
3.27%
0.59%
0.62%
PAT Growth
64.91%
115.44%
865.44%
-88.81%
24.04%
113.03%
-17.97%
29.86%
515.06%
5.29%
 
EPS
204.28
133.75
62.08
6.43
57.47
46.33
21.75
26.51
20.42
3.32
3.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
397.27
297.34
251.07
247.05
207.35
175.28
160.84
127.30
113.78
113.39
Share Capital
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
Total Reserves
390.08
290.15
243.88
239.86
200.17
168.09
153.65
120.11
106.59
106.20
Non-Current Liabilities
164.92
107.79
83.70
88.12
89.05
100.47
60.97
66.18
77.77
97.17
Secured Loans
47.24
51.84
36.65
37.03
41.86
51.68
22.00
38.07
53.81
73.32
Unsecured Loans
12.44
25.47
20.53
12.18
16.13
19.31
12.39
7.49
7.44
8.67
Long Term Provisions
4.77
3.92
2.57
1.96
2.01
1.28
1.55
1.33
1.16
0.98
Current Liabilities
275.40
217.89
232.41
238.48
180.30
163.37
191.61
172.47
177.78
165.69
Trade Payables
89.71
82.54
110.75
84.96
69.57
77.98
83.89
71.03
64.94
58.91
Other Current Liabilities
63.36
43.95
37.63
42.45
39.91
29.94
41.18
43.89
46.33
43.24
Short Term Borrowings
115.04
72.49
69.63
105.54
65.64
53.05
64.60
53.98
64.23
60.65
Short Term Provisions
7.29
18.90
14.40
5.53
5.19
2.40
1.93
3.58
2.27
2.90
Total Liabilities
837.90
623.33
567.49
573.97
477.02
439.44
413.74
366.30
369.68
376.33
Net Block
403.04
306.54
311.59
317.50
267.12
256.52
250.76
224.60
225.52
228.14
Gross Block
627.71
517.90
501.93
487.24
413.61
388.23
367.66
354.60
342.25
336.28
Accumulated Depreciation
224.67
211.36
190.34
169.74
146.49
131.71
116.89
130.00
116.73
108.14
Non Current Assets
440.46
321.14
325.35
340.04
295.41
277.32
265.12
239.41
241.52
247.15
Capital Work in Progress
19.57
2.77
5.30
8.65
13.20
7.29
4.52
0.52
0.61
4.18
Non Current Investment
5.40
0.62
0.56
0.75
0.77
0.77
0.77
0.40
0.14
0.10
Long Term Loans & Adv.
8.78
9.33
5.87
9.17
11.21
9.50
5.46
13.35
14.57
14.04
Other Non Current Assets
3.49
1.71
1.84
3.96
3.11
3.25
3.60
0.54
0.67
0.69
Current Assets
397.44
302.19
242.14
233.93
181.63
162.12
148.61
126.89
128.15
129.19
Current Investments
0.08
0.09
0.01
0.01
0.01
0.02
0.03
0.01
0.01
0.01
Inventories
255.70
165.19
141.13
154.53
127.04
102.16
122.76
93.71
97.32
101.11
Sundry Debtors
77.45
65.44
45.30
44.15
31.07
41.99
10.89
21.58
15.58
15.27
Cash & Bank
37.46
51.61
35.67
19.15
8.61
4.61
5.93
4.22
5.08
3.28
Other Current Assets
26.74
11.04
8.92
3.29
14.89
13.34
8.98
7.37
10.15
9.52
Short Term Loans & Adv.
16.59
8.83
11.10
12.79
7.53
7.73
6.90
4.07
6.48
6.24
Net Current Assets
122.05
84.30
9.73
-4.56
1.32
-1.25
-42.99
-45.58
-49.63
-36.50
Total Assets
837.90
623.33
567.49
573.97
477.04
439.44
413.73
366.30
369.68
376.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
39.48
32.03
82.05
66.63
44.43
16.60
45.51
63.56
49.93
54.85
PBT
130.56
63.83
7.68
47.94
51.86
22.94
29.29
24.44
3.74
3.54
Adjustment
51.72
44.72
37.91
38.61
30.20
29.59
30.36
34.33
37.01
37.22
Changes in Working Capital
-99.35
-64.88
38.67
-6.67
-22.70
-30.71
-7.42
8.71
10.61
14.48
Cash after chg. in Working capital
82.93
43.67
84.26
79.88
59.36
21.83
52.23
67.48
51.36
55.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.45
-11.64
-2.21
-13.26
-14.94
-5.23
-6.72
-3.92
-1.43
-0.38
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
-61.88
-19.93
-10.84
-67.25
-31.26
-24.03
-23.08
-11.28
-7.81
-21.22
Net Fixed Assets
-41.60
-7.27
-11.57
-52.37
-29.20
-21.17
-17.49
-12.10
-2.22
-21.74
Net Investments
-4.77
-0.14
0.19
-0.08
0.01
-1.34
-0.10
-0.21
0.00
0.11
Others
-15.51
-12.52
0.54
-14.80
-2.07
-1.52
-5.49
1.03
-5.59
0.41
Cash from Financing Activity
9.02
7.84
-55.60
4.13
-9.58
6.11
-19.85
-52.92
-40.83
-32.99
Net Cash Inflow / Outflow
-13.39
19.94
15.62
3.51
3.59
-1.31
2.59
-0.65
1.29
0.64
Opening Cash & Equivalents
45.16
25.22
9.60
6.09
2.50
3.81
1.22
3.52
2.22
1.58
Closing Cash & Equivalent
31.77
45.16
25.22
9.60
6.09
2.50
3.81
2.87
3.52
2.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
448.02
308.99
244.62
239.03
183.80
139.18
119.09
93.24
73.84
71.18
ROA
13.18%
7.51%
0.81%
7.87%
7.28%
3.67%
4.89%
4.00%
0.64%
0.62%
ROE
35.39%
22.47%
2.66%
27.23%
28.74%
16.88%
24.98%
24.49%
4.59%
4.49%
ROCE
31.80%
23.32%
8.77%
20.97%
25.98%
17.47%
23.19%
23.31%
13.96%
13.10%
Fixed Asset Turnover
1.86
1.38
0.95
1.33
1.41
1.46
1.37
1.32
1.23
1.18
Receivable days
24.43
28.67
34.70
22.91
23.51
17.47
12.01
14.72
13.54
13.63
Inventory Days
71.97
79.31
114.69
85.75
73.76
74.32
80.03
75.69
87.10
91.94
Payable days
56.08
99.18
146.00
54.95
55.16
62.70
57.56
47.17
49.94
47.75
Cash Conversion Cycle
40.32
8.80
3.39
53.71
42.11
29.09
34.47
43.24
50.71
57.82
Total Debt/Equity
0.64
0.78
0.82
1.01
1.05
1.36
1.36
1.82
2.86
3.25
Interest Cover
9.23
4.29
1.36
3.87
4.69
2.50
2.83
2.14
1.15
1.14

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.