Nifty
Sensex
:
:
14956.20
50441.07
18.10 (0.12%)
35.75 (0.07%)

Consumer Food

Rating :
51/99

BSE: 519156 | NSE: VADILALIND

917.60
08-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  920.00
  •  970.00
  •  911.50
  •  895.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  112269
  •  1055.15
  •  970.00
  •  380.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 638.93
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 781.04
  • N/A
  • 3.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.72%
  • 0.00%
  • 24.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 11.16%

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
  • 28.50
  • 15.95
  • 10.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 4.73
  • 3.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.59
  • 18.17
  • 22.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
98.55
96.18
2.46%
123.41
147.02
-16.06%
73.33
258.36
-71.62%
97.71
112.44
-13.10%
Expenses
93.28
95.12
-1.93%
115.93
125.18
-7.39%
78.56
193.17
-59.33%
107.08
114.70
-6.64%
EBITDA
5.27
1.06
397.17%
7.49
21.84
-65.71%
-5.23
65.19
-
-9.36
-2.26
-
EBIDTM
5.34%
1.11%
6.07%
14.85%
-7.14%
25.23%
-9.58%
-2.01%
Other Income
4.40
1.70
158.82%
5.08
2.73
86.08%
1.84
2.57
-28.40%
2.63
2.23
17.94%
Interest
5.07
3.56
42.42%
5.34
3.35
59.40%
5.68
4.23
34.28%
5.58
4.31
29.47%
Depreciation
5.66
5.73
-1.22%
5.55
5.78
-3.98%
5.71
5.96
-4.19%
6.22
4.40
41.36%
PBT
-1.06
-6.52
-
1.67
15.43
-89.18%
-14.79
57.56
-
-18.54
-8.75
-
Tax
0.13
-1.47
-
0.99
-7.37
-
-3.39
19.89
-
-4.49
-2.32
-
PAT
-1.19
-5.06
-
0.68
22.80
-97.02%
-11.40
37.68
-
-14.04
-6.42
-
PATM
-1.21%
-5.26%
0.55%
15.51%
-15.55%
14.58%
-14.37%
-5.71%
EPS
-1.66
-7.03
-
0.95
31.72
-97.01%
-15.86
52.41
-
-19.53
-8.93
-

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
393.00
599.27
567.11
547.42
482.21
449.74
406.30
367.31
323.66
284.27
238.30
Net Sales Growth
-35.99%
5.67%
3.60%
13.52%
7.22%
10.69%
10.62%
13.49%
13.86%
19.29%
 
Cost Of Goods Sold
213.67
315.63
294.99
312.53
261.76
195.14
195.72
155.11
140.03
125.78
143.36
Gross Profit
179.33
283.64
272.12
234.89
220.45
254.60
210.58
212.20
183.63
158.49
94.94
GP Margin
45.63%
47.33%
47.98%
42.91%
45.72%
56.61%
51.83%
57.77%
56.74%
55.75%
39.84%
Total Expenditure
394.85
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
-1.83
78.72
71.97
48.13
56.62
58.35
39.49
40.13
36.85
35.65
23.75
EBITDA Margin
-0.47%
13.14%
12.69%
8.79%
11.74%
12.97%
9.72%
10.93%
11.39%
12.54%
9.97%
Other Income
13.95
9.63
10.87
6.25
3.58
1.07
3.15
1.56
7.25
2.90
3.44
Interest
21.67
16.72
14.07
15.31
15.98
21.45
25.73
25.25
24.82
19.90
12.04
Depreciation
23.14
23.69
16.90
16.13
14.93
13.52
13.16
12.91
11.08
9.40
8.07
PBT
-32.72
47.94
51.86
22.94
29.29
24.44
3.74
3.54
8.21
9.25
7.08
Tax
-6.76
6.56
18.50
7.28
10.23
9.74
1.35
1.27
3.20
3.45
2.38
Tax Rate
20.66%
13.68%
35.67%
31.73%
34.93%
39.85%
36.10%
35.88%
38.98%
37.30%
33.62%
PAT
-25.95
41.38
33.36
15.66
19.09
14.70
2.39
2.27
5.03
5.80
4.69
PAT before Minority Interest
-25.94
41.38
33.36
15.66
19.06
14.70
2.39
2.27
5.00
5.80
4.70
Minority Interest
0.01
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.03
0.00
-0.01
PAT Margin
-6.60%
6.91%
5.88%
2.86%
3.96%
3.27%
0.59%
0.62%
1.55%
2.04%
1.97%
PAT Growth
-152.96%
24.04%
113.03%
-17.97%
29.86%
515.06%
5.29%
-54.87%
-13.28%
23.67%
 
EPS
-36.04
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.