Nifty

:

25405.30

Sensex

:

83239.47

-48.10 (-0.19%)
-170.22 (-0.20%)

Login

Nifty
Sensex

:
:

25405.30
83239.47

-48.10 (-0.19%)
-170.22 (-0.20%)

Vadilal Industries Ltd.

Consumer Food

Rating :

69/99

BSE: 519156 | NSE: VADILALIND

Watchlist

NSE BSE

5489.50

02-Jul-2025

Open
High
Low
Previous Close

5523
5578.5
5463.5
5523.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

8907
49276465
7398.5
3414.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,942.60
26.23
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,984.63
0.38%
6.36

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.72
13.43
17.27

EBITDA CAGR (%)

10 Years
5 Years
3 Years

18.74
22.81
17.36

PAT CAGR (%)

10 Years
5 Years
3 Years

50.86
28.67
48.35

P:E (Median)

8 Years
5 Years
3 Years

17.65
18.64
19.50

P:BV (Average)

8 Years
5 Years
3 Years

4.70
5.11
5.82

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.24
23.72
11.93

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 202.71 209.15
P/E Ratio 27.08 26.25
Revenue 1123 1238
EBITDA 221 238
Net Income 146 150
ROA 16.6 14.9
P/B Ratio 10.31 5.67
ROE 31.07 24.29
FCFF 116 40
FCFF Yield 2.77 0.95
Net Debt 160 161
BVPS 532.29 967.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 231.64 199.43 16.15% 145.18 129.11 12.45% 232.74 228.72 1.76% 401.77 355.32 13.07%
Expenses 200.92 163.66 22.77% 132.25 130.53 1.32% 196.15 193.61 1.31% 312.39 272.26 14.74%
EBITDA 30.72 35.77 -14.12% 12.93 -1.42 - 36.59 35.11 4.22% 89.38 83.06 7.61%
EBIDTM 13.26% 17.94% 8.91% -1.10% 15.72% 15.35% 22.25% 23.38%
Other Income 3.77 3.00 25.67% 5.04 3.81 32.28% 4.33 4.33 0.00% 4.12 2.07 99.03%
Interest 2.21 3.17 -30.28% 1.74 2.83 -38.52% 1.88 3.33 -43.54% 2.47 4.64 -46.77%
Depreciation 6.55 6.05 8.26% 6.08 5.53 9.95% 6.31 5.86 7.68% 6.65 5.70 16.67%
PBT 25.73 29.55 -12.93% 10.15 -5.97 - 32.73 30.25 8.20% 84.38 74.79 12.82%
Tax 6.67 7.76 -14.05% 2.68 -1.50 - 8.44 7.64 10.47% 21.32 18.83 13.22%
PAT 19.06 21.79 -12.53% 7.47 -4.47 - 24.29 22.61 7.43% 63.06 55.96 12.69%
PATM 8.23% 10.93% 5.15% -3.46% 10.44% 9.89% 15.70% 15.75%
EPS 26.47 30.26 -12.52% 10.38 -6.21 - 33.74 31.40 7.45% 87.58 77.72 12.69%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 274.47 251.45 9.15% 203.85 174.26 16.98% 295.51 288.71 2.36% 464.25 410.91 12.98%
Expenses 235.70 205.68 14.60% 178.31 162.97 9.41% 234.96 229.76 2.26% 350.86 306.65 14.42%
EBITDA 38.77 45.77 -15.29% 25.54 11.29 126.22% 60.55 58.95 2.71% 113.39 104.26 8.76%
EBIDTM 14.13% 18.20% 12.53% 6.48% 20.49% 20.42% 24.42% 25.37%
Other Income 3.27 2.69 21.56% 4.49 3.84 16.93% 5.41 4.37 23.80% 4.15 1.60 159.38%
Interest 3.90 4.25 -8.24% 3.08 3.77 -18.30% 3.15 4.32 -27.08% 3.55 5.56 -36.15%
Depreciation 10.84 9.23 17.44% 9.54 8.38 13.84% 10.93 8.78 24.49% 10.89 8.52 27.82%
PBT 27.30 34.98 -21.96% 17.41 2.98 484.23% 51.88 50.22 3.31% 103.10 91.78 12.33%
Tax 5.30 7.34 -27.79% 5.48 -6.26 - 12.90 12.17 6.00% 25.68 20.76 23.70%
PAT 22.00 27.64 -20.41% 11.93 9.24 29.11% 38.98 38.05 2.44% 77.42 71.02 9.01%
PATM 8.02% 10.99% 5.85% 5.30% 13.19% 13.18% 16.68% 17.28%
EPS 30.60 38.44 -20.40% 16.59 12.85 29.11% 54.21 52.92 2.44% 107.68 98.78 9.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,011.33 912.57 896.71 544.12 356.54 516.63 507.06 515.21 472.91 444.48 403.43 Net Sales Growth 10.82% 1.77% 64.80% 52.61% -30.99% 1.89% -1.58% 8.94% 6.40% 10.18% Cost Of Goods Sold 566.74 525.49 526.67 327.70 223.20 296.93 284.98 308.21 262.18 194.19 195.17 Gross Profit 444.59 387.08 370.04 216.42 133.34 219.70 222.08 207.01 210.74 250.28 208.26 GP Margin 43.96% 42.42% 41.27% 39.77% 37.40% 42.53% 43.80% 40.18% 44.56% 56.31% 51.62% Total Expenditure 841.71 760.42 779.58 501.73 362.08 457.07 440.49 469.20 418.51 386.58 362.51 Power & Fuel Cost - 46.73 44.49 32.66 26.74 34.24 33.16 30.73 29.38 28.71 26.93 % Of Sales - 5.12% 4.96% 6.00% 7.50% 6.63% 6.54% 5.96% 6.21% 6.46% 6.68% Employee Cost - 63.62 58.73 41.30 34.27 43.86 39.21 31.95 26.45 22.00 18.82 % Of Sales - 6.97% 6.55% 7.59% 9.61% 8.49% 7.73% 6.20% 5.59% 4.95% 4.66% Manufacturing Exp. - 68.95 65.63 49.30 41.31 48.30 47.37 44.06 37.72 84.38 74.41 % Of Sales - 7.56% 7.32% 9.06% 11.59% 9.35% 9.34% 8.55% 7.98% 18.98% 18.44% General & Admin Exp. - 28.44 28.22 20.93 15.11 19.40 19.54 22.69 27.64 33.56 26.32 % Of Sales - 3.12% 3.15% 3.85% 4.24% 3.76% 3.85% 4.40% 5.84% 7.55% 6.52% Selling & Distn. Exp. - 25.55 54.47 28.85 20.07 13.67 15.41 31.19 32.61 23.50 20.51 % Of Sales - 2.80% 6.07% 5.30% 5.63% 2.65% 3.04% 6.05% 6.90% 5.29% 5.08% Miscellaneous Exp. - 1.64 1.37 0.99 1.37 0.68 0.82 0.38 2.53 0.24 20.51 % Of Sales - 0.18% 0.15% 0.18% 0.38% 0.13% 0.16% 0.07% 0.53% 0.05% 0.09% EBITDA 169.62 152.15 117.13 42.39 -5.54 59.56 66.57 46.01 54.40 57.90 40.92 EBITDA Margin 16.77% 16.67% 13.06% 7.79% -1.55% 11.53% 13.13% 8.93% 11.50% 13.03% 10.14% Other Income 17.26 13.54 12.46 8.89 12.21 8.43 12.63 7.44 3.18 1.05 3.08 Interest 8.30 13.97 12.88 17.88 20.09 14.73 13.92 15.22 15.97 21.45 25.73 Depreciation 25.59 23.15 20.23 19.24 18.29 18.88 16.60 15.98 14.83 13.41 13.05 PBT 152.99 128.57 96.48 14.15 -31.71 34.39 48.68 22.24 26.78 24.08 5.22 Tax 39.11 32.73 24.55 3.81 -7.61 2.24 17.19 7.39 10.14 9.73 1.32 Tax Rate 25.56% 25.46% 25.45% 26.93% 24.00% 6.51% 35.31% 33.23% 37.86% 40.41% 40.62% PAT 113.88 95.84 71.93 10.34 -24.10 32.15 31.48 14.85 16.63 14.35 1.93 PAT before Minority Interest 113.88 95.84 71.93 10.34 -24.10 32.15 31.48 14.85 16.63 14.35 1.93 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 11.26% 10.50% 8.02% 1.90% -6.76% 6.22% 6.21% 2.88% 3.52% 3.23% 0.48% PAT Growth 18.76% 33.24% 595.65% - - 2.13% 111.99% -10.70% 15.89% 643.52% EPS 158.17 133.11 99.90 14.36 -33.47 44.65 43.72 20.63 23.10 19.93 2.68

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,238.08 1,125.33 1,057.86 697.72 463.35 599.27 567.11 547.42 482.21 449.74 406.30 Net Sales Growth 10.02% 6.38% 51.62% 50.58% -22.68% 5.67% 3.60% 13.52% 7.22% 10.69% Cost Of Goods Sold 605.03 573.16 560.51 355.68 244.64 315.63 294.99 312.53 261.76 195.14 195.72 Gross Profit 633.05 552.17 497.35 342.04 218.71 283.64 272.12 234.89 220.45 254.60 210.58 GP Margin 51.13% 49.07% 47.01% 49.02% 47.20% 47.33% 47.98% 42.91% 45.72% 56.61% 51.83% Total Expenditure 999.83 905.39 898.67 598.94 428.54 520.55 495.14 499.29 425.59 391.39 366.81 Power & Fuel Cost - 47.94 45.66 33.64 27.50 35.33 34.45 32.05 30.66 29.99 28.05 % Of Sales - 4.26% 4.32% 4.82% 5.94% 5.90% 6.07% 5.85% 6.36% 6.67% 6.90% Employee Cost - 111.52 94.04 68.82 54.72 62.41 53.76 39.20 28.74 22.84 19.58 % Of Sales - 9.91% 8.89% 9.86% 11.81% 10.41% 9.48% 7.16% 5.96% 5.08% 4.82% Manufacturing Exp. - 74.22 70.28 52.77 42.91 49.95 49.05 44.78 37.87 84.46 74.51 % Of Sales - 6.60% 6.64% 7.56% 9.26% 8.34% 8.65% 8.18% 7.85% 18.78% 18.34% General & Admin Exp. - 60.04 50.51 36.54 27.04 32.08 35.47 31.38 29.55 35.02 27.80 % Of Sales - 5.34% 4.77% 5.24% 5.84% 5.35% 6.25% 5.73% 6.13% 7.79% 6.84% Selling & Distn. Exp. - 36.16 69.34 48.55 30.48 23.99 25.85 38.39 34.05 23.73 20.81 % Of Sales - 3.21% 6.55% 6.96% 6.58% 4.00% 4.56% 7.01% 7.06% 5.28% 5.12% Miscellaneous Exp. - 2.35 8.33 2.95 1.25 1.17 1.57 0.96 2.96 0.21 20.81 % Of Sales - 0.21% 0.79% 0.42% 0.27% 0.20% 0.28% 0.18% 0.61% 0.05% 0.09% EBITDA 238.25 219.94 159.19 98.78 34.81 78.72 71.97 48.13 56.62 58.35 39.49 EBITDA Margin 19.24% 19.54% 15.05% 14.16% 7.51% 13.14% 12.69% 8.79% 11.74% 12.97% 9.72% Other Income 17.32 12.83 17.10 8.41 17.16 9.63 10.87 6.25 3.58 1.07 3.15 Interest 13.68 17.90 15.85 19.38 21.44 16.72 14.07 15.31 15.98 21.45 25.73 Depreciation 42.20 34.91 29.88 23.97 22.85 23.69 16.90 16.13 14.93 13.52 13.16 PBT 199.69 179.96 130.56 63.83 7.68 47.94 51.86 22.94 29.29 24.44 3.74 Tax 49.36 34.01 34.27 19.13 3.06 6.56 18.50 7.28 10.23 9.74 1.35 Tax Rate 24.72% 18.90% 26.25% 29.97% 39.84% 13.68% 35.67% 31.73% 34.93% 39.85% 36.10% PAT 150.33 145.95 96.29 44.70 4.63 41.38 33.36 15.66 19.09 14.70 2.39 PAT before Minority Interest 150.33 145.95 96.29 44.70 4.63 41.38 33.36 15.66 19.06 14.70 2.39 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.00 0.00 PAT Margin 12.14% 12.97% 9.10% 6.41% 1.00% 6.91% 5.88% 2.86% 3.96% 3.27% 0.59% PAT Growth 3.00% 51.57% 115.41% 865.44% -88.81% 24.04% 113.03% -17.97% 29.86% 515.06% EPS 208.79 202.71 133.74 62.08 6.43 57.47 46.33 21.75 26.51 20.42 3.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 382.60 289.21 219.44 209.79 233.86 203.18 173.06 159.48 128.30 115.07 Share Capital 7.19 7.19 7.19 7.19 7.19 7.19 7.19 7.19 7.19 7.19 Total Reserves 375.41 282.02 212.25 202.60 226.67 195.99 165.87 152.29 121.12 107.88 Non-Current Liabilities 76.11 83.81 101.44 77.56 79.53 88.84 100.66 60.97 66.18 77.77 Secured Loans 32.50 41.38 50.32 34.84 36.02 41.31 51.68 22.00 38.07 53.81 Unsecured Loans 0.60 12.44 25.47 20.53 12.18 16.13 19.31 12.39 7.49 7.44 Long Term Provisions 0.89 4.77 3.92 2.57 1.96 2.01 1.28 1.55 1.33 1.16 Current Liabilities 186.53 254.32 189.60 214.09 226.69 173.80 161.42 190.41 171.61 176.62 Trade Payables 78.79 78.02 72.27 102.08 81.31 65.45 76.33 82.79 70.40 64.99 Other Current Liabilities 52.43 53.96 41.11 38.86 37.60 39.00 29.65 41.08 43.66 45.13 Short Term Borrowings 51.94 115.04 72.49 69.63 104.79 65.64 53.05 64.60 53.98 64.23 Short Term Provisions 3.37 7.30 3.74 3.52 2.98 3.71 2.40 1.93 3.58 2.27 Total Liabilities 645.24 627.34 510.48 501.44 540.08 465.82 435.14 410.86 366.09 369.46 Net Block 336.84 301.29 293.24 299.81 300.93 262.45 253.63 249.90 223.32 224.29 Gross Block 560.58 513.19 487.58 477.78 462.86 405.94 382.65 364.25 350.76 338.57 Accumulated Depreciation 223.74 211.90 194.33 177.96 161.93 143.49 129.02 114.35 127.44 114.28 Non Current Assets 363.80 335.99 305.24 314.24 327.60 295.02 278.52 264.96 240.90 243.22 Capital Work in Progress 11.11 18.75 2.77 5.30 8.65 13.20 7.29 4.52 0.52 0.61 Non Current Investment 7.93 7.83 3.05 2.99 3.18 3.10 3.10 1.75 1.67 1.46 Long Term Loans & Adv. 7.17 6.68 4.29 4.12 10.91 13.21 11.31 5.25 14.86 16.18 Other Non Current Assets 0.57 1.26 1.71 1.83 3.93 3.07 3.20 3.54 0.54 0.67 Current Assets 281.44 291.35 205.24 187.19 212.48 170.79 156.62 145.89 125.19 126.23 Current Investments 0.04 0.08 0.09 0.01 0.01 0.01 0.02 0.03 0.01 0.01 Inventories 189.93 222.54 143.41 126.33 145.56 118.31 96.75 119.58 92.92 96.05 Sundry Debtors 57.70 37.52 34.12 21.17 33.21 33.39 45.24 14.43 22.92 17.39 Cash & Bank 10.22 11.41 9.31 18.92 15.80 3.34 3.18 3.35 3.91 4.70 Other Current Assets 23.55 9.01 11.13 9.58 17.90 15.73 11.44 8.50 5.44 8.08 Short Term Loans & Adv. 10.04 10.79 7.17 11.18 14.28 8.17 5.83 6.42 2.14 4.41 Net Current Assets 94.91 37.03 15.64 -26.90 -14.21 -3.01 -4.80 -44.52 -46.42 -50.40 Total Assets 645.24 627.34 510.48 501.43 540.08 465.81 435.14 410.85 366.09 369.46

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 542.32 397.27 297.34 251.07 247.05 207.35 175.28 160.84 127.30 113.78 Share Capital 7.19 7.19 7.19 7.19 7.19 7.19 7.19 7.19 7.19 7.19 Total Reserves 535.13 390.08 290.15 243.88 239.86 200.17 168.09 153.65 120.11 106.59 Non-Current Liabilities 160.11 164.93 107.79 83.70 88.12 89.05 100.47 60.97 66.18 77.77 Secured Loans 37.03 47.24 51.84 36.65 37.03 41.86 51.68 22.00 38.07 53.81 Unsecured Loans 0.60 12.44 25.47 20.53 12.18 16.13 19.31 12.39 7.49 7.44 Long Term Provisions 0.89 4.77 3.92 2.57 1.96 2.01 1.28 1.55 1.33 1.16 Current Liabilities 214.14 275.37 217.89 232.41 238.48 180.30 163.37 191.61 172.47 177.78 Trade Payables 97.74 89.67 82.54 110.75 84.96 69.57 77.98 83.89 71.03 64.94 Other Current Liabilities 61.09 63.36 43.95 37.63 42.45 39.91 29.94 41.18 43.89 46.33 Short Term Borrowings 51.94 115.04 72.49 69.63 105.54 65.64 53.05 64.60 53.98 64.23 Short Term Provisions 3.37 7.30 18.90 14.40 5.53 5.19 2.40 1.93 3.58 2.27 Total Liabilities 916.88 837.88 623.33 567.49 573.97 477.02 439.44 413.74 366.30 369.68 Net Block 443.61 403.04 306.54 311.59 317.50 267.12 256.52 250.76 224.60 225.52 Gross Block 692.05 627.74 517.90 501.93 487.24 413.61 388.23 367.66 354.60 342.25 Accumulated Depreciation 248.44 224.70 211.36 190.34 169.74 146.49 131.71 116.89 130.00 116.73 Non Current Assets 483.65 440.45 321.14 325.35 340.04 295.41 277.32 265.12 239.41 241.52 Capital Work in Progress 11.94 19.57 2.77 5.30 8.65 13.20 7.29 4.52 0.52 0.61 Non Current Investment 5.51 5.40 0.62 0.56 0.75 0.77 0.77 0.77 0.40 0.14 Long Term Loans & Adv. 21.84 11.00 9.33 5.87 9.17 11.21 9.50 5.46 13.35 14.57 Other Non Current Assets 0.57 1.26 1.71 1.84 3.96 3.11 3.25 3.60 0.54 0.67 Current Assets 433.23 397.43 302.19 242.14 233.93 181.63 162.12 148.61 126.89 128.15 Current Investments 10.23 0.08 0.09 0.01 0.01 0.01 0.02 0.03 0.01 0.01 Inventories 229.16 255.70 165.19 141.13 154.53 127.04 102.16 122.76 93.71 97.32 Sundry Debtors 96.78 77.45 65.44 45.30 44.15 31.07 41.99 10.89 21.58 15.58 Cash & Bank 53.53 37.46 51.61 35.67 19.15 8.61 4.61 5.93 4.22 5.08 Other Current Assets 43.53 10.16 11.04 8.92 16.08 14.89 13.34 8.98 7.37 10.15 Short Term Loans & Adv. 29.75 16.58 8.83 11.10 12.79 7.53 7.73 6.90 4.07 6.48 Net Current Assets 219.09 122.06 84.30 9.73 -4.56 1.32 -1.25 -42.99 -45.58 -49.63 Total Assets 916.88 837.88 623.33 567.49 573.97 477.04 439.44 413.73 366.30 369.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 137.85 33.14 -4.91 62.16 47.57 38.86 18.03 43.16 63.65 49.53 PBT 128.57 96.48 14.15 -31.71 34.39 48.68 22.24 26.78 24.08 5.22 Adjustment 33.62 32.01 34.71 33.24 29.88 27.34 27.38 29.81 34.39 37.05 Changes in Working Capital 7.16 -78.42 -53.08 60.43 -6.35 -22.23 -26.48 -6.72 9.04 8.64 Cash after chg. in Working capital 169.35 50.07 -4.22 61.96 57.91 53.78 23.15 49.86 67.51 50.91 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -31.50 -16.93 -0.69 0.20 -10.35 -14.92 -5.12 -6.70 -3.86 -1.38 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 -40.77 -41.99 -10.07 -10.37 -50.46 -29.20 -24.40 -23.02 -11.32 -7.49 Net Fixed Assets -39.75 -41.59 -7.27 -11.57 -52.37 -29.20 -21.17 -17.49 -12.10 -2.22 Net Investments -0.06 -4.77 -0.14 0.19 -0.08 0.01 -1.34 -0.10 -0.21 0.00 Others -0.96 4.37 -2.66 1.01 1.99 -0.01 -1.89 -5.43 0.99 -5.27 Cash from Financing Activity -102.19 11.71 9.38 -49.97 8.72 -9.90 6.21 -19.82 -52.91 -40.83 Net Cash Inflow / Outflow -5.11 2.86 -5.60 1.82 5.83 -0.24 -0.16 0.32 -0.58 1.21 Opening Cash & Equivalents 5.72 2.86 8.47 6.65 0.82 1.06 1.22 0.91 3.14 1.92 Closing Cash & Equivalent 0.61 5.72 2.86 8.47 6.65 0.82 1.06 1.22 2.56 3.14

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 192.01 39.49 32.03 82.05 66.63 44.43 16.60 45.51 63.56 49.93 PBT 179.96 130.56 63.83 7.68 47.94 51.86 22.94 29.29 24.44 3.74 Adjustment 49.79 51.72 44.72 37.91 38.61 30.20 29.59 30.36 34.33 37.01 Changes in Working Capital 8.46 -99.36 -64.88 38.67 -6.67 -22.70 -30.71 -7.42 8.71 10.61 Cash after chg. in Working capital 238.21 82.92 43.67 84.26 79.88 59.36 21.83 52.23 67.48 51.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -46.20 -43.43 -11.64 -2.21 -13.26 -14.94 -5.23 -6.72 -3.92 -1.43 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 -65.99 -61.89 -19.93 -10.84 -67.25 -31.26 -24.03 -23.08 -11.28 -7.81 Net Fixed Assets -39.75 -41.59 -7.27 -11.57 -52.37 -29.20 -21.17 -17.49 -12.10 -2.22 Net Investments -0.06 -4.77 -0.14 0.19 -0.08 0.01 -1.34 -0.10 -0.21 0.00 Others -26.18 -15.53 -12.52 0.54 -14.80 -2.07 -1.52 -5.49 1.03 -5.59 Cash from Financing Activity -113.87 9.01 7.84 -55.60 4.13 -9.58 6.11 -19.85 -52.92 -40.83 Net Cash Inflow / Outflow 12.15 -13.39 19.94 15.62 3.51 3.59 -1.31 2.59 -0.65 1.29 Opening Cash & Equivalents 31.77 45.16 25.22 9.60 6.09 2.50 3.81 1.22 3.52 2.22 Closing Cash & Equivalent 43.92 31.77 45.16 25.22 9.60 6.09 2.50 3.81 2.87 3.52

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 427.48 297.59 200.61 187.18 220.68 177.99 136.09 117.19 94.63 75.64 ROA 15.06% 12.64% 2.04% -4.63% 6.39% 6.99% 3.51% 4.28% 3.90% 0.52% ROE 36.77% 40.17% 7.42% -16.44% 22.44% 27.89% 16.31% 21.85% 23.46% 3.60% ROCE 34.33% 30.14% 10.85% -3.84% 16.46% 24.99% 17.24% 21.92% 22.99% 13.63% Fixed Asset Turnover 1.70 1.79 1.13 0.76 1.19 1.29 1.39 1.35 1.32 1.23 Receivable days 19.02 14.56 18.50 27.71 23.53 28.30 20.93 14.07 16.15 14.98 Inventory Days 82.41 74.37 90.27 138.54 93.21 77.41 75.91 80.06 75.73 86.52 Payable days 54.46 52.08 97.09 149.95 58.49 57.94 64.83 57.81 42.38 45.02 Cash Conversion Cycle 46.97 36.85 11.68 16.31 58.25 47.76 32.01 36.33 49.51 56.48 Total Debt/Equity 0.36 0.92 1.18 1.05 1.08 1.09 1.39 1.38 1.79 2.79 Interest Cover 10.20 8.49 1.79 -0.58 3.34 4.50 2.46 2.68 2.12 1.13

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 649.62 447.89 308.99 244.62 239.03 183.80 139.18 119.09 93.24 73.84 ROA 16.63% 13.18% 7.51% 0.81% 7.87% 7.28% 3.67% 4.89% 4.00% 0.64% ROE 36.99% 35.39% 22.47% 2.66% 27.23% 28.74% 16.88% 24.98% 24.49% 4.59% ROCE 35.60% 31.80% 23.32% 8.77% 20.97% 25.98% 17.47% 23.19% 23.31% 13.96% Fixed Asset Turnover 1.74 1.86 1.38 0.95 1.33 1.41 1.46 1.37 1.32 1.23 Receivable days 27.72 24.43 28.67 34.70 22.91 23.51 17.47 12.01 14.72 13.54 Inventory Days 77.14 71.97 79.31 114.69 85.75 73.76 74.32 80.03 75.69 87.10 Payable days 59.67 56.07 99.18 146.00 54.95 55.16 62.70 57.56 47.17 49.94 Cash Conversion Cycle 45.19 40.33 8.80 3.39 53.71 42.11 29.09 34.47 43.24 50.71 Total Debt/Equity 0.25 0.64 0.78 0.82 1.01 1.05 1.36 1.36 1.82 2.86 Interest Cover 11.05 9.24 4.29 1.36 3.87 4.69 2.50 2.83 2.14 1.15

Top Investors:

investor education and protection fund (iepf)

nirankar advisor llp

shri gautam ghandhar advisors llp

Annual Reports:

News Update:

No Latest News!

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.

Feedback