Nifty
Sensex
:
:
15948.70
53213.71
-291.60 (-1.80%)
-994.82 (-1.84%)

Consumer Food

Rating :
65/99

BSE: 519156 | NSE: VADILALIND

1946.25
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1829.80
  •  2070.00
  •  1815.00
  •  1803.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  186250
  •  3638.48
  •  2070.00
  •  823.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,397.57
  • 35.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,505.25
  • N/A
  • 7.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.72%
  • 7.15%
  • 24.99%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.01%
  • 3.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.02
  • -0.78
  • -6.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.11
  • -9.04
  • -13.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.23
  • -24.67
  • -48.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.65
  • 13.70
  • 9.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 4.04
  • 3.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.66
  • 22.08
  • 29.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
130.18
98.55
32.10%
188.33
123.41
52.61%
166.35
73.33
126.85%
168.50
97.71
72.45%
Expenses
124.33
93.28
33.29%
163.42
115.93
40.96%
138.10
78.56
75.79%
140.58
107.08
31.29%
EBITDA
5.84
5.27
10.82%
24.90
7.49
232.44%
28.25
-5.23
-
27.92
-9.36
-
EBIDTM
4.49%
5.34%
13.22%
6.07%
16.98%
-7.14%
16.57%
-9.58%
Other Income
2.40
4.40
-45.45%
3.48
5.08
-31.50%
0.75
1.84
-59.24%
5.23
2.63
98.86%
Interest
4.52
5.07
-10.85%
4.64
5.34
-13.11%
4.76
5.68
-16.20%
5.36
5.58
-3.94%
Depreciation
5.99
5.66
5.83%
5.66
5.55
1.98%
6.43
5.71
12.61%
5.93
6.22
-4.66%
PBT
-2.26
-1.06
-
18.09
1.67
983.23%
17.80
-14.79
-
21.86
-18.54
-
Tax
0.14
0.13
7.69%
5.38
0.99
443.43%
5.10
-3.39
-
5.32
-4.49
-
PAT
-2.40
-1.19
-
12.70
0.68
1,767.65%
12.71
-11.40
-
16.54
-14.04
-
PATM
-1.84%
-1.21%
6.75%
0.55%
7.64%
-15.55%
9.82%
-14.37%
EPS
-3.33
-1.66
-
17.67
0.95
1,760.00%
17.67
-15.86
-
23.01
-19.53
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
653.36
463.79
599.27
567.11
547.42
482.21
449.74
406.30
367.31
323.66
284.27
Net Sales Growth
66.25%
-22.61%
5.67%
3.60%
13.52%
7.22%
10.69%
10.62%
13.49%
13.86%
 
Cost Of Goods Sold
339.59
244.64
315.63
294.99
312.53
261.76
195.14
195.72
155.11
140.03
125.78
Gross Profit
313.77
219.15
283.64
272.12
234.89
220.45
254.60
210.58
212.20
183.63
158.49
GP Margin
48.02%
47.25%
47.33%
47.98%
42.91%
45.72%
56.61%
51.83%
57.77%
56.74%
55.75%
Total Expenditure
566.43
428.54
520.55
495.14
499.29
425.59
391.39
366.81
327.18
286.81
248.62
Power & Fuel Cost
-
27.50
35.33
34.45
32.05
30.66
29.99
28.05
29.69
26.63
23.03
% Of Sales
-
5.93%
5.90%
6.07%
5.85%
6.36%
6.67%
6.90%
8.08%
8.23%
8.10%
Employee Cost
-
54.72
62.41
53.76
39.20
28.74
22.84
19.58
18.68
14.91
12.89
% Of Sales
-
11.80%
10.41%
9.48%
7.16%
5.96%
5.08%
4.82%
5.09%
4.61%
4.53%
Manufacturing Exp.
-
42.91
49.95
49.05
44.78
37.87
84.46
74.51
75.53
63.73
52.89
% Of Sales
-
9.25%
8.34%
8.65%
8.18%
7.85%
18.78%
18.34%
20.56%
19.69%
18.61%
General & Admin Exp.
-
27.04
32.08
35.47
31.38
29.55
35.02
27.80
27.92
24.53
19.49
% Of Sales
-
5.83%
5.35%
6.25%
5.73%
6.13%
7.79%
6.84%
7.60%
7.58%
6.86%
Selling & Distn. Exp.
-
30.48
23.99
25.85
38.39
34.05
23.73
20.81
19.52
16.92
13.93
% Of Sales
-
6.57%
4.00%
4.56%
7.01%
7.06%
5.28%
5.12%
5.31%
5.23%
4.90%
Miscellaneous Exp.
-
1.25
1.17
1.57
0.96
2.96
0.21
0.35
0.73
0.05
13.93
% Of Sales
-
0.27%
0.20%
0.28%
0.18%
0.61%
0.05%
0.09%
0.20%
0.02%
0.21%
EBITDA
86.91
35.25
78.72
71.97
48.13
56.62
58.35
39.49
40.13
36.85
35.65
EBITDA Margin
13.30%
7.60%
13.14%
12.69%
8.79%
11.74%
12.97%
9.72%
10.93%
11.39%
12.54%
Other Income
11.86
16.72
9.63
10.87
6.25
3.58
1.07
3.15
1.56
7.25
2.90
Interest
19.28
21.44
16.72
14.07
15.31
15.98
21.45
25.73
25.25
24.82
19.90
Depreciation
24.01
22.85
23.69
16.90
16.13
14.93
13.52
13.16
12.91
11.08
9.40
PBT
55.49
7.68
47.94
51.86
22.94
29.29
24.44
3.74
3.54
8.21
9.25
Tax
15.94
3.06
6.56
18.50
7.28
10.23
9.74
1.35
1.27
3.20
3.45
Tax Rate
28.73%
39.84%
13.68%
35.67%
31.73%
34.93%
39.85%
36.10%
35.88%
38.98%
37.30%
PAT
39.55
4.63
41.38
33.36
15.66
19.09
14.70
2.39
2.27
5.03
5.80
PAT before Minority Interest
39.55
4.63
41.38
33.36
15.66
19.06
14.70
2.39
2.27
5.00
5.80
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
0.03
0.00
PAT Margin
6.05%
1.00%
6.91%
5.88%
2.86%
3.96%
3.27%
0.59%
0.62%
1.55%
2.04%
PAT Growth
252.41%
-88.81%
24.04%
113.03%
-17.97%
29.86%
515.06%
5.29%
-54.87%
-13.28%
 
EPS
54.93
6.43
57.47
46.33
21.75
26.51
20.42
3.32
3.15
6.99
8.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
251.07
247.05
207.35
175.28
160.84
127.30
113.78
113.39
113.04
109.88
Share Capital
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
7.19
Total Reserves
243.88
239.86
200.17
168.09
153.65
120.11
106.59
106.20
105.85
102.70
Non-Current Liabilities
83.70
88.12
89.05
100.47
60.97
66.18
77.77
97.17
89.06
94.76
Secured Loans
36.65
37.03
41.86
51.68
22.00
38.07
53.81
73.32
68.35
61.25
Unsecured Loans
20.53
12.18
16.13
19.31
12.39
7.49
7.44
8.67
7.26
22.22
Long Term Provisions
2.57
1.96
2.01
1.28
1.55
1.33
1.16
0.98
0.54
0.34
Current Liabilities
232.41
238.48
180.30
163.37
191.61
172.47
177.78
165.69
150.33
124.50
Trade Payables
110.75
84.96
69.57
77.98
83.89
71.03
64.94
58.91
39.69
44.86
Other Current Liabilities
37.63
42.45
39.91
29.94
41.18
43.89
46.33
43.24
34.43
27.12
Short Term Borrowings
69.63
105.54
65.64
53.05
64.60
53.98
64.23
60.65
73.70
49.75
Short Term Provisions
14.40
5.53
5.19
2.40
1.93
3.58
2.27
2.90
2.51
2.78
Total Liabilities
567.49
573.97
477.02
439.44
413.74
366.30
369.68
376.33
352.52
329.22
Net Block
311.59
317.50
267.12
256.52
250.76
224.60
225.52
228.14
207.38
196.32
Gross Block
501.93
487.24
413.61
388.23
367.66
354.60
342.25
336.28
302.36
280.17
Accumulated Depreciation
190.34
169.74
146.49
131.71
116.89
130.00
116.73
108.14
94.97
83.86
Non Current Assets
325.35
340.04
295.41
277.32
265.12
239.41
241.52
247.15
240.22
214.48
Capital Work in Progress
5.30
8.65
13.20
7.29
4.52
0.52
0.61
4.18
16.31
8.28
Non Current Investment
0.75
0.75
0.77
0.77
0.77
0.40
0.14
0.10
0.07
0.05
Long Term Loans & Adv.
6.06
9.17
11.21
9.50
5.46
13.35
14.57
14.04
15.74
9.22
Other Non Current Assets
1.66
3.96
3.11
3.25
3.60
0.54
0.67
0.69
0.72
0.60
Current Assets
242.14
233.93
181.63
162.12
148.61
126.89
128.15
129.19
112.29
114.75
Current Investments
0.01
0.01
0.01
0.02
0.03
0.01
0.01
0.01
0.01
0.01
Inventories
141.13
154.53
127.04
102.16
122.76
93.71
97.32
101.11
88.02
67.79
Sundry Debtors
45.30
44.15
31.07
41.99
10.89
21.58
15.58
15.27
12.76
32.50
Cash & Bank
35.67
19.15
8.61
4.61
5.93
4.22
5.08
3.28
1.73
2.16
Other Current Assets
20.02
3.29
7.36
5.61
8.98
7.37
10.15
9.52
9.76
12.30
Short Term Loans & Adv.
11.10
12.79
7.53
7.73
6.90
4.07
6.48
6.24
6.52
6.58
Net Current Assets
9.73
-4.56
1.32
-1.25
-42.99
-45.58
-49.63
-36.50
-38.04
-9.75
Total Assets
567.49
573.97
477.04
439.44
413.73
366.30
369.68
376.34
352.51
329.23

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
82.05
66.63
44.43
16.60
45.51
63.56
49.93
54.85
34.62
53.23
PBT
7.68
47.94
51.86
22.94
29.29
24.44
3.74
3.54
8.21
9.25
Adjustment
38.38
38.61
30.20
29.59
30.36
34.33
37.01
37.22
30.84
26.97
Changes in Working Capital
38.20
-6.67
-22.70
-30.71
-7.42
8.71
10.61
14.48
-1.88
18.75
Cash after chg. in Working capital
84.26
79.88
59.36
21.83
52.23
67.48
51.36
55.24
37.16
54.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.21
-13.26
-14.94
-5.23
-6.72
-3.92
-1.43
-0.38
-2.54
-1.74
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
-10.84
-67.25
-31.26
-24.03
-23.08
-11.28
-7.81
-21.22
-23.70
-33.34
Net Fixed Assets
-11.57
-52.37
-29.20
-21.17
-17.49
-12.10
-2.22
-21.74
-30.04
-117.30
Net Investments
0.00
-0.08
0.01
-1.34
-0.10
-0.21
0.00
0.11
0.00
0.01
Others
0.73
-14.80
-2.07
-1.52
-5.49
1.03
-5.59
0.41
6.34
83.95
Cash from Financing Activity
-55.60
4.13
-9.58
6.11
-19.85
-52.92
-40.83
-32.99
-10.41
-20.09
Net Cash Inflow / Outflow
15.62
3.51
3.59
-1.31
2.59
-0.65
1.29
0.64
0.51
-0.21
Opening Cash & Equivalents
9.60
6.09
2.50
3.81
1.22
3.52
2.22
1.58
1.07
1.28
Closing Cash & Equivalent
25.22
9.60
6.09
2.50
3.81
2.87
3.52
2.22
1.58
1.07

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
244.62
239.03
183.80
139.18
119.09
93.24
73.84
71.18
69.61
64.51
ROA
0.81%
7.87%
7.28%
3.67%
4.89%
4.00%
0.64%
0.62%
1.47%
2.10%
ROE
2.66%
27.23%
28.74%
16.88%
24.98%
24.49%
4.59%
4.49%
10.38%
13.13%
ROCE
8.77%
20.97%
25.98%
17.47%
23.19%
23.31%
13.96%
13.10%
15.88%
15.53%
Fixed Asset Turnover
0.94
1.33
1.41
1.46
1.37
1.32
1.23
1.18
1.14
1.33
Receivable days
35.20
22.91
23.51
17.47
12.01
14.72
13.54
13.63
24.95
35.45
Inventory Days
116.34
85.75
73.76
74.32
80.03
75.69
87.10
91.94
85.87
78.58
Payable days
146.00
54.95
55.16
62.70
57.56
47.17
49.94
47.75
54.32
46.78
Cash Conversion Cycle
5.54
53.71
42.11
29.09
34.47
43.24
50.71
57.82
56.50
67.25
Total Debt/Equity
0.82
1.01
1.05
1.36
1.36
1.82
2.86
3.25
3.44
3.18
Interest Cover
1.36
3.87
4.69
2.50
2.83
2.14
1.15
1.14
1.33
1.46

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.