Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Retailing

Rating :
84/99

BSE: 532156 | NSE: VAIBHAVGBL

857.80
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  881.30
  •  890.00
  •  833.00
  •  881.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  289951
  •  2471.07
  •  1050.00
  •  196.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,941.59
  • 51.30
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,830.57
  • 0.79%
  • 14.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.35%
  • 0.67%
  • 9.58%
  • FII
  • DII
  • Others
  • 11.64%
  • 17.75%
  • 2.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.22
  • 9.25
  • 8.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.23
  • 35.02
  • 12.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.01
  • 36.73
  • 19.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.57
  • 22.69
  • 17.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 4.80
  • 5.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.46
  • 15.45
  • 15.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
665.88
498.06
33.69%
724.96
563.27
28.71%
598.79
485.19
23.41%
550.44
439.96
25.11%
Expenses
587.59
441.65
33.04%
602.30
474.92
26.82%
503.01
418.85
20.09%
476.94
389.12
22.57%
EBITDA
78.30
56.40
38.83%
122.66
88.34
38.85%
95.77
66.34
44.36%
73.50
50.84
44.57%
EBIDTM
11.76%
11.32%
16.92%
15.68%
15.99%
13.67%
13.35%
3.55%
Other Income
6.92
3.98
73.87%
3.64
3.59
1.39%
3.06
3.24
-5.56%
4.08
3.72
9.68%
Interest
1.58
4.13
-61.74%
0.95
2.54
-62.60%
1.40
1.05
33.33%
0.71
1.03
-31.07%
Depreciation
11.45
7.83
46.23%
9.48
7.58
25.07%
8.29
7.60
9.08%
9.92
8.36
18.66%
PBT
72.18
48.42
49.07%
115.88
81.82
41.63%
89.15
60.94
46.29%
66.95
15.41
334.46%
Tax
16.18
8.69
86.19%
23.56
16.26
44.90%
18.59
11.98
55.18%
14.08
1.10
1,180.00%
PAT
56.00
39.73
40.95%
92.32
65.55
40.84%
70.55
48.95
44.13%
52.87
14.31
269.46%
PATM
8.41%
7.98%
12.73%
11.64%
11.78%
10.09%
9.61%
37.11%
EPS
3.44
2.46
39.84%
5.68
4.08
39.22%
4.35
15.05
-71.10%
3.27
1.69
93.49%

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
2,540.07
1,986.47
1,813.98
1,570.66
1,438.94
1,276.65
1,375.52
1,298.27
892.89
646.50
525.83
Net Sales Growth
27.87%
9.51%
15.49%
9.15%
12.71%
-7.19%
5.95%
45.40%
38.11%
22.95%
 
Cost Of Goods Sold
902.68
696.95
604.27
564.14
502.37
391.64
445.98
430.53
302.25
228.00
206.65
Gross Profit
1,637.39
1,289.52
1,209.71
1,006.52
936.58
885.01
929.54
867.73
590.64
418.50
319.17
GP Margin
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
67.58%
66.84%
66.15%
64.73%
60.70%
Total Expenditure
2,169.84
1,724.65
1,610.73
1,422.23
1,352.73
1,218.31
1,241.56
1,156.05
829.00
572.51
472.44
Power & Fuel Cost
-
4.36
4.60
4.54
4.50
3.58
3.19
2.25
1.70
1.27
1.03
% Of Sales
-
0.22%
0.25%
0.29%
0.31%
0.28%
0.23%
0.17%
0.19%
0.20%
0.20%
Employee Cost
-
358.49
336.91
271.01
250.20
233.70
216.42
206.90
141.93
90.46
67.57
% Of Sales
-
18.05%
18.57%
17.25%
17.39%
18.31%
15.73%
15.94%
15.90%
13.99%
12.85%
Manufacturing Exp.
-
64.27
75.37
68.71
68.79
76.98
88.84
76.97
55.87
33.67
28.99
% Of Sales
-
3.24%
4.15%
4.37%
4.78%
6.03%
6.46%
5.93%
6.26%
5.21%
5.51%
General & Admin Exp.
-
71.11
74.08
73.66
80.32
74.68
58.90
54.01
33.34
23.09
19.49
% Of Sales
-
3.58%
4.08%
4.69%
5.58%
5.85%
4.28%
4.16%
3.73%
3.57%
3.71%
Selling & Distn. Exp.
-
494.26
480.18
419.75
426.96
423.97
406.45
367.20
274.49
183.11
133.70
% Of Sales
-
24.88%
26.47%
26.72%
29.67%
33.21%
29.55%
28.28%
30.74%
28.32%
25.43%
Miscellaneous Exp.
-
35.21
35.32
20.42
19.60
13.76
21.80
18.19
19.41
12.91
133.70
% Of Sales
-
1.77%
1.95%
1.30%
1.36%
1.08%
1.58%
1.40%
2.17%
2.00%
2.86%
EBITDA
370.23
261.82
203.25
148.43
86.21
58.34
133.96
142.22
63.89
73.99
53.39
EBITDA Margin
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
9.74%
10.95%
7.16%
11.44%
10.15%
Other Income
17.70
14.53
14.17
10.47
15.70
16.92
12.93
35.04
37.66
28.32
11.67
Interest
4.64
8.65
4.66
4.30
6.41
6.82
7.33
14.50
14.46
14.44
14.54
Depreciation
39.14
31.36
24.61
25.45
29.41
23.65
11.88
7.47
7.32
9.08
8.11
PBT
344.16
236.34
188.16
129.15
66.09
44.80
127.67
155.28
79.78
78.79
42.40
Tax
72.41
46.08
33.99
16.68
1.51
4.97
24.50
2.75
1.66
0.23
0.00
Tax Rate
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
19.19%
1.77%
-1.98%
0.33%
0.00%
PAT
271.74
190.26
154.17
112.47
64.58
39.81
103.17
152.53
-85.61
68.51
43.10
PAT before Minority Interest
271.76
190.26
154.17
112.47
64.58
39.82
103.17
152.53
-85.61
68.51
43.10
Minority Interest
0.02
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
7.50%
11.75%
-9.59%
10.60%
8.20%
PAT Growth
61.23%
23.41%
37.08%
74.16%
62.22%
-61.41%
-32.36%
-
-
58.96%
 
EPS
83.61
58.54
47.44
34.61
19.87
12.25
31.74
46.93
-26.34
21.08
13.26

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
751.31
696.68
550.15
434.39
367.36
327.93
232.98
159.14
265.34
205.08
Share Capital
32.27
32.66
32.58
32.53
32.50
32.38
32.18
76.06
75.70
75.70
Total Reserves
702.91
645.27
502.26
390.01
334.84
295.51
200.72
82.92
189.43
129.17
Non-Current Liabilities
7.96
-6.65
-27.67
-18.62
-2.25
1.80
19.26
48.84
66.71
103.81
Secured Loans
0.00
0.00
0.00
0.00
2.14
0.00
15.91
43.90
61.72
100.67
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.10
3.80
3.80
2.04
Long Term Provisions
3.74
3.84
3.75
4.36
2.33
2.42
1.28
1.31
1.45
1.48
Current Liabilities
310.76
241.99
208.93
237.21
247.43
199.83
226.17
192.85
182.14
138.97
Trade Payables
143.14
123.03
102.66
114.24
106.46
74.32
69.34
44.77
46.09
23.37
Other Current Liabilities
68.27
28.65
18.09
24.29
26.48
31.12
71.93
49.22
41.46
29.02
Short Term Borrowings
64.43
66.40
66.58
82.72
107.02
76.20
78.38
95.48
94.34
86.47
Short Term Provisions
34.92
23.91
21.60
15.96
7.47
18.19
6.52
3.37
0.24
0.11
Total Liabilities
1,070.03
932.02
731.41
652.98
612.55
529.56
478.41
400.83
514.19
447.86
Net Block
154.17
115.86
119.75
126.19
125.80
75.86
66.14
57.65
202.64
203.04
Gross Block
298.72
221.34
195.46
172.93
220.35
146.06
125.70
120.00
257.29
244.97
Accumulated Depreciation
144.55
105.47
75.71
46.74
94.55
70.19
59.57
62.35
54.66
41.94
Non Current Assets
183.69
138.01
132.70
143.75
152.73
115.39
99.74
69.30
204.20
204.97
Capital Work in Progress
8.57
1.39
0.00
0.00
2.82
1.16
0.00
0.03
0.04
1.48
Non Current Investment
0.00
0.00
0.00
0.41
2.88
3.08
2.95
0.02
0.02
0.01
Long Term Loans & Adv.
20.16
17.79
12.19
17.15
21.23
35.30
30.65
11.60
1.51
0.44
Other Non Current Assets
0.79
2.96
0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
886.35
794.00
598.72
509.22
459.83
414.17
378.68
331.53
309.99
242.90
Current Investments
81.73
18.01
11.51
4.21
0.75
0.00
0.00
0.06
13.07
17.17
Inventories
420.17
396.13
351.59
303.62
297.48
228.29
196.15
209.08
171.79
147.88
Sundry Debtors
134.80
117.78
129.01
96.03
66.48
47.51
66.36
35.58
37.46
23.39
Cash & Bank
175.45
225.97
67.48
74.64
55.64
96.26
72.06
45.90
18.68
20.11
Other Current Assets
74.19
22.31
16.89
19.31
39.47
42.10
44.10
40.91
68.98
34.35
Short Term Loans & Adv.
52.92
13.80
22.25
11.41
16.82
20.36
21.42
19.96
42.09
29.29
Net Current Assets
575.59
552.01
389.79
272.01
212.40
214.34
152.50
138.68
127.85
103.93
Total Assets
1,070.04
932.01
731.42
652.97
612.56
529.56
478.42
400.83
514.19
447.87

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
213.50
204.25
40.85
74.17
-24.60
115.15
177.63
78.88
46.54
53.76
PBT
236.34
188.16
129.15
66.09
44.80
127.67
155.28
-83.95
68.74
42.40
Adjustment
54.32
46.71
35.30
37.05
29.97
20.32
31.38
183.90
21.46
21.88
Changes in Working Capital
-34.12
-10.01
-107.43
-16.42
-81.88
-15.59
-2.80
-19.50
-43.55
-10.41
Cash after chg. in Working capital
256.53
224.86
57.03
86.72
-7.11
132.40
183.86
80.45
46.64
53.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.04
-20.61
-16.18
-12.55
-17.49
-17.25
-6.24
-1.57
-0.10
-0.11
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
-187.40
-24.45
-21.36
-19.99
-41.18
-32.74
-35.88
0.26
-2.73
-9.76
Net Fixed Assets
-20.70
-5.08
-2.26
16.10
-24.08
-12.65
3.24
-4.73
-3.24
-3.31
Net Investments
12.83
-6.50
-7.30
-3.46
-53.24
-27.79
2.66
43.41
0.00
18.90
Others
-179.53
-12.87
-11.80
-32.63
36.14
7.70
-41.78
-38.42
0.51
-25.35
Cash from Financing Activity
-184.39
-22.81
-24.20
-29.89
30.00
-63.68
-107.97
-30.28
-47.98
-36.34
Net Cash Inflow / Outflow
-158.29
156.99
-4.70
24.30
-35.78
18.73
33.77
48.86
-4.17
7.66
Opening Cash & Equivalents
225.96
66.56
72.46
53.77
91.35
42.63
40.53
13.59
17.76
10.10
Closing Cash & Equivalent
70.58
225.96
66.56
72.46
54.51
61.35
42.63
40.53
13.59
17.76

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.)
45.56
207.56
164.14
129.87
113.03
101.26
72.38
35.86
69.76
50.75
ROA
19.01%
18.54%
16.25%
10.21%
6.97%
20.47%
34.70%
-18.71%
14.24%
9.77%
ROE
26.93%
25.42%
23.49%
16.35%
11.46%
36.79%
87.69%
-50.94%
35.87%
28.52%
ROCE
31.03%
27.95%
23.50%
14.52%
11.69%
35.46%
50.13%
-18.21%
19.58%
14.54%
Fixed Asset Turnover
7.64
8.70
8.53
7.32
6.97
10.12
10.57
4.73
2.57
2.17
Receivable days
23.20
24.83
26.15
20.61
16.30
15.11
14.33
14.93
17.18
12.46
Inventory Days
75.00
75.23
76.13
76.24
75.16
56.31
56.96
77.85
90.24
105.70
Payable days
29.32
26.04
28.52
30.28
27.90
21.55
19.32
20.35
22.52
21.48
Cash Conversion Cycle
68.88
74.02
73.76
66.57
63.56
49.88
51.98
72.42
84.90
96.69
Total Debt/Equity
0.09
0.10
0.12
0.20
0.30
0.23
0.53
1.01
0.67
0.98
Interest Cover
28.33
41.40
31.06
11.32
7.57
18.41
11.71
-4.81
5.76
3.96

News Update:


  • Vaibhav Global’s arm launches exclusive TV channel called TJC Beauty
    6th Apr 2021, 15:39 PM

    TJC Beauty will provide the customer with trustworthy reviews and expert insights to guide them through the often overwhelming and bewildering beauty market

    Read More
  • Vaibhav Global leaps to 65th Rank in Fortune India’s Next 500 List for 2021
    19th Mar 2021, 15:10 PM

    Compared to last year, VGL’s rank has improved by a notable 67 places this year

    Read More
  • Vaibhav Global’s arm acquires Shop LC GmbH, Germany
    19th Mar 2021, 10:02 AM

    The object of the company is to expand business in Germany by selling the products to the retail consumers via television and ecommerce websites

    Read More

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.