Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Retailing

Rating :
73/99

BSE: 532156 | NSE: VAIBHAVGBL

716.35
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  726.00
  •  729.00
  •  712.25
  •  720.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  78084
  •  561.04
  •  1050.00
  •  361.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,717.25
  • 36.88
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,620.64
  • 0.14%
  • 11.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.16%
  • 0.74%
  • 10.21%
  • FII
  • DII
  • Others
  • 11.54%
  • 17.19%
  • 2.16%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.66
  • 12.04
  • 11.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.47
  • 33.84
  • 12.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.77
  • 33.30
  • 20.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.39
  • 23.43
  • 18.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.01
  • 5.59
  • 6.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.72
  • 16.93
  • 17.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
682.05
550.44
23.91%
665.88
498.05
33.70%
724.96
563.27
28.71%
598.79
485.19
23.41%
Expenses
590.80
476.94
23.87%
587.59
441.65
33.04%
602.30
474.92
26.82%
503.01
418.85
20.09%
EBITDA
91.25
73.50
24.15%
78.30
56.40
38.83%
122.66
88.34
38.85%
95.77
66.34
44.36%
EBIDTM
13.38%
13.35%
11.76%
11.32%
16.92%
15.68%
15.99%
13.67%
Other Income
6.57
4.08
61.03%
6.92
3.98
73.87%
3.64
3.59
1.39%
3.06
3.24
-5.56%
Interest
0.76
0.71
7.04%
1.58
4.13
-61.74%
0.95
2.54
-62.60%
1.40
1.05
33.33%
Depreciation
10.96
9.92
10.48%
11.45
7.83
46.23%
9.48
7.58
25.07%
8.29
7.60
9.08%
PBT
118.99
66.95
77.73%
72.18
48.42
49.07%
115.88
81.82
41.63%
89.15
60.94
46.29%
Tax
20.25
14.08
43.82%
16.18
8.69
86.19%
23.56
16.26
44.90%
18.59
11.98
55.18%
PAT
98.74
52.87
86.76%
56.00
39.73
40.95%
92.32
65.55
40.84%
70.55
48.95
44.13%
PATM
14.48%
9.61%
8.41%
7.98%
12.73%
11.64%
11.78%
10.09%
EPS
6.06
3.27
85.32%
3.44
2.46
39.84%
5.68
4.08
39.22%
4.35
3.01
44.52%

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
2,671.68
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
Net Sales Growth
27.41%
27.87%
9.51%
15.49%
9.15%
12.71%
-7.19%
5.95%
45.40%
38.11%
 
Cost Of Goods Sold
939.43
902.68
696.95
604.27
564.14
502.37
391.64
445.98
430.53
302.25
228.00
Gross Profit
1,732.25
1,637.39
1,289.52
1,209.71
1,006.52
936.58
885.01
929.54
867.73
590.64
418.50
GP Margin
64.84%
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
67.58%
66.84%
66.15%
64.73%
Total Expenditure
2,283.70
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
Power & Fuel Cost
-
3.97
4.36
4.60
4.54
4.50
3.58
3.19
2.25
1.70
1.27
% Of Sales
-
0.16%
0.22%
0.25%
0.29%
0.31%
0.28%
0.23%
0.17%
0.19%
0.20%
Employee Cost
-
436.05
358.49
336.91
271.01
250.20
233.70
216.42
206.90
141.93
90.46
% Of Sales
-
17.17%
18.05%
18.57%
17.25%
17.39%
18.31%
15.73%
15.94%
15.90%
13.99%
Manufacturing Exp.
-
55.11
64.27
75.37
68.71
68.79
76.98
88.84
76.97
55.87
33.67
% Of Sales
-
2.17%
3.24%
4.15%
4.37%
4.78%
6.03%
6.46%
5.93%
6.26%
5.21%
General & Admin Exp.
-
69.62
71.11
74.08
73.66
80.32
74.68
65.83
54.01
33.34
23.09
% Of Sales
-
2.74%
3.58%
4.08%
4.69%
5.58%
5.85%
4.79%
4.16%
3.73%
3.57%
Selling & Distn. Exp.
-
665.93
494.26
480.18
419.75
426.96
423.97
406.26
367.20
274.49
183.11
% Of Sales
-
26.22%
24.88%
26.47%
26.72%
29.67%
33.21%
29.54%
28.28%
30.74%
28.32%
Miscellaneous Exp.
-
36.49
35.21
35.32
20.42
19.60
13.76
15.06
18.19
19.41
183.11
% Of Sales
-
1.44%
1.77%
1.95%
1.30%
1.36%
1.08%
1.09%
1.40%
2.17%
2.00%
EBITDA
387.98
370.23
261.82
203.25
148.43
86.21
58.34
133.96
142.22
63.89
73.99
EBITDA Margin
14.52%
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
9.74%
10.95%
7.16%
11.44%
Other Income
20.19
17.70
14.53
14.17
10.47
15.70
16.92
12.93
35.04
37.66
28.32
Interest
4.69
4.63
8.65
4.66
4.30
6.41
6.82
7.33
14.50
14.46
14.44
Depreciation
40.18
39.14
31.36
24.61
25.45
29.41
23.65
11.88
7.47
7.32
9.08
PBT
396.20
344.16
236.34
188.16
129.15
66.09
44.80
127.67
155.28
79.78
78.79
Tax
78.58
72.41
46.08
33.99
16.68
1.51
4.97
24.50
2.75
1.66
0.23
Tax Rate
19.83%
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
19.19%
1.77%
-1.98%
0.33%
PAT
317.61
271.78
190.26
154.17
112.47
64.58
39.81
103.17
152.53
-85.61
68.51
PAT before Minority Interest
317.66
271.75
190.26
154.17
112.47
64.58
39.82
103.17
152.53
-85.61
68.51
Minority Interest
0.05
0.03
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
PAT Margin
11.89%
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
7.50%
11.75%
-9.59%
10.60%
PAT Growth
53.36%
42.85%
23.41%
37.08%
74.16%
62.22%
-61.41%
-32.36%
-
-
 
EPS
19.46
16.65
11.66
9.45
6.89
3.96
2.44
6.32
9.35
-5.25
4.20

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
963.83
751.31
696.68
550.15
434.39
367.36
327.93
232.98
159.14
265.34
Share Capital
32.54
32.27
32.66
32.58
32.53
32.50
32.38
32.18
76.06
75.70
Total Reserves
914.63
702.91
645.27
502.26
390.01
334.84
295.51
200.72
82.92
189.43
Non-Current Liabilities
4.21
7.96
-6.65
-27.67
-18.62
-2.25
1.80
19.26
48.84
66.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
2.14
0.00
15.91
43.90
61.72
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.10
3.80
3.80
Long Term Provisions
4.83
3.74
3.84
3.75
4.36
2.33
2.42
1.28
1.31
1.45
Current Liabilities
407.77
310.76
241.99
208.93
237.21
247.43
199.83
226.17
192.85
182.14
Trade Payables
160.71
143.14
123.03
102.66
114.24
106.46
74.32
69.34
44.77
46.09
Other Current Liabilities
81.09
68.27
28.65
18.09
24.29
26.48
31.12
71.93
49.22
41.46
Short Term Borrowings
91.72
64.43
66.40
66.58
82.72
107.02
76.20
78.38
95.48
94.34
Short Term Provisions
74.25
34.92
23.91
21.60
15.96
7.47
18.19
6.52
3.37
0.24
Total Liabilities
1,375.79
1,070.03
932.02
731.41
652.98
612.55
529.56
478.41
400.83
514.19
Net Block
162.57
154.17
115.86
119.75
126.19
125.80
75.86
66.14
57.65
202.64
Gross Block
338.70
290.73
221.34
195.46
172.93
220.35
146.06
125.70
120.00
257.29
Accumulated Depreciation
176.12
136.56
105.47
75.71
46.74
94.55
70.19
59.57
62.35
54.66
Non Current Assets
207.18
183.69
138.01
132.70
143.75
152.73
115.39
99.74
69.30
204.20
Capital Work in Progress
29.32
8.57
1.39
0.00
0.00
2.82
1.16
0.00
0.03
0.04
Non Current Investment
0.00
0.00
0.00
0.00
0.41
2.88
3.08
2.95
0.02
0.02
Long Term Loans & Adv.
14.52
20.16
17.79
12.19
17.15
21.23
35.30
30.65
11.60
1.51
Other Non Current Assets
0.77
0.79
2.96
0.76
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,168.62
886.35
794.00
598.72
509.22
459.83
414.17
378.68
331.53
309.99
Current Investments
280.08
81.73
18.01
11.51
4.21
0.75
0.00
0.00
0.06
13.07
Inventories
445.96
420.17
396.13
351.59
303.62
297.48
228.29
196.15
209.08
171.79
Sundry Debtors
167.11
134.80
117.78
129.01
96.03
66.48
47.51
66.36
35.58
37.46
Cash & Bank
188.33
175.45
225.97
67.48
74.64
55.64
96.26
72.06
45.90
18.68
Other Current Assets
87.13
32.81
22.31
16.89
30.72
39.47
42.10
44.10
40.91
68.98
Short Term Loans & Adv.
49.78
41.39
13.80
22.25
11.41
16.82
20.36
21.42
19.96
42.09
Net Current Assets
760.85
575.59
552.01
389.79
272.01
212.40
214.34
152.50
138.68
127.85
Total Assets
1,375.80
1,070.04
932.01
731.42
652.97
612.56
529.56
478.42
400.83
514.19

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
325.80
213.50
204.25
40.85
74.17
-24.60
115.15
177.63
78.88
46.54
PBT
344.16
236.34
188.16
129.15
66.09
44.80
127.67
155.28
-83.95
68.74
Adjustment
60.36
54.32
46.71
35.30
37.05
29.97
20.32
31.38
183.90
21.46
Changes in Working Capital
-21.02
-34.12
-10.01
-107.43
-16.42
-81.88
-15.59
-2.80
-19.50
-43.55
Cash after chg. in Working capital
383.50
256.53
224.86
57.03
86.72
-7.11
132.40
183.86
80.45
46.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-57.70
-43.04
-20.61
-16.18
-12.55
-17.49
-17.25
-6.24
-1.57
-0.10
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
-267.88
-187.40
-24.45
-21.36
-19.99
-41.18
-32.74
-35.88
0.26
-2.73
Net Fixed Assets
-6.59
-20.62
-5.08
-2.26
16.10
-24.08
-12.65
3.24
-4.73
-3.24
Net Investments
5.09
12.83
-6.50
-7.30
-3.46
-53.24
-27.79
2.66
43.41
0.00
Others
-266.38
-179.61
-12.87
-11.80
-32.63
36.14
7.70
-41.78
-38.42
0.51
Cash from Financing Activity
-57.49
-184.39
-22.81
-24.20
-29.89
30.00
-63.68
-107.97
-30.28
-47.98
Net Cash Inflow / Outflow
0.43
-158.29
156.99
-4.70
24.30
-35.78
18.73
33.77
48.86
-4.17
Opening Cash & Equivalents
70.58
225.96
66.56
72.46
53.77
91.35
42.63
40.53
13.59
17.76
Closing Cash & Equivalent
72.07
70.58
225.96
66.56
72.46
54.51
61.35
42.63
40.53
13.59

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.)
58.22
45.56
41.51
32.83
25.97
22.61
20.25
14.48
7.17
13.95
ROA
22.22%
19.01%
18.54%
16.25%
10.21%
6.97%
20.47%
34.70%
-18.71%
14.24%
ROE
32.31%
26.93%
25.42%
23.49%
16.35%
11.46%
36.79%
87.69%
-50.94%
35.87%
ROCE
37.28%
31.03%
27.95%
23.50%
14.52%
11.69%
35.46%
50.13%
-18.21%
19.58%
Fixed Asset Turnover
8.07
7.76
8.70
8.53
7.32
6.97
10.12
10.57
4.73
2.57
Receivable days
21.69
23.20
24.83
26.15
20.61
16.30
15.11
14.33
14.93
17.18
Inventory Days
62.23
75.00
75.23
76.13
76.24
75.16
56.31
56.96
77.85
90.24
Payable days
26.14
29.32
26.04
28.52
30.28
27.90
21.55
19.32
20.35
22.52
Cash Conversion Cycle
57.78
68.88
74.02
73.76
66.57
63.56
49.87
51.98
72.42
84.90
Total Debt/Equity
0.10
0.09
0.10
0.12
0.20
0.30
0.23
0.53
1.01
0.67
Interest Cover
75.34
28.33
41.40
31.06
11.32
7.57
18.41
11.71
-4.81
5.76

News Update:


  • Vaibhav Global launches latest global initiative ‘Catapult’
    9th Aug 2021, 15:04 PM

    Catapult is employing a fast-track product launch scheme to accelerate speed-to-market

    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.