Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

Retailing

Rating :
54/99

BSE: 532156 | NSE: VAIBHAVGBL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,886.81
  • 44.93
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,879.31
  • 2.03%
  • 4.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.91%
  • 0.59%
  • 12.73%
  • FII
  • DII
  • Others
  • 21.13%
  • 5.54%
  • 2.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 11.87
  • 11.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.98
  • 13.65
  • 1.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.19
  • 16.15
  • 7.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.18
  • 22.93
  • 31.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.45
  • 6.24
  • 7.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.08
  • 18.45
  • 22.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
723.66
750.41
-3.56%
646.26
634.79
1.81%
628.27
682.05
-7.89%
685.19
665.88
2.90%
Expenses
662.22
665.47
-0.49%
596.41
567.97
5.01%
586.21
590.80
-0.78%
646.82
587.59
10.08%
EBITDA
61.45
84.94
-27.65%
49.85
66.81
-25.39%
42.06
91.25
-53.91%
38.37
78.30
-51.00%
EBIDTM
8.49%
11.32%
7.71%
10.53%
6.70%
13.38%
5.60%
11.76%
Other Income
14.42
0.66
2,084.85%
2.20
5.92
-62.84%
1.85
6.57
-71.84%
8.69
6.92
25.58%
Interest
1.51
1.63
-7.36%
2.39
1.54
55.19%
1.50
0.76
97.37%
2.16
1.58
36.71%
Depreciation
19.62
14.37
36.53%
18.50
12.89
43.52%
17.41
10.96
58.85%
16.58
11.45
44.80%
PBT
54.74
68.25
-19.79%
31.16
58.30
-46.55%
25.00
118.99
-78.99%
25.01
72.18
-65.35%
Tax
15.57
-1.05
-
8.13
16.17
-49.72%
5.42
20.25
-73.23%
-1.93
16.18
-
PAT
39.18
69.30
-43.46%
23.04
42.13
-45.31%
19.58
98.74
-80.17%
26.94
56.00
-51.89%
PATM
5.41%
9.24%
3.56%
6.64%
3.12%
14.48%
3.93%
8.41%
EPS
2.36
4.25
-44.47%
1.39
2.58
-46.12%
1.20
6.06
-80.20%
1.66
3.44
-51.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,683.38
2,752.43
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
Net Sales Growth
-1.82%
8.36%
27.87%
9.51%
15.49%
9.15%
12.71%
-7.19%
5.95%
45.40%
 
Cost Of Goods Sold
995.18
977.38
902.68
696.95
604.27
564.14
502.37
391.64
445.98
430.53
302.25
Gross Profit
1,688.20
1,775.04
1,637.39
1,289.52
1,209.71
1,006.52
936.58
885.01
929.54
867.73
590.64
GP Margin
62.91%
64.49%
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
67.58%
66.84%
66.15%
Total Expenditure
2,491.66
2,471.06
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
Power & Fuel Cost
-
3.14
3.97
4.36
4.60
4.54
4.50
3.58
3.19
2.25
1.70
% Of Sales
-
0.11%
0.16%
0.22%
0.25%
0.29%
0.31%
0.28%
0.23%
0.17%
0.19%
Employee Cost
-
509.42
436.05
358.49
336.91
271.01
250.20
233.70
216.42
206.90
141.93
% Of Sales
-
18.51%
17.17%
18.05%
18.57%
17.25%
17.39%
18.31%
15.73%
15.94%
15.90%
Manufacturing Exp.
-
62.53
55.11
64.27
75.37
68.71
68.79
76.98
88.84
76.97
55.87
% Of Sales
-
2.27%
2.17%
3.24%
4.15%
4.37%
4.78%
6.03%
6.46%
5.93%
6.26%
General & Admin Exp.
-
76.38
69.62
71.11
74.08
73.66
80.32
74.68
65.83
54.01
33.34
% Of Sales
-
2.78%
2.74%
3.58%
4.08%
4.69%
5.58%
5.85%
4.79%
4.16%
3.73%
Selling & Distn. Exp.
-
789.23
665.93
494.26
480.18
419.75
426.96
423.97
406.26
367.20
274.49
% Of Sales
-
28.67%
26.22%
24.88%
26.47%
26.72%
29.67%
33.21%
29.54%
28.28%
30.74%
Miscellaneous Exp.
-
52.97
36.49
35.21
35.32
20.42
19.60
13.76
15.06
18.19
274.49
% Of Sales
-
1.92%
1.44%
1.77%
1.95%
1.30%
1.36%
1.08%
1.09%
1.40%
2.17%
EBITDA
191.73
281.37
370.23
261.82
203.25
148.43
86.21
58.34
133.96
142.22
63.89
EBITDA Margin
7.15%
10.22%
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
9.74%
10.95%
7.16%
Other Income
27.16
21.84
17.70
14.53
14.17
10.47
15.70
16.92
12.93
35.04
37.66
Interest
7.56
6.10
4.63
8.65
4.66
4.30
6.41
6.82
7.33
14.50
14.46
Depreciation
72.11
54.81
39.14
31.36
24.61
25.45
29.41
23.65
11.88
7.47
7.32
PBT
135.91
242.30
344.16
236.34
188.16
129.15
66.09
44.80
127.67
155.28
79.78
Tax
27.19
33.43
72.41
46.08
33.99
16.68
1.51
4.97
24.50
2.75
1.66
Tax Rate
20.01%
12.36%
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
19.19%
1.77%
-1.98%
PAT
108.74
237.71
271.78
190.26
154.17
112.47
64.58
39.81
103.17
152.53
-85.61
PAT before Minority Interest
108.66
237.11
271.75
190.26
154.17
112.47
64.58
39.82
103.17
152.53
-85.61
Minority Interest
-0.08
0.60
0.03
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
PAT Margin
4.05%
8.64%
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
7.50%
11.75%
-9.59%
PAT Growth
-59.15%
-12.54%
42.85%
23.41%
37.08%
74.16%
62.22%
-61.41%
-32.36%
-
 
EPS
6.59
14.42
16.48
11.54
9.35
6.82
3.92
2.41
6.26
9.25
-5.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,126.77
963.83
751.31
696.68
550.15
434.39
367.36
327.93
232.98
159.14
Share Capital
32.76
32.54
32.27
32.66
32.58
32.53
32.50
32.38
32.18
76.06
Total Reserves
1,082.41
914.63
702.91
645.27
502.26
390.01
334.84
295.51
200.72
82.92
Non-Current Liabilities
30.45
4.21
7.96
-6.65
-27.67
-18.62
-2.25
1.80
19.26
48.84
Secured Loans
2.61
0.00
0.00
0.00
0.00
0.00
2.14
0.00
15.91
43.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.10
3.80
Long Term Provisions
4.34
4.83
3.74
3.84
3.75
4.36
2.33
2.42
1.28
1.31
Current Liabilities
504.89
407.77
310.76
241.99
208.93
237.21
247.43
199.83
226.17
192.85
Trade Payables
279.58
160.71
143.14
123.03
102.66
114.24
106.46
74.32
69.34
44.77
Other Current Liabilities
85.70
81.09
68.27
28.65
18.09
24.29
26.48
31.12
71.93
49.22
Short Term Borrowings
96.87
91.72
64.43
66.40
66.58
82.72
107.02
76.20
78.38
95.48
Short Term Provisions
42.74
74.25
34.92
23.91
21.60
15.96
7.47
18.19
6.52
3.37
Total Liabilities
1,663.64
1,375.79
1,070.03
932.02
731.41
652.98
612.55
529.56
478.41
400.83
Net Block
467.03
162.57
154.17
115.86
119.75
126.19
125.80
75.86
66.14
57.65
Gross Block
700.36
337.81
290.73
221.34
195.46
172.93
220.35
146.06
125.70
120.00
Accumulated Depreciation
233.33
175.24
136.56
105.47
75.71
46.74
94.55
70.19
59.57
62.35
Non Current Assets
528.11
207.18
183.69
138.01
132.70
143.75
152.73
115.39
99.74
69.30
Capital Work in Progress
26.66
29.32
8.57
1.39
0.00
0.00
2.82
1.16
0.00
0.03
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.41
2.88
3.08
2.95
0.02
Long Term Loans & Adv.
31.33
14.52
20.16
17.79
12.19
17.15
21.23
35.30
30.65
11.60
Other Non Current Assets
3.09
0.77
0.79
2.96
0.76
0.00
0.00
0.00
0.00
0.00
Current Assets
1,135.54
1,168.62
886.35
794.00
598.72
509.22
459.83
414.17
378.68
331.53
Current Investments
84.17
280.08
81.73
18.01
11.51
4.21
0.75
0.00
0.00
0.06
Inventories
619.46
445.96
420.17
396.13
351.59
303.62
297.48
228.29
196.15
209.08
Sundry Debtors
231.50
167.11
134.80
117.78
129.01
96.03
66.48
47.51
66.36
35.58
Cash & Bank
106.98
188.33
175.45
225.97
67.48
74.64
55.64
96.26
72.06
45.90
Other Current Assets
93.42
37.35
32.81
22.31
39.14
30.72
39.47
42.10
44.10
40.91
Short Term Loans & Adv.
65.06
49.78
41.39
13.80
22.25
11.41
16.82
20.36
21.42
19.96
Net Current Assets
630.64
760.85
575.59
552.01
389.79
272.01
212.40
214.34
152.50
138.68
Total Assets
1,663.65
1,375.80
1,070.04
932.01
731.42
652.97
612.56
529.56
478.42
400.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
87.94
325.80
213.50
204.25
40.85
74.17
-24.60
115.15
177.63
78.88
PBT
270.55
344.16
236.34
188.16
129.15
66.09
44.80
127.67
155.28
-83.95
Adjustment
54.02
60.36
54.32
46.71
35.30
37.05
29.97
20.32
31.38
183.90
Changes in Working Capital
-167.75
-21.02
-34.12
-10.01
-107.43
-16.42
-81.88
-15.59
-2.80
-19.50
Cash after chg. in Working capital
156.82
383.50
256.53
224.86
57.03
86.72
-7.11
132.40
183.86
80.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-68.88
-57.70
-43.04
-20.61
-16.18
-12.55
-17.49
-17.25
-6.24
-1.57
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
-45.01
-267.88
-187.40
-24.45
-21.36
-19.99
-41.18
-32.74
-35.88
0.26
Net Fixed Assets
-9.01
-6.59
-20.62
-5.08
-2.26
16.10
-24.08
-12.65
3.24
-4.73
Net Investments
-9.72
5.09
12.83
-6.50
-7.30
-3.46
-53.24
-27.79
2.66
43.41
Others
-26.28
-266.38
-179.61
-12.87
-11.80
-32.63
36.14
7.70
-41.78
-38.42
Cash from Financing Activity
-72.15
-57.49
-184.39
-22.81
-24.20
-29.89
30.00
-63.68
-107.97
-30.28
Net Cash Inflow / Outflow
-29.21
0.43
-158.29
156.99
-4.70
24.30
-35.78
18.73
33.77
48.86
Opening Cash & Equivalents
72.07
70.58
225.96
66.56
72.46
53.77
91.35
42.63
40.53
13.59
Closing Cash & Equivalent
43.07
72.07
70.58
225.96
66.56
72.46
54.51
61.35
42.63
40.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
68.08
58.22
45.56
41.51
32.83
25.97
22.61
20.25
14.48
7.17
ROA
15.60%
22.22%
19.01%
18.54%
16.25%
10.21%
6.97%
20.47%
34.70%
-18.71%
ROE
22.99%
32.31%
26.93%
25.42%
23.49%
16.35%
11.46%
36.79%
87.69%
-50.94%
ROCE
24.25%
37.28%
31.03%
27.95%
23.50%
14.52%
11.69%
35.46%
50.13%
-18.21%
Fixed Asset Turnover
5.30
8.08
7.76
8.70
8.53
7.32
6.97
10.12
10.57
4.73
Receivable days
26.43
21.69
23.20
24.83
26.15
20.61
16.30
15.11
14.33
14.93
Inventory Days
70.64
62.23
75.00
75.23
76.13
76.24
75.16
56.31
56.96
77.85
Payable days
82.21
61.43
29.32
26.04
28.52
30.28
27.90
21.55
19.32
20.35
Cash Conversion Cycle
14.86
22.49
68.88
74.02
73.76
66.57
63.56
49.87
51.98
72.42
Total Debt/Equity
0.09
0.10
0.09
0.10
0.12
0.20
0.30
0.23
0.53
1.01
Interest Cover
45.37
75.34
28.33
41.40
31.06
11.32
7.57
18.41
11.71
-4.81

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.