Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

Retailing

Rating :
51/99

BSE: 532156 | NSE: VAIBHAVGBL

216.51
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  219.9
  •  219.9
  •  214.59
  •  220.18
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  145165
  •  31487903.78
  •  338.55
  •  195

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,609.29
  • 22.10
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,593.98
  • 2.77%
  • 2.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.19%
  • 1.75%
  • 19.61%
  • FII
  • DII
  • Others
  • 18.52%
  • 0.11%
  • 2.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 5.88
  • 7.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.36
  • -4.82
  • 7.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.44
  • -10.81
  • 13.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.58
  • 38.42
  • 41.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.52
  • 6.31
  • 4.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.87
  • 22.18
  • 20.28

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
9.25
16.67
21.9
P/E Ratio
23.41
12.99
9.89
Revenue
3379.58
3881.3
4427.5
EBITDA
289.23
478.1
591.6
Net Income
153.36
281.7
372.6
ROA
7.81
P/B Ratio
2.66
ROE
11.76
FCFF
125.43
FCFF Yield
3.13
Net Debt
-17.37
BVPS
81.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
813.74
756.01
7.64%
849.80
789.37
7.66%
977.34
888.34
10.02%
796.43
705.00
12.97%
Expenses
752.20
698.92
7.62%
787.50
735.90
7.01%
867.65
794.91
9.15%
736.27
641.51
14.77%
EBITDA
61.54
57.09
7.79%
62.29
53.47
16.50%
109.70
93.43
17.41%
60.16
63.49
-5.24%
EBIDTM
7.56%
7.55%
7.33%
6.77%
11.22%
10.52%
7.55%
9.01%
Other Income
13.07
8.62
51.62%
8.28
10.21
-18.90%
2.29
5.58
-58.96%
8.85
3.42
158.77%
Interest
3.50
3.44
1.74%
3.83
2.82
35.82%
3.98
3.20
24.38%
3.69
2.91
26.80%
Depreciation
25.29
24.89
1.61%
25.48
25.07
1.64%
25.80
23.46
9.97%
26.00
22.62
14.94%
PBT
45.82
37.38
22.58%
41.26
31.65
30.36%
82.21
68.43
20.14%
39.31
41.38
-5.00%
Tax
8.19
9.93
-17.52%
7.17
10.60
-32.36%
18.39
21.34
-13.82%
11.54
12.35
-6.56%
PAT
37.63
27.45
37.09%
34.08
21.05
61.90%
63.82
47.09
35.53%
27.78
29.03
-4.31%
PATM
4.62%
3.63%
4.01%
2.67%
6.53%
5.30%
3.49%
4.12%
EPS
2.26
1.67
35.33%
2.05
1.29
58.91%
3.84
2.87
33.80%
1.68
1.78
-5.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,437.31
3,379.58
3,040.96
2,690.91
2,752.43
2,540.07
1,986.47
1,813.98
1,570.66
1,438.94
1,276.65
Net Sales Growth
9.51%
11.14%
13.01%
-2.24%
8.36%
27.87%
9.51%
15.49%
9.15%
12.71%
 
Cost Of Goods Sold
1,212.00
1,169.16
1,075.83
983.85
977.38
902.68
696.95
604.27
564.14
502.37
391.64
Gross Profit
2,225.31
2,210.42
1,965.13
1,707.07
1,775.04
1,637.39
1,289.52
1,209.71
1,006.52
936.58
885.01
GP Margin
64.74%
65.41%
64.62%
63.44%
64.49%
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
Total Expenditure
3,143.62
3,090.34
2,772.48
2,491.29
2,471.06
2,169.84
1,724.65
1,610.73
1,422.23
1,352.73
1,218.31
Power & Fuel Cost
-
3.51
4.42
3.68
3.14
3.97
4.36
4.60
4.54
4.50
3.58
% Of Sales
-
0.10%
0.15%
0.14%
0.11%
0.16%
0.22%
0.25%
0.29%
0.31%
0.28%
Employee Cost
-
600.19
572.21
515.12
509.42
436.05
358.49
336.91
271.01
250.20
233.70
% Of Sales
-
17.76%
18.82%
19.14%
18.51%
17.17%
18.05%
18.57%
17.25%
17.39%
18.31%
Manufacturing Exp.
-
81.37
85.60
64.62
62.53
55.11
64.27
75.37
68.71
68.79
76.98
% Of Sales
-
2.41%
2.81%
2.40%
2.27%
2.17%
3.24%
4.15%
4.37%
4.78%
6.03%
General & Admin Exp.
-
108.03
84.96
89.10
76.38
69.62
71.11
74.08
73.66
80.32
74.68
% Of Sales
-
3.20%
2.79%
3.31%
2.78%
2.74%
3.58%
4.08%
4.69%
5.58%
5.85%
Selling & Distn. Exp.
-
1,067.50
889.23
780.24
789.23
665.93
494.26
480.18
419.75
426.96
423.97
% Of Sales
-
31.59%
29.24%
29.00%
28.67%
26.22%
24.88%
26.47%
26.72%
29.67%
33.21%
Miscellaneous Exp.
-
60.58
60.22
54.68
52.97
36.49
35.21
35.32
20.42
19.60
423.97
% Of Sales
-
1.79%
1.98%
2.03%
1.92%
1.44%
1.77%
1.95%
1.30%
1.36%
1.08%
EBITDA
293.69
289.24
268.48
199.62
281.37
370.23
261.82
203.25
148.43
86.21
58.34
EBITDA Margin
8.54%
8.56%
8.83%
7.42%
10.22%
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
Other Income
32.49
28.04
26.63
27.63
21.84
17.70
14.53
14.17
10.47
15.70
16.92
Interest
15.00
14.94
11.71
8.20
6.10
4.63
8.65
4.66
4.30
6.41
6.82
Depreciation
102.57
102.17
93.39
77.75
54.81
39.14
31.36
24.61
25.45
29.41
23.65
PBT
208.60
200.16
190.02
141.30
242.30
344.16
236.34
188.16
129.15
66.09
44.80
Tax
45.29
47.03
55.22
36.17
33.43
72.41
46.08
33.99
16.68
1.51
4.97
Tax Rate
21.71%
23.50%
30.35%
25.60%
12.36%
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
PAT
163.31
153.36
127.92
104.96
237.71
271.78
190.26
154.17
112.47
64.58
39.81
PAT before Minority Interest
163.34
153.13
126.74
105.14
237.11
271.75
190.26
154.17
112.47
64.58
39.82
Minority Interest
0.03
0.23
1.18
-0.18
0.60
0.03
0.00
0.00
0.00
0.00
-0.01
PAT Margin
4.75%
4.54%
4.21%
3.90%
8.64%
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
PAT Growth
31.05%
19.89%
21.88%
-55.85%
-12.54%
42.85%
23.41%
37.08%
74.16%
62.22%
 
EPS
9.80
9.21
7.68
6.30
14.27
16.31
11.42
9.25
6.75
3.88
2.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,349.96
1,257.66
1,201.29
1,126.77
963.83
751.31
696.68
550.15
434.39
367.36
Share Capital
33.22
33.11
32.98
32.76
32.54
32.27
32.66
32.58
32.53
32.50
Total Reserves
1,309.60
1,209.05
1,153.20
1,082.41
914.63
702.91
645.27
502.26
390.01
334.84
Non-Current Liabilities
57.12
76.29
36.03
30.45
4.21
7.96
-6.65
-27.67
-18.62
-2.25
Secured Loans
0.00
1.41
2.31
2.61
0.00
0.00
0.00
0.00
0.00
2.14
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
10.96
6.86
4.95
4.34
4.83
3.74
3.84
3.75
4.36
2.33
Current Liabilities
585.40
523.87
521.49
504.89
407.77
310.76
241.99
208.93
237.21
247.43
Trade Payables
233.34
224.35
256.83
279.58
160.71
143.14
123.03
102.66
114.24
106.46
Other Current Liabilities
211.43
137.29
108.60
85.70
81.09
68.27
28.65
18.09
24.29
26.48
Short Term Borrowings
113.95
104.59
112.32
96.87
91.72
64.43
66.40
66.58
82.72
107.02
Short Term Provisions
26.68
57.64
43.74
42.74
74.25
34.92
23.91
21.60
15.96
7.47
Total Liabilities
1,992.48
1,858.35
1,760.52
1,663.64
1,375.79
1,070.03
932.02
731.41
652.98
612.55
Net Block
565.79
616.24
506.52
467.03
162.57
154.17
115.86
119.75
126.19
125.80
Gross Block
1,046.06
996.17
784.28
669.87
337.81
290.73
221.34
195.46
172.93
220.35
Accumulated Depreciation
480.27
379.92
277.76
202.84
175.24
136.56
105.47
75.71
46.74
94.55
Non Current Assets
603.65
639.58
531.60
528.11
207.18
183.69
138.01
132.70
143.75
152.73
Capital Work in Progress
10.68
5.69
4.88
26.66
29.32
8.57
1.39
0.00
0.00
2.82
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.41
2.88
Long Term Loans & Adv.
24.07
15.41
19.33
31.33
14.52
20.16
17.79
12.19
17.15
21.23
Other Non Current Assets
3.11
2.22
0.87
3.09
0.77
0.79
2.96
0.76
0.00
0.00
Current Assets
1,388.15
1,218.77
1,228.92
1,135.54
1,168.62
886.35
794.00
598.72
509.22
459.83
Current Investments
115.98
127.74
34.29
84.17
280.08
81.73
18.01
11.51
4.21
0.75
Inventories
700.83
596.17
642.51
619.46
445.96
420.17
396.13
351.59
303.62
297.48
Sundry Debtors
323.56
312.85
240.38
231.50
167.11
134.80
117.78
129.01
96.03
66.48
Cash & Bank
129.26
105.01
239.22
106.98
188.33
175.45
225.97
67.48
74.64
55.64
Other Current Assets
118.53
31.13
37.72
28.36
87.13
74.20
36.11
39.14
30.72
39.47
Short Term Loans & Adv.
41.29
45.87
34.79
65.06
49.78
41.39
13.80
22.25
11.41
16.82
Net Current Assets
802.75
694.90
707.43
630.64
760.85
575.59
552.01
389.79
272.01
212.40
Total Assets
1,991.80
1,858.35
1,760.52
1,663.65
1,375.80
1,070.04
932.01
731.42
652.97
612.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
164.78
276.85
127.15
87.94
325.80
213.50
204.25
40.85
74.17
-24.60
PBT
200.16
181.95
141.30
270.55
344.16
236.34
188.16
129.15
66.09
44.80
Adjustment
147.11
141.72
116.70
54.02
60.36
54.32
46.71
35.30
37.05
29.97
Changes in Working Capital
-128.87
-0.49
-98.57
-167.75
-21.02
-34.12
-10.01
-107.43
-16.42
-81.88
Cash after chg. in Working capital
218.40
323.18
159.44
156.82
383.50
256.53
224.86
57.03
86.72
-7.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-53.62
-46.34
-32.29
-68.88
-57.70
-43.04
-20.61
-16.18
-12.55
-17.49
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
-7.08
-183.87
40.25
-45.01
-267.88
-187.40
-24.45
-21.36
-19.99
-41.18
Net Fixed Assets
-4.95
-5.01
-7.80
-8.80
-6.59
-20.62
-5.08
-2.26
16.10
-24.08
Net Investments
-30.40
4.19
-5.00
-9.72
5.09
12.83
-6.50
-7.30
-3.46
-53.24
Others
28.27
-183.05
53.05
-26.49
-266.38
-179.61
-12.87
-11.80
-32.63
36.14
Cash from Financing Activity
-129.87
-143.06
-102.67
-72.15
-57.49
-184.39
-22.81
-24.20
-29.89
30.00
Net Cash Inflow / Outflow
27.84
-50.08
64.73
-29.21
0.43
-158.29
156.99
-4.70
24.30
-35.78
Opening Cash & Equivalents
61.48
110.58
43.07
72.07
70.58
225.96
66.56
72.46
53.77
91.35
Closing Cash & Equivalent
91.19
61.48
110.58
43.07
72.07
70.58
225.96
66.56
72.46
54.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
80.84
75.04
71.94
68.08
58.22
45.56
41.51
32.83
25.97
22.61
ROA
7.95%
7.00%
6.14%
15.60%
22.22%
19.01%
18.54%
16.25%
10.21%
6.97%
ROE
11.85%
10.44%
9.14%
22.99%
32.31%
26.93%
25.42%
23.49%
16.35%
11.46%
ROCE
15.21%
14.46%
11.76%
24.25%
37.28%
31.03%
27.95%
23.50%
14.52%
11.69%
Fixed Asset Turnover
3.31
3.42
3.70
5.46
8.08
7.76
8.70
8.53
7.32
6.97
Receivable days
34.37
33.20
32.00
26.43
21.69
23.20
24.83
26.15
20.61
16.30
Inventory Days
70.04
74.34
85.59
70.64
62.23
75.00
75.23
76.13
76.24
75.16
Payable days
71.44
81.63
99.50
82.21
61.43
29.32
26.04
28.52
30.28
27.90
Cash Conversion Cycle
32.96
25.91
18.09
14.86
22.49
68.88
74.02
73.76
66.57
63.56
Total Debt/Equity
0.08
0.09
0.10
0.09
0.10
0.09
0.10
0.12
0.20
0.30
Interest Cover
14.40
16.53
18.24
45.37
75.34
28.33
41.40
31.06
11.32
7.57

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.