Nifty
Sensex
:
:
15940.45
53230.01
-299.85 (-1.85%)
-978.52 (-1.81%)

Retailing

Rating :
54/99

BSE: 532156 | NSE: VAIBHAVGBL

425.95
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  431.40
  •  436.35
  •  410.00
  •  422.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86538
  •  369.04
  •  889.00
  •  360.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,988.59
  • 26.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,891.97
  • 0.23%
  • 6.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.08%
  • 0.61%
  • 11.13%
  • FII
  • DII
  • Others
  • 10.73%
  • 17.04%
  • 2.41%

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
  • 23.02
  • 23.60
  • 27.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.87
  • 6.21
  • 7.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.59
  • 17.96
  • 20.18

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
750.41
724.96
3.51%
634.79
598.79
6.01%
682.05
550.44
23.91%
665.88
498.05
33.70%
Expenses
665.47
602.30
10.49%
567.97
503.01
12.91%
590.80
476.94
23.87%
587.59
441.65
33.04%
EBITDA
84.94
122.66
-30.75%
66.81
95.77
-30.24%
91.25
73.50
24.15%
78.30
56.40
38.83%
EBIDTM
11.32%
16.92%
10.53%
15.99%
13.38%
13.35%
11.76%
11.32%
Other Income
0.66
3.64
-81.87%
5.92
3.06
93.46%
6.57
4.08
61.03%
6.92
3.98
73.87%
Interest
1.63
0.95
71.58%
1.54
1.40
10.00%
0.76
0.71
7.04%
1.58
4.13
-61.74%
Depreciation
14.37
9.48
51.58%
12.89
8.29
55.49%
10.96
9.92
10.48%
11.45
7.83
46.23%
PBT
68.25
115.88
-41.10%
58.30
89.15
-34.60%
118.99
66.95
77.73%
72.18
48.42
49.07%
Tax
-1.05
23.56
-
16.17
18.59
-13.02%
20.25
14.08
43.82%
16.18
8.69
86.19%
PAT
69.30
92.32
-24.94%
42.13
70.55
-40.28%
98.74
52.87
86.76%
56.00
39.73
40.95%
PATM
9.24%
12.73%
6.64%
11.78%
14.48%
9.61%
8.41%
7.98%
EPS
4.25
5.68
-25.18%
2.58
4.35
-40.69%
6.06
3.27
85.32%
3.44
2.46
39.84%

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
2,733.13
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
15.21%
27.87%
9.51%
15.49%
9.15%
12.71%
-7.19%
5.95%
45.40%
38.11%
 
Cost Of Goods Sold
961.91
902.68
696.95
604.27
564.14
502.37
391.64
445.98
430.53
302.25
228.00
Gross Profit
1,771.22
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
64.81%
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
67.58%
66.84%
66.15%
64.73%
Total Expenditure
2,411.83
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
321.30
370.23
261.82
203.25
148.43
86.21
58.34
133.96
142.22
63.89
73.99
EBITDA Margin
11.76%
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
9.74%
10.95%
7.16%
11.44%
Other Income
20.07
17.70
14.53
14.17
10.47
15.70
16.92
12.93
35.04
37.66
28.32
Interest
5.51
4.63
8.65
4.66
4.30
6.41
6.82
7.33
14.50
14.46
14.44
Depreciation
49.67
39.14
31.36
24.61
25.45
29.41
23.65
11.88
7.47
7.32
9.08
PBT
317.72
344.16
236.34
188.16
129.15
66.09
44.80
127.67
155.28
79.78
78.79
Tax
51.55
72.41
46.08
33.99
16.68
1.51
4.97
24.50
2.75
1.66
0.23
Tax Rate
16.22%
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
19.19%
1.77%
-1.98%
0.33%
PAT
266.17
271.78
190.26
154.17
112.47
64.58
39.81
103.17
152.53
-85.61
68.51
PAT before Minority Interest
266.52
271.75
190.26
154.17
112.47
64.58
39.82
103.17
152.53
-85.61
68.51
Minority Interest
0.35
0.03
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
PAT Margin
9.74%
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
7.50%
11.75%
-9.59%
10.60%
PAT Growth
4.19%
42.85%
23.41%
37.08%
74.16%
62.22%
-61.41%
-32.36%
-
-
 
EPS
16.23
16.57
11.60
9.40
6.86
3.94
2.43
6.29
9.30
-5.22
4.18

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
61.43
29.32
26.04
28.52
30.28
27.90
21.55
19.32
20.35
22.52
Cash Conversion Cycle
22.49
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 sets target to become Carbon Neutral in Scope 1 & 2 emissions by 2031
    22nd Apr 2022, 16:49 PM

    VGL also aims to achieve Carbon Neutrality in Scope 3 emissions in future and is evaluating possibilities towards the same

    Read More
  • Vaibhav Global conferred with IGJ Award 2020 by GJEPC
    25th Mar 2022, 12:00 PM

    The company has been conferred with IGJ Award for being highest exporter of Silver Jewellery from India for the year 2019-20

    Read More
  • Vaibhav Global acquires stake in Encase Packaging
    17th Mar 2022, 09:14 AM

    Consequent to the said allotment, the Company holds 60% of the total paid-up equity share capital of Encase Packaging being a holding Company

    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.