Nifty
Sensex
:
:
24398.70
80041.05
-14.80 (-0.06%)
-107.83 (-0.13%)

Retailing

Rating :
47/99

BSE: 532156 | NSE: VAIBHAVGBL

337.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  321.95
  •  340.45
  •  318.95
  •  320.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1488267
  •  4983.64
  •  542.40
  •  262.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,298.30
  • 41.42
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,299.30
  • 1.88%
  • 4.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.18%
  • 1.85%
  • 16.16%
  • FII
  • DII
  • Others
  • 21.48%
  • 1.22%
  • 2.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.26
  • 8.89
  • 3.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 0.50
  • -0.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.17
  • -7.63
  • -18.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.89
  • 36.32
  • 41.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.53
  • 6.57
  • 5.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.03
  • 21.71
  • 23.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
789.37
692.72
13.95%
888.34
723.66
22.76%
705.00
646.26
9.09%
658.25
628.27
4.77%
Expenses
735.90
646.46
13.84%
794.91
662.22
20.04%
641.51
596.41
7.56%
600.16
586.21
2.38%
EBITDA
53.47
46.26
15.59%
93.43
61.45
52.04%
63.49
49.85
27.36%
58.09
42.06
38.11%
EBIDTM
6.77%
6.68%
10.52%
8.49%
9.01%
7.71%
8.83%
6.70%
Other Income
10.21
9.16
11.46%
5.58
14.42
-61.30%
3.42
2.20
55.45%
7.42
1.85
301.08%
Interest
2.82
2.80
0.71%
3.20
1.51
111.92%
2.91
2.39
21.76%
2.79
1.50
86.00%
Depreciation
25.07
22.23
12.78%
23.46
19.62
19.57%
22.62
18.50
22.27%
22.24
17.41
27.74%
PBT
31.65
30.40
4.11%
68.43
54.74
25.01%
41.38
31.16
32.80%
40.49
25.00
61.96%
Tax
10.60
7.05
50.35%
21.34
15.57
37.06%
12.35
8.13
51.91%
10.93
5.42
101.66%
PAT
21.05
23.34
-9.81%
47.09
39.18
20.19%
29.03
23.04
26.00%
29.57
19.58
51.02%
PATM
2.67%
3.37%
5.30%
5.41%
4.12%
3.56%
4.49%
3.12%
EPS
1.29
1.42
-9.15%
2.87
2.36
21.61%
1.78
1.39
28.06%
1.80
1.20
50.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
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
1,375.52
Net Sales Growth
-
13.01%
-2.24%
8.36%
27.87%
9.51%
15.49%
9.15%
12.71%
-7.19%
 
Cost Of Goods Sold
-
1,075.83
983.85
977.38
902.68
696.95
604.27
564.14
502.37
391.64
445.98
Gross Profit
-
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
929.54
GP Margin
-
64.62%
63.44%
64.49%
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
67.58%
Total Expenditure
-
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
1,241.56
Power & Fuel Cost
-
4.42
3.68
3.14
3.97
4.36
4.60
4.54
4.50
3.58
3.19
% Of Sales
-
0.15%
0.14%
0.11%
0.16%
0.22%
0.25%
0.29%
0.31%
0.28%
0.23%
Employee Cost
-
572.21
515.12
509.42
436.05
358.49
336.91
271.01
250.20
233.70
216.42
% Of Sales
-
18.82%
19.14%
18.51%
17.17%
18.05%
18.57%
17.25%
17.39%
18.31%
15.73%
Manufacturing Exp.
-
85.60
64.62
62.53
55.11
64.27
75.37
68.71
68.79
76.98
88.84
% Of Sales
-
2.81%
2.40%
2.27%
2.17%
3.24%
4.15%
4.37%
4.78%
6.03%
6.46%
General & Admin Exp.
-
84.96
89.10
76.38
69.62
71.11
74.08
73.66
80.32
74.68
65.83
% Of Sales
-
2.79%
3.31%
2.78%
2.74%
3.58%
4.08%
4.69%
5.58%
5.85%
4.79%
Selling & Distn. Exp.
-
889.23
780.24
789.23
665.93
494.26
480.18
419.75
426.96
423.97
406.26
% Of Sales
-
29.24%
29.00%
28.67%
26.22%
24.88%
26.47%
26.72%
29.67%
33.21%
29.54%
Miscellaneous Exp.
-
60.22
54.68
52.97
36.49
35.21
35.32
20.42
19.60
13.76
406.26
% Of Sales
-
1.98%
2.03%
1.92%
1.44%
1.77%
1.95%
1.30%
1.36%
1.08%
1.09%
EBITDA
-
268.48
199.62
281.37
370.23
261.82
203.25
148.43
86.21
58.34
133.96
EBITDA Margin
-
8.83%
7.42%
10.22%
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
9.74%
Other Income
-
26.63
27.63
21.84
17.70
14.53
14.17
10.47
15.70
16.92
12.93
Interest
-
11.71
8.20
6.10
4.63
8.65
4.66
4.30
6.41
6.82
7.33
Depreciation
-
93.39
77.75
54.81
39.14
31.36
24.61
25.45
29.41
23.65
11.88
PBT
-
190.02
141.30
242.30
344.16
236.34
188.16
129.15
66.09
44.80
127.67
Tax
-
55.22
36.17
33.43
72.41
46.08
33.99
16.68
1.51
4.97
24.50
Tax Rate
-
30.35%
25.60%
12.36%
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
19.19%
PAT
-
127.92
104.96
237.71
271.78
190.26
154.17
112.47
64.58
39.81
103.17
PAT before Minority Interest
-
126.74
105.14
237.11
271.75
190.26
154.17
112.47
64.58
39.82
103.17
Minority Interest
-
1.18
-0.18
0.60
0.03
0.00
0.00
0.00
0.00
-0.01
0.00
PAT Margin
-
4.21%
3.90%
8.64%
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
7.50%
PAT Growth
-
21.88%
-55.85%
-12.54%
42.85%
23.41%
37.08%
74.16%
62.22%
-61.41%
 
EPS
-
7.71
6.33
14.33
16.38
11.47
9.29
6.78
3.89
2.40
6.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,257.66
1,201.29
1,126.77
963.83
751.31
696.68
550.15
434.39
367.36
327.93
Share Capital
33.11
32.98
32.76
32.54
32.27
32.66
32.58
32.53
32.50
32.38
Total Reserves
1,209.05
1,153.20
1,082.41
914.63
702.91
645.27
502.26
390.01
334.84
295.51
Non-Current Liabilities
76.29
36.03
30.45
4.21
7.96
-6.65
-27.67
-18.62
-2.25
1.80
Secured Loans
1.41
2.31
2.61
0.00
0.00
0.00
0.00
0.00
2.14
0.00
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
6.86
4.95
4.34
4.83
3.74
3.84
3.75
4.36
2.33
2.42
Current Liabilities
523.87
521.49
504.89
407.77
310.76
241.99
208.93
237.21
247.43
199.83
Trade Payables
224.35
256.83
279.58
160.71
143.14
123.03
102.66
114.24
106.46
74.32
Other Current Liabilities
137.29
108.60
85.70
81.09
68.27
28.65
18.09
24.29
26.48
31.12
Short Term Borrowings
104.59
112.32
96.87
91.72
64.43
66.40
66.58
82.72
107.02
76.20
Short Term Provisions
57.64
43.74
42.74
74.25
34.92
23.91
21.60
15.96
7.47
18.19
Total Liabilities
1,858.35
1,760.52
1,663.64
1,375.79
1,070.03
932.02
731.41
652.98
612.55
529.56
Net Block
616.24
506.52
467.03
162.57
154.17
115.86
119.75
126.19
125.80
75.86
Gross Block
996.17
784.28
669.87
337.81
290.73
221.34
195.46
172.93
220.35
146.06
Accumulated Depreciation
377.35
277.76
202.84
175.24
136.56
105.47
75.71
46.74
94.55
70.19
Non Current Assets
639.58
531.60
528.11
207.18
183.69
138.01
132.70
143.75
152.73
115.39
Capital Work in Progress
5.69
4.88
26.66
29.32
8.57
1.39
0.00
0.00
2.82
1.16
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.41
2.88
3.08
Long Term Loans & Adv.
15.41
19.33
31.33
14.52
20.16
17.79
12.19
17.15
21.23
35.30
Other Non Current Assets
2.22
0.87
3.09
0.77
0.79
2.96
0.76
0.00
0.00
0.00
Current Assets
1,218.77
1,228.92
1,135.54
1,168.62
886.35
794.00
598.72
509.22
459.83
414.17
Current Investments
127.74
34.29
84.17
280.08
81.73
18.01
11.51
4.21
0.75
0.00
Inventories
596.17
642.51
619.46
445.96
420.17
396.13
351.59
303.62
297.48
228.29
Sundry Debtors
312.85
240.38
231.50
167.11
134.80
117.78
129.01
96.03
66.48
47.51
Cash & Bank
105.01
239.22
106.98
188.33
175.45
225.97
67.48
74.64
55.64
96.26
Other Current Assets
77.00
37.72
28.36
37.35
74.20
36.11
39.14
30.72
39.47
42.10
Short Term Loans & Adv.
45.87
34.79
65.06
49.78
41.39
13.80
22.25
11.41
16.82
20.36
Net Current Assets
694.90
707.43
630.64
760.85
575.59
552.01
389.79
272.01
212.40
214.34
Total Assets
1,858.35
1,760.52
1,663.65
1,375.80
1,070.04
932.01
731.42
652.97
612.56
529.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
276.85
127.15
87.94
325.80
213.50
204.25
40.85
74.17
-24.60
115.15
PBT
181.95
141.30
270.55
344.16
236.34
188.16
129.15
66.09
44.80
127.67
Adjustment
141.72
116.70
54.02
60.36
54.32
46.71
35.30
37.05
29.97
20.32
Changes in Working Capital
-0.49
-98.57
-167.75
-21.02
-34.12
-10.01
-107.43
-16.42
-81.88
-15.59
Cash after chg. in Working capital
323.18
159.44
156.82
383.50
256.53
224.86
57.03
86.72
-7.11
132.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-46.34
-32.29
-68.88
-57.70
-43.04
-20.61
-16.18
-12.55
-17.49
-17.25
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
-183.87
40.25
-45.01
-267.88
-187.40
-24.45
-21.36
-19.99
-41.18
-32.74
Net Fixed Assets
-5.01
-7.80
-8.80
-6.59
-20.62
-5.08
-2.26
16.10
-24.08
-12.65
Net Investments
4.19
-5.00
-9.72
5.09
12.83
-6.50
-7.30
-3.46
-53.24
-27.79
Others
-183.05
53.05
-26.49
-266.38
-179.61
-12.87
-11.80
-32.63
36.14
7.70
Cash from Financing Activity
-143.06
-102.67
-72.15
-57.49
-184.39
-22.81
-24.20
-29.89
30.00
-63.68
Net Cash Inflow / Outflow
-50.08
64.73
-29.21
0.43
-158.29
156.99
-4.70
24.30
-35.78
18.73
Opening Cash & Equivalents
110.58
43.07
72.07
70.58
225.96
66.56
72.46
53.77
91.35
42.63
Closing Cash & Equivalent
61.48
110.58
43.07
72.07
70.58
225.96
66.56
72.46
54.51
61.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
75.04
71.94
68.08
58.22
45.56
41.51
32.83
25.97
22.61
20.25
ROA
7.00%
6.14%
15.60%
22.22%
19.01%
18.54%
16.25%
10.21%
6.97%
20.47%
ROE
10.44%
9.14%
22.99%
32.31%
26.93%
25.42%
23.49%
16.35%
11.46%
36.79%
ROCE
14.46%
11.76%
24.25%
37.28%
31.03%
27.95%
23.50%
14.52%
11.69%
35.46%
Fixed Asset Turnover
3.42
3.70
5.46
8.08
7.76
8.70
8.53
7.32
6.97
10.12
Receivable days
33.20
32.00
26.43
21.69
23.20
24.83
26.15
20.61
16.30
15.11
Inventory Days
74.34
85.59
70.64
62.23
75.00
75.23
76.13
76.24
75.16
56.31
Payable days
81.63
99.50
82.21
61.43
29.32
26.04
28.52
30.28
27.90
21.55
Cash Conversion Cycle
25.91
18.09
14.86
22.49
68.88
74.02
73.76
66.57
63.56
49.87
Total Debt/Equity
0.09
0.10
0.09
0.10
0.09
0.10
0.12
0.20
0.30
0.23
Interest Cover
16.53
18.24
45.37
75.34
28.33
41.40
31.06
11.32
7.57
18.41

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.