Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Retailing

Rating :
79/99

BSE: 532156 | NSE: VAIBHAVGBL

2114.40
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2127.00
  •  2147.30
  •  2107.05
  •  2127.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5307
  •  112.59
  •  2180.00
  •  551.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,868.14
  • 30.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,757.13
  • 1.60%
  • 8.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.34%
  • 0.68%
  • 8.89%
  • FII
  • DII
  • Others
  • 10.55%
  • 19.90%
  • 1.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.22
  • 9.25
  • 8.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.23
  • 35.02
  • 12.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.01
  • 36.73
  • 19.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.27
  • 22.55
  • 17.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 4.02
  • 4.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 14.00
  • 13.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
598.79
485.19
23.41%
550.44
439.96
25.11%
498.06
461.53
7.91%
563.27
510.59
10.32%
Expenses
503.01
418.85
20.09%
476.94
389.12
22.57%
441.65
419.82
5.20%
474.92
442.49
7.33%
EBITDA
95.77
66.34
44.36%
73.50
50.84
44.57%
56.40
41.71
35.22%
88.34
68.10
29.72%
EBIDTM
15.99%
13.67%
3.55%
3.55%
14.01%
14.01%
15.68%
13.34%
Other Income
3.06
3.24
-5.56%
4.08
3.72
9.68%
3.98
5.10
-21.96%
3.59
3.12
15.06%
Interest
1.40
1.05
33.33%
0.71
1.03
-31.07%
4.13
1.25
230.40%
2.54
0.56
353.57%
Depreciation
8.29
7.60
9.08%
9.92
8.36
18.66%
7.83
6.28
24.68%
7.58
6.20
22.26%
PBT
89.15
60.94
46.29%
15.41
15.41
0.00%
48.42
39.27
23.30%
81.82
64.46
26.93%
Tax
18.59
11.98
55.18%
1.10
1.10
0.00%
8.69
6.82
27.42%
16.26
11.95
36.07%
PAT
70.55
48.95
44.13%
14.31
14.31
0.00%
39.73
32.45
22.43%
65.55
52.51
24.83%
PATM
11.78%
10.09%
37.11%
37.11%
7.11%
7.11%
11.64%
10.28%
EPS
21.71
15.06
44.16%
4.40
4.40
0.00%
12.23
9.99
22.42%
20.17
16.16
24.81%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,210.56
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
525.83
Net Sales Growth
16.51%
9.51%
15.49%
9.15%
12.71%
-7.19%
5.95%
45.40%
38.11%
22.95%
 
Cost Of Goods Sold
5,070.52
696.95
604.27
564.14
502.37
391.64
445.98
430.53
302.25
228.00
206.65
Gross Profit
-2,859.96
1,289.52
1,209.71
1,006.52
936.58
885.01
929.54
867.73
590.64
418.50
319.17
GP Margin
-129.38%
64.92%
66.69%
64.08%
65.09%
69.32%
67.58%
66.84%
66.15%
64.73%
60.70%
Total Expenditure
1,896.52
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
472.44
Power & Fuel Cost
-
4.36
4.60
4.54
4.50
3.58
3.19
2.25
1.70
1.27
1.03
% Of Sales
-
0.22%
0.25%
0.29%
0.31%
0.28%
0.23%
0.17%
0.19%
0.20%
0.20%
Employee Cost
-
358.49
336.91
271.01
250.20
233.70
216.42
206.90
141.93
90.46
67.57
% Of Sales
-
18.05%
18.57%
17.25%
17.39%
18.31%
15.73%
15.94%
15.90%
13.99%
12.85%
Manufacturing Exp.
-
64.27
75.37
68.71
68.79
76.98
88.84
76.97
55.87
33.67
28.99
% Of Sales
-
3.24%
4.15%
4.37%
4.78%
6.03%
6.46%
5.93%
6.26%
5.21%
5.51%
General & Admin Exp.
-
71.11
74.08
73.66
80.32
74.68
58.90
54.01
33.34
23.09
19.49
% Of Sales
-
3.58%
4.08%
4.69%
5.58%
5.85%
4.28%
4.16%
3.73%
3.57%
3.71%
Selling & Distn. Exp.
-
494.26
480.18
419.75
426.96
423.97
406.45
367.20
274.49
183.11
133.70
% Of Sales
-
24.88%
26.47%
26.72%
29.67%
33.21%
29.55%
28.28%
30.74%
28.32%
25.43%
Miscellaneous Exp.
-
35.21
35.32
20.42
19.60
13.76
21.80
18.19
19.41
12.91
133.70
% Of Sales
-
1.77%
1.95%
1.30%
1.36%
1.08%
1.58%
1.40%
2.17%
2.00%
2.86%
EBITDA
314.01
261.82
203.25
148.43
86.21
58.34
133.96
142.22
63.89
73.99
53.39
EBITDA Margin
14.20%
13.18%
11.20%
9.45%
5.99%
4.57%
9.74%
10.95%
7.16%
11.44%
10.15%
Other Income
14.71
14.53
14.17
10.47
15.70
16.92
12.93
35.04
37.66
28.32
11.67
Interest
8.78
8.65
4.66
4.30
6.41
6.82
7.33
14.50
14.46
14.44
14.54
Depreciation
33.62
31.36
24.61
25.45
29.41
23.65
11.88
7.47
7.32
9.08
8.11
PBT
234.80
236.34
188.16
129.15
66.09
44.80
127.67
155.28
79.78
78.79
42.40
Tax
44.64
46.08
33.99
16.68
1.51
4.97
24.50
2.75
1.66
0.23
0.00
Tax Rate
19.01%
19.50%
18.06%
12.92%
2.28%
11.09%
19.19%
1.77%
-1.98%
0.33%
0.00%
PAT
190.14
190.26
154.17
112.47
64.58
39.81
103.17
152.53
-85.61
68.51
43.10
PAT before Minority Interest
190.14
190.26
154.17
112.47
64.58
39.82
103.17
152.53
-85.61
68.51
43.10
Minority Interest
0.00
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.60%
9.58%
8.50%
7.16%
4.49%
3.12%
7.50%
11.75%
-9.59%
10.60%
8.20%
PAT Growth
28.28%
23.41%
37.08%
74.16%
62.22%
-61.41%
-32.36%
-
-
58.96%
 
EPS
58.50
58.54
47.44
34.61
19.87
12.25
31.74
46.93
-26.34
21.08
13.26

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
751.31
696.68
550.15
434.39
367.36
327.93
232.98
159.14
265.34
205.08
Share Capital
32.27
32.66
32.58
32.53
32.50
32.38
32.18
76.06
75.70
75.70
Total Reserves
702.91
645.27
502.26
390.01
334.84
295.51
200.72
82.92
189.43
129.17
Non-Current Liabilities
7.96
-6.65
-27.67
-18.62
-2.25
1.80
19.26
48.84
66.71
103.81
Secured Loans
0.00
0.00
0.00
0.00
2.14
0.00
15.91
43.90
61.72
100.67
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
2.10
3.80
3.80
2.04
Long Term Provisions
3.74
3.84
3.75
4.36
2.33
2.42
1.28
1.31
1.45
1.48
Current Liabilities
310.76
241.99
208.93
237.21
247.43
199.83
226.17
192.85
182.14
138.97
Trade Payables
143.14
123.03
102.66
114.24
106.46
74.32
69.34
44.77
46.09
23.37
Other Current Liabilities
68.27
28.65
18.09
24.29
26.48
31.12
71.93
49.22
41.46
29.02
Short Term Borrowings
64.43
66.40
66.58
82.72
107.02
76.20
78.38
95.48
94.34
86.47
Short Term Provisions
34.92
23.91
21.60
15.96
7.47
18.19
6.52
3.37
0.24
0.11
Total Liabilities
1,070.03
932.02
731.41
652.98
612.55
529.56
478.41
400.83
514.19
447.86
Net Block
154.17
115.86
119.75
126.19
125.80
75.86
66.14
57.65
202.64
203.04
Gross Block
298.72
221.34
195.46
172.93
220.35
146.06
125.70
120.00
257.29
244.97
Accumulated Depreciation
144.55
105.47
75.71
46.74
94.55
70.19
59.57
62.35
54.66
41.94
Non Current Assets
183.69
138.01
132.70
143.75
152.73
115.39
99.74
69.30
204.20
204.97
Capital Work in Progress
8.57
1.39
0.00
0.00
2.82
1.16
0.00
0.03
0.04
1.48
Non Current Investment
0.00
0.00
0.00
0.41
2.88
3.08
2.95
0.02
0.02
0.01
Long Term Loans & Adv.
20.16
17.79
12.19
17.15
21.23
35.30
30.65
11.60
1.51
0.44
Other Non Current Assets
0.79
2.96
0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
886.35
794.00
598.72
509.22
459.83
414.17
378.68
331.53
309.99
242.90
Current Investments
81.73
18.01
11.51
4.21
0.75
0.00
0.00
0.06
13.07
17.17
Inventories
420.17
396.13
351.59
303.62
297.48
228.29
196.15
209.08
171.79
147.88
Sundry Debtors
134.80
117.78
129.01
96.03
66.48
47.51
66.36
35.58
37.46
23.39
Cash & Bank
175.45
225.97
67.48
74.64
55.64
96.26
72.06
45.90
18.68
20.11
Other Current Assets
74.19
22.31
16.89
19.31
39.47
42.10
44.10
40.91
68.98
34.35
Short Term Loans & Adv.
52.92
13.80
22.25
11.41
16.82
20.36
21.42
19.96
42.09
29.29
Net Current Assets
575.59
552.01
389.79
272.01
212.40
214.34
152.50
138.68
127.85
103.93
Total Assets
1,070.04
932.01
731.42
652.97
612.56
529.56
478.42
400.83
514.19
447.87

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
213.50
204.25
40.85
74.17
-24.60
115.15
177.63
78.88
46.54
53.76
PBT
236.34
188.16
129.15
66.09
44.80
127.67
155.28
-83.95
68.74
42.40
Adjustment
54.32
46.71
35.30
37.05
29.97
20.32
31.38
183.90
21.46
21.88
Changes in Working Capital
-34.12
-10.01
-107.43
-16.42
-81.88
-15.59
-2.80
-19.50
-43.55
-10.41
Cash after chg. in Working capital
256.53
224.86
57.03
86.72
-7.11
132.40
183.86
80.45
46.64
53.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.04
-20.61
-16.18
-12.55
-17.49
-17.25
-6.24
-1.57
-0.10
-0.11
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
-187.40
-24.45
-21.36
-19.99
-41.18
-32.74
-35.88
0.26
-2.73
-9.76
Net Fixed Assets
-20.70
-5.08
-2.26
16.10
-24.08
-12.65
3.24
-4.73
-3.24
-3.31
Net Investments
12.83
-6.50
-7.30
-3.46
-53.24
-27.79
2.66
43.41
0.00
18.90
Others
-179.53
-12.87
-11.80
-32.63
36.14
7.70
-41.78
-38.42
0.51
-25.35
Cash from Financing Activity
-184.39
-22.81
-24.20
-29.89
30.00
-63.68
-107.97
-30.28
-47.98
-36.34
Net Cash Inflow / Outflow
-158.29
156.99
-4.70
24.30
-35.78
18.73
33.77
48.86
-4.17
7.66
Opening Cash & Equivalents
225.96
66.56
72.46
53.77
91.35
42.63
40.53
13.59
17.76
10.10
Closing Cash & Equivalent
70.58
225.96
66.56
72.46
54.51
61.35
42.63
40.53
13.59
17.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
227.79
207.56
164.14
129.87
113.03
101.26
72.38
35.86
69.76
50.75
ROA
19.01%
18.54%
16.25%
10.21%
6.97%
20.47%
34.70%
-18.71%
14.24%
9.77%
ROE
26.93%
25.42%
23.49%
16.35%
11.46%
36.79%
87.69%
-50.94%
35.87%
28.52%
ROCE
31.03%
27.95%
23.50%
14.52%
11.69%
35.46%
50.13%
-18.21%
19.58%
14.54%
Fixed Asset Turnover
7.64
8.70
8.53
7.32
6.97
10.12
10.57
4.73
2.57
2.17
Receivable days
23.20
24.83
26.15
20.61
16.30
15.11
14.33
14.93
17.18
12.46
Inventory Days
75.00
75.23
76.13
76.24
75.16
56.31
56.96
77.85
90.24
105.70
Payable days
29.32
26.04
28.52
30.28
27.90
21.55
19.32
20.35
22.52
21.48
Cash Conversion Cycle
68.88
74.02
73.76
66.57
63.56
49.88
51.98
72.42
84.90
96.69
Total Debt/Equity
0.09
0.10
0.12
0.20
0.30
0.23
0.53
1.01
0.67
0.98
Interest Cover
28.33
41.40
31.06
11.32
7.57
18.41
11.71
-4.81
5.76
3.96

News Update:


  • Vaibhav Global incorporates wholly owned subsidiary 'Vaibhav Vistar'
    4th Dec 2020, 10:13 AM

    The subsidiary is incorporated with the object of Manufacturing and export of fashion jewelry and lifestyle products

    Read More
  • Vaibhav Global’s UK arm named as recipient for Business Champions in Education
    28th Nov 2020, 10:01 AM

    Round Rock Independent School District nominated Shop LC for the award

    Read More
  • Vaibhav Global’s UK subsidiary launches membership program ‘TJC PLUS’
    28th Nov 2020, 08:46 AM

    TJC PLUS will enable customers to order from TV, the website, through customer care, TJC’s mobile app and through streaming devices too

    Read More
  • CARE reaffirms rating on Vaibhav Global’s bank facilities
    24th Nov 2020, 11:45 AM

    The rating agency reaffirmed rating on Long-term / Short-term bank facilities at A-; Positive / A2+

    Read More
  • Vaibhav Global commissions 1MW solar PV power generation project
    11th Sep 2020, 09:57 AM

    The plant is a major addition to the existing 385 KW rooftop solar panels installed in Jaipur

    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.