Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Retailing

Rating :
51/99

BSE: 532156 | NSE: VAIBHAVGBL

375.55
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  372.25
  •  377.50
  •  367.50
  •  380.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  409360
  •  1524.13
  •  542.40
  •  295.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,225.94
  • 47.94
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,232.24
  • 1.60%
  • 4.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.22%
  • 1.54%
  • 14.65%
  • FII
  • DII
  • Others
  • 22.68%
  • 2.18%
  • 1.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.56
  • 8.21
  • 1.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.45
  • -0.36
  • -11.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.67
  • -7.40
  • -27.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.00
  • 34.24
  • 41.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.46
  • 6.54
  • 6.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.80
  • 21.33
  • 24.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
888.34
723.66
22.76%
705.00
646.26
9.09%
658.25
628.27
4.77%
692.72
685.19
1.10%
Expenses
794.91
662.22
20.04%
641.51
596.41
7.56%
600.16
586.21
2.38%
646.46
646.82
-0.06%
EBITDA
93.43
61.45
52.04%
63.49
49.85
27.36%
58.09
42.06
38.11%
46.26
38.37
20.56%
EBIDTM
10.52%
8.49%
9.01%
7.71%
8.83%
6.70%
6.68%
5.60%
Other Income
5.58
14.42
-61.30%
3.42
2.20
55.45%
7.42
1.85
301.08%
9.16
8.69
5.41%
Interest
3.20
1.51
111.92%
2.91
2.39
21.76%
2.79
1.50
86.00%
2.80
2.16
29.63%
Depreciation
23.46
19.62
19.57%
22.62
18.50
22.27%
22.24
17.41
27.74%
22.23
16.58
34.08%
PBT
68.43
54.74
25.01%
41.38
31.16
32.80%
40.49
25.00
61.96%
30.40
25.01
21.55%
Tax
21.34
15.57
37.06%
12.35
8.13
51.91%
10.93
5.42
101.66%
7.05
-1.93
-
PAT
47.09
39.18
20.19%
29.03
23.04
26.00%
29.57
19.58
51.02%
23.34
26.94
-13.36%
PATM
5.30%
5.41%
4.12%
3.56%
4.49%
3.12%
3.37%
3.93%
EPS
2.87
2.36
21.61%
1.78
1.39
28.06%
1.80
1.20
50.00%
1.42
1.66
-14.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,944.31
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
1,298.27
Net Sales Growth
9.72%
-2.24%
8.36%
27.87%
9.51%
15.49%
9.15%
12.71%
-7.19%
5.95%
 
Cost Of Goods Sold
1,052.89
983.85
977.38
902.68
696.95
604.27
564.14
502.37
391.64
445.98
430.53
Gross Profit
1,891.42
1,707.07
1,775.04
1,637.39
1,289.52
1,209.71
1,006.52
936.58
885.01
929.54
867.73
GP Margin
64.24%
63.44%
64.49%
64.46%
64.92%
66.69%
64.08%
65.09%
69.32%
67.58%
66.84%
Total Expenditure
2,683.04
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
1,156.05
Power & Fuel Cost
-
3.68
3.14
3.97
4.36
4.60
4.54
4.50
3.58
3.19
2.25
% Of Sales
-
0.14%
0.11%
0.16%
0.22%
0.25%
0.29%
0.31%
0.28%
0.23%
0.17%
Employee Cost
-
515.12
509.42
436.05
358.49
336.91
271.01
250.20
233.70
216.42
206.90
% Of Sales
-
19.14%
18.51%
17.17%
18.05%
18.57%
17.25%
17.39%
18.31%
15.73%
15.94%
Manufacturing Exp.
-
64.62
62.53
55.11
64.27
75.37
68.71
68.79
76.98
88.84
76.97
% Of Sales
-
2.40%
2.27%
2.17%
3.24%
4.15%
4.37%
4.78%
6.03%
6.46%
5.93%
General & Admin Exp.
-
89.10
76.38
69.62
71.11
74.08
73.66
80.32
74.68
65.83
54.01
% Of Sales
-
3.31%
2.78%
2.74%
3.58%
4.08%
4.69%
5.58%
5.85%
4.79%
4.16%
Selling & Distn. Exp.
-
780.24
789.23
665.93
494.26
480.18
419.75
426.96
423.97
406.26
367.20
% Of Sales
-
29.00%
28.67%
26.22%
24.88%
26.47%
26.72%
29.67%
33.21%
29.54%
28.28%
Miscellaneous Exp.
-
54.68
52.97
36.49
35.21
35.32
20.42
19.60
13.76
15.06
367.20
% Of Sales
-
2.03%
1.92%
1.44%
1.77%
1.95%
1.30%
1.36%
1.08%
1.09%
1.40%
EBITDA
261.27
199.62
281.37
370.23
261.82
203.25
148.43
86.21
58.34
133.96
142.22
EBITDA Margin
8.87%
7.42%
10.22%
14.58%
13.18%
11.20%
9.45%
5.99%
4.57%
9.74%
10.95%
Other Income
25.58
27.63
21.84
17.70
14.53
14.17
10.47
15.70
16.92
12.93
35.04
Interest
11.70
8.20
6.10
4.63
8.65
4.66
4.30
6.41
6.82
7.33
14.50
Depreciation
90.55
77.75
54.81
39.14
31.36
24.61
25.45
29.41
23.65
11.88
7.47
PBT
180.70
141.30
242.30
344.16
236.34
188.16
129.15
66.09
44.80
127.67
155.28
Tax
51.67
36.17
33.43
72.41
46.08
33.99
16.68
1.51
4.97
24.50
2.75
Tax Rate
28.59%
25.60%
12.36%
21.04%
19.50%
18.06%
12.92%
2.28%
11.09%
19.19%
1.77%
PAT
129.03
104.96
237.71
271.78
190.26
154.17
112.47
64.58
39.81
103.17
152.53
PAT before Minority Interest
129.87
105.14
237.11
271.75
190.26
154.17
112.47
64.58
39.82
103.17
152.53
Minority Interest
0.84
-0.18
0.60
0.03
0.00
0.00
0.00
0.00
-0.01
0.00
0.00
PAT Margin
4.38%
3.90%
8.64%
10.70%
9.58%
8.50%
7.16%
4.49%
3.12%
7.50%
11.75%
PAT Growth
18.66%
-55.85%
-12.54%
42.85%
23.41%
37.08%
74.16%
62.22%
-61.41%
-32.36%
 
EPS
7.79
6.34
14.35
16.41
11.49
9.31
6.79
3.90
2.40
6.23
9.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,201.29
1,126.77
963.83
751.31
696.68
550.15
434.39
367.36
327.93
232.98
Share Capital
32.98
32.76
32.54
32.27
32.66
32.58
32.53
32.50
32.38
32.18
Total Reserves
1,153.20
1,082.41
914.63
702.91
645.27
502.26
390.01
334.84
295.51
200.72
Non-Current Liabilities
36.03
30.45
4.21
7.96
-6.65
-27.67
-18.62
-2.25
1.80
19.26
Secured Loans
2.31
2.61
0.00
0.00
0.00
0.00
0.00
2.14
0.00
15.91
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.10
Long Term Provisions
4.95
4.34
4.83
3.74
3.84
3.75
4.36
2.33
2.42
1.28
Current Liabilities
521.49
504.89
407.77
310.76
241.99
208.93
237.21
247.43
199.83
226.17
Trade Payables
256.83
279.58
160.71
143.14
123.03
102.66
114.24
106.46
74.32
69.34
Other Current Liabilities
108.60
85.70
81.09
68.27
28.65
18.09
24.29
26.48
31.12
71.93
Short Term Borrowings
112.32
96.87
91.72
64.43
66.40
66.58
82.72
107.02
76.20
78.38
Short Term Provisions
43.74
42.74
74.25
34.92
23.91
21.60
15.96
7.47
18.19
6.52
Total Liabilities
1,760.52
1,663.64
1,375.79
1,070.03
932.02
731.41
652.98
612.55
529.56
478.41
Net Block
506.52
467.03
162.57
154.17
115.86
119.75
126.19
125.80
75.86
66.14
Gross Block
803.71
669.87
337.81
290.73
221.34
195.46
172.93
220.35
146.06
125.70
Accumulated Depreciation
297.20
202.84
175.24
136.56
105.47
75.71
46.74
94.55
70.19
59.57
Non Current Assets
531.60
528.11
207.18
183.69
138.01
132.70
143.75
152.73
115.39
99.74
Capital Work in Progress
4.88
26.66
29.32
8.57
1.39
0.00
0.00
2.82
1.16
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.41
2.88
3.08
2.95
Long Term Loans & Adv.
19.33
31.33
14.52
20.16
17.79
12.19
17.15
21.23
35.30
30.65
Other Non Current Assets
0.87
3.09
0.77
0.79
2.96
0.76
0.00
0.00
0.00
0.00
Current Assets
1,228.92
1,135.54
1,168.62
886.35
794.00
598.72
509.22
459.83
414.17
378.68
Current Investments
34.29
84.17
280.08
81.73
18.01
11.51
4.21
0.75
0.00
0.00
Inventories
642.51
619.46
445.96
420.17
396.13
351.59
303.62
297.48
228.29
196.15
Sundry Debtors
240.38
231.50
167.11
134.80
117.78
129.01
96.03
66.48
47.51
66.36
Cash & Bank
239.22
106.98
188.33
175.45
225.97
67.48
74.64
55.64
96.26
72.06
Other Current Assets
72.51
28.36
37.35
32.81
36.11
39.14
30.72
39.47
42.10
44.10
Short Term Loans & Adv.
33.37
65.06
49.78
41.39
13.80
22.25
11.41
16.82
20.36
21.42
Net Current Assets
707.43
630.64
760.85
575.59
552.01
389.79
272.01
212.40
214.34
152.50
Total Assets
1,760.52
1,663.65
1,375.80
1,070.04
932.01
731.42
652.97
612.56
529.56
478.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
127.15
87.94
325.80
213.50
204.25
40.85
74.17
-24.60
115.15
177.63
PBT
141.30
270.55
344.16
236.34
188.16
129.15
66.09
44.80
127.67
155.28
Adjustment
116.70
54.02
60.36
54.32
46.71
35.30
37.05
29.97
20.32
31.38
Changes in Working Capital
-98.57
-167.75
-21.02
-34.12
-10.01
-107.43
-16.42
-81.88
-15.59
-2.80
Cash after chg. in Working capital
159.44
156.82
383.50
256.53
224.86
57.03
86.72
-7.11
132.40
183.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.29
-68.88
-57.70
-43.04
-20.61
-16.18
-12.55
-17.49
-17.25
-6.24
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
40.25
-45.01
-267.88
-187.40
-24.45
-21.36
-19.99
-41.18
-32.74
-35.88
Net Fixed Assets
-8.14
-8.80
-6.59
-20.62
-5.08
-2.26
16.10
-24.08
-12.65
3.24
Net Investments
-5.00
-9.72
5.09
12.83
-6.50
-7.30
-3.46
-53.24
-27.79
2.66
Others
53.39
-26.49
-266.38
-179.61
-12.87
-11.80
-32.63
36.14
7.70
-41.78
Cash from Financing Activity
-102.67
-72.15
-57.49
-184.39
-22.81
-24.20
-29.89
30.00
-63.68
-107.97
Net Cash Inflow / Outflow
64.73
-29.21
0.43
-158.29
156.99
-4.70
24.30
-35.78
18.73
33.77
Opening Cash & Equivalents
43.07
72.07
70.58
225.96
66.56
72.46
53.77
91.35
42.63
40.53
Closing Cash & Equivalent
110.58
43.07
72.07
70.58
225.96
66.56
72.46
54.51
61.35
42.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
71.94
68.08
58.22
45.56
41.51
32.83
25.97
22.61
20.25
14.48
ROA
6.14%
15.60%
22.22%
19.01%
18.54%
16.25%
10.21%
6.97%
20.47%
34.70%
ROE
9.14%
22.99%
32.31%
26.93%
25.42%
23.49%
16.35%
11.46%
36.79%
87.69%
ROCE
11.76%
24.25%
37.28%
31.03%
27.95%
23.50%
14.52%
11.69%
35.46%
50.13%
Fixed Asset Turnover
3.65
5.46
8.08
7.76
8.70
8.53
7.32
6.97
10.12
10.57
Receivable days
32.00
26.43
21.69
23.20
24.83
26.15
20.61
16.30
15.11
14.33
Inventory Days
85.59
70.64
62.23
75.00
75.23
76.13
76.24
75.16
56.31
56.96
Payable days
99.50
82.21
61.43
29.32
26.04
28.52
30.28
27.90
21.55
19.32
Cash Conversion Cycle
18.09
14.86
22.49
68.88
74.02
73.76
66.57
63.56
49.87
51.98
Total Debt/Equity
0.10
0.09
0.10
0.09
0.10
0.12
0.20
0.30
0.23
0.53
Interest Cover
18.24
45.37
75.34
28.33
41.40
31.06
11.32
7.57
18.41
11.71

News Update:


  • Vaibhav Global’s arm recognized as ‘Great Place to Work’ for 8th consecutive year
    27th Feb 2024, 15:30 PM

    The GPTW certification recognizes companies that have achieved outstanding workplace culture and employee satisfaction

    Read More
  • Vaibhav Global - Quarterly Results
    30th Jan 2024, 23:14 PM

    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.