Nifty

:

26172.40

Sensex

:

85567.48

206.00 (0.79%)
638.12 (0.75%)

Login

Nifty
Sensex

:
:

26172.40
85567.48

206.00 (0.79%)
638.12 (0.75%)

Vaishali Pharma Ltd.

Pharmaceuticals & Drugs

Rating :

43/99

BSE: Not Listed | NSE: VAISHALI

Watchlist

NSE BSE

9.37

22-Dec-2025

Open
High
Low
Previous Close

9.36
9.7
9.3
9.21

Volume
Traded Value (lacs)
52 Week High
52 Week Low

204985
1939911.88
18.83
7.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

122.24
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

136.29
N/A
1.81

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.03
12.99
12.44

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.53
-26.15
-42.69

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-4.82
-50.10

P:E (Median)

8 Years
5 Years
3 Years

31.01
27.19
31.81

P:BV (Average)

8 Years
5 Years
3 Years

3.04
3.25
3.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

26.36
30.70
42.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 33.45 20.79 60.89% 23.75 18.08 31.36% 32.25 32.40 -0.46% 27.91 27.89 0.07%
Expenses 32.06 18.37 74.52% 22.38 15.74 42.19% 38.29 39.18 -2.27% 26.55 24.94 6.46%
EBITDA 1.39 2.42 -42.56% 1.37 2.34 -41.45% -6.04 -6.78 - 1.37 2.95 -53.56%
EBIDTM 4.15% 11.64% 5.76% 12.96% -18.73% -20.93% 4.89% 10.58%
Other Income 0.84 0.71 18.31% 0.84 0.42 100.00% 1.00 0.91 9.89% 1.07 0.47 127.66%
Interest 0.40 0.38 5.26% 0.33 0.38 -13.16% 0.44 0.40 10.00% 0.38 0.43 -11.63%
Depreciation 0.17 0.12 41.67% 0.14 0.12 16.67% 0.12 0.14 -14.29% 0.12 0.12 0.00%
PBT 1.66 2.63 -36.88% 1.74 2.27 -23.35% -5.60 -6.42 - 1.93 2.86 -32.52%
Tax 0.47 0.66 -28.79% 0.46 0.57 -19.30% -1.31 -1.73 - 0.49 0.75 -34.67%
PAT 1.18 1.97 -40.10% 1.28 1.70 -24.71% -4.29 -4.68 - 1.44 2.11 -31.75%
PATM 3.54% 9.46% 5.39% 9.40% -13.31% -14.46% 5.17% 7.57%
EPS 0.11 0.18 -38.89% 0.12 0.16 -25.00% -0.40 -0.44 - 0.13 0.20 -35.00%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 33.45 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 32.06 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 1.39 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 4.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.84 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.40 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.17 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 1.66 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.47 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 1.18 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 3.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.09 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 117.36 99.03 86.28 69.66 75.82 53.77 60.09 75.09 67.76 63.97 66.71 Net Sales Growth 18.35% 14.78% 23.86% -8.12% 41.01% -10.52% -19.98% 10.82% 5.92% -4.11% Cost Of Goods Sold 104.12 85.67 74.42 54.68 63.50 46.15 51.09 68.67 59.90 56.15 62.03 Gross Profit 13.24 13.35 11.86 14.99 12.32 7.62 9.00 6.43 7.86 7.83 4.67 GP Margin 11.28% 13.48% 13.75% 21.52% 16.25% 14.17% 14.98% 8.56% 11.60% 12.24% 7.00% Total Expenditure 119.28 98.45 84.61 60.28 68.94 51.13 59.18 73.01 64.97 60.50 66.16 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 1.58 1.40 1.30 1.36 1.19 1.27 2.13 2.04 1.59 1.56 % Of Sales - 1.60% 1.62% 1.87% 1.79% 2.21% 2.11% 2.84% 3.01% 2.49% 2.34% Manufacturing Exp. - 0.04 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.00 % Of Sales - 0.04% 0.02% 0.03% 0.03% 0.04% 0.03% 0.04% 0.04% 0.05% 0% General & Admin Exp. - 2.77 2.00 1.59 1.38 1.20 1.54 1.08 1.67 1.51 2.57 % Of Sales - 2.80% 2.32% 2.28% 1.82% 2.23% 2.56% 1.44% 2.46% 2.36% 3.85% Selling & Distn. Exp. - 2.85 1.41 2.69 2.67 0.74 1.07 1.07 1.32 1.19 0.00 % Of Sales - 2.88% 1.63% 3.86% 3.52% 1.38% 1.78% 1.42% 1.95% 1.86% 0% Miscellaneous Exp. - 5.54 5.35 0.00 0.00 1.82 4.19 0.04 0.01 0.03 0.00 % Of Sales - 5.59% 6.20% 0% 0% 3.38% 6.97% 0.05% 0.01% 0.05% 0% EBITDA -1.91 0.58 1.67 9.38 6.88 2.64 0.91 2.08 2.79 3.47 0.55 EBITDA Margin -1.63% 0.59% 1.94% 13.47% 9.07% 4.91% 1.51% 2.77% 4.12% 5.42% 0.82% Other Income 3.75 3.21 2.03 2.23 1.79 1.81 2.17 1.98 1.66 0.93 3.18 Interest 1.55 2.07 2.27 2.26 2.49 2.63 2.56 2.66 2.85 3.10 3.37 Depreciation 0.55 0.49 0.51 0.50 0.46 0.43 0.44 0.27 0.25 0.28 0.37 PBT -0.27 1.23 0.93 8.85 5.73 1.40 0.08 1.13 1.35 1.03 0.00 Tax 0.11 0.41 0.21 2.24 1.70 0.36 0.05 0.42 0.55 0.32 0.03 Tax Rate -40.74% 33.33% 22.58% 25.31% 29.67% 25.71% 62.50% 37.17% 40.74% 31.07% 0.00% PAT -0.39 0.82 0.72 6.60 4.02 1.05 0.03 0.71 0.80 0.71 -0.03 PAT before Minority Interest -0.39 0.82 0.72 6.60 4.02 1.05 0.03 0.71 0.80 0.71 -0.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.33% 0.83% 0.83% 9.47% 5.30% 1.95% 0.05% 0.95% 1.18% 1.11% -0.04% PAT Growth -135.45% 13.89% -89.09% 64.18% 282.86% 3,400.00% -95.77% -11.25% 12.68% - EPS -0.04 0.08 0.07 0.62 0.38 0.10 0.00 0.07 0.07 0.07 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 64.92 42.84 40.53 26.35 22.42 21.38 21.40 20.60 3.97 3.20 Share Capital 26.09 10.72 10.55 10.55 10.55 10.55 6.59 6.59 3.00 0.50 Total Reserves 38.82 25.09 22.43 15.81 11.87 10.84 14.81 14.01 0.97 2.70 Non-Current Liabilities 4.69 3.86 6.15 3.17 4.30 4.28 4.76 2.71 3.44 4.64 Secured Loans 7.36 4.99 6.32 3.81 5.68 4.75 5.36 0.97 1.07 0.00 Unsecured Loans -3.16 -1.39 -1.09 -0.70 -1.64 -0.70 -0.58 1.68 2.31 4.48 Long Term Provisions 0.26 0.20 0.19 0.19 0.18 0.14 0.09 0.18 0.20 0.00 Current Liabilities 40.05 33.08 32.07 51.94 59.26 40.42 42.48 40.79 37.32 41.55 Trade Payables 27.14 19.39 18.00 28.38 40.54 23.63 24.53 22.38 15.38 24.66 Other Current Liabilities 8.59 6.05 4.76 5.56 6.71 5.08 5.76 3.11 3.80 1.30 Short Term Borrowings 4.30 7.62 7.34 16.69 11.62 11.63 11.45 14.91 17.75 15.29 Short Term Provisions 0.01 0.03 1.97 1.31 0.39 0.08 0.74 0.39 0.39 0.31 Total Liabilities 109.66 79.78 78.75 81.46 85.98 66.08 68.64 64.10 44.73 49.39 Net Block 1.83 1.52 1.98 1.18 1.22 1.49 1.34 1.26 1.29 1.40 Gross Block 4.69 3.89 3.85 3.30 2.89 2.73 2.14 1.79 1.57 2.51 Accumulated Depreciation 2.86 2.37 1.86 2.12 1.67 1.24 0.80 0.53 0.28 1.11 Non Current Assets 5.18 5.26 6.08 5.03 4.68 4.87 5.67 5.05 4.83 2.15 Capital Work in Progress 0.25 0.74 0.67 0.49 0.05 0.08 0.04 0.08 0.00 0.00 Non Current Investment 0.43 0.43 0.43 0.43 0.43 0.43 0.43 0.43 0.38 0.38 Long Term Loans & Adv. 0.93 0.93 1.43 1.43 0.96 0.93 0.89 0.84 0.88 0.38 Other Non Current Assets 1.73 1.64 1.56 1.50 2.03 1.94 2.98 2.44 2.28 0.00 Current Assets 104.48 74.52 72.67 76.43 81.30 61.21 62.97 59.05 39.91 47.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.81 0.38 3.05 0.63 0.59 0.88 0.98 1.87 1.15 3.36 Sundry Debtors 46.72 49.43 53.61 58.51 66.73 47.03 49.42 44.58 37.47 40.42 Cash & Bank 1.84 1.58 0.98 1.36 0.47 0.38 0.32 0.28 0.18 1.05 Other Current Assets 51.11 0.47 0.43 0.39 13.51 12.92 12.25 12.32 1.10 2.43 Short Term Loans & Adv. 50.61 22.66 14.60 15.55 13.02 12.69 11.77 11.75 0.48 0.90 Net Current Assets 64.43 41.44 40.60 24.49 22.03 20.79 20.49 18.26 2.58 5.70 Total Assets 109.66 79.78 78.75 81.46 85.98 66.08 68.64 64.10 44.74 49.40

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 -18.04 0.81 1.08 1.32 2.01 3.22 4.31 -9.46 0.46 4.59 PBT 1.23 0.93 8.85 5.73 1.40 0.08 1.13 1.35 1.03 0.00 Adjustment 6.91 5.85 1.16 1.62 3.45 5.78 1.66 1.61 2.45 0.55 Changes in Working Capital -25.82 -3.70 -7.36 -5.20 -2.78 -1.91 1.62 -12.04 -2.95 4.08 Cash after chg. in Working capital -17.69 3.08 2.64 2.15 2.07 3.94 4.41 -9.09 0.54 4.63 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.35 -2.28 -1.56 -0.83 -0.06 -0.72 -0.10 -0.37 -0.08 -0.04 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 -0.19 1.20 0.28 -0.85 -0.11 -0.02 -0.28 1.06 0.69 3.07 Net Fixed Assets -0.31 -0.11 -0.73 -0.85 -0.13 -0.63 -0.31 -0.30 0.94 -0.09 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.05 0.00 0.00 Others 0.12 1.31 1.01 0.00 0.02 0.61 0.03 1.41 -0.25 3.16 Cash from Financing Activity 18.49 -1.42 -1.73 0.42 -1.81 -3.14 -3.99 8.50 -1.20 -7.62 Net Cash Inflow / Outflow 0.26 0.59 -0.37 0.89 0.09 0.06 0.04 0.10 -0.05 0.04 Opening Cash & Equivalents 1.58 0.98 1.36 0.47 0.38 0.32 0.28 0.18 0.23 1.01 Closing Cash & Equivalent 1.84 1.58 0.98 1.36 0.47 0.38 0.32 0.28 0.18 1.05

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 4.98 3.34 3.13 24.99 21.26 20.27 20.29 19.53 8.28 40.06 ROA 0.86% 0.91% 8.24% 4.81% 1.38% 0.05% 1.08% 1.47% 1.51% -0.06% ROE 1.62% 2.09% 22.26% 16.50% 4.78% 0.15% 3.40% 6.49% 19.80% -0.94% ROCE 4.99% 5.82% 21.92% 18.87% 10.33% 6.89% 9.80% 12.75% 16.18% 12.80% Fixed Asset Turnover 23.08 22.31 19.49 24.50 19.16 24.69 38.19 40.34 31.42 27.08 Receivable days 177.19 217.95 293.72 301.44 386.08 292.96 228.47 220.99 222.20 204.58 Inventory Days 9.56 7.25 9.64 2.93 4.98 5.65 6.92 8.14 12.88 18.27 Payable days 99.12 91.69 154.80 198.07 253.76 172.05 120.07 107.14 127.98 119.29 Cash Conversion Cycle 87.63 133.52 148.56 106.30 137.31 126.57 115.32 121.99 107.11 103.57 Total Debt/Equity 0.18 0.35 0.41 0.79 0.78 0.78 0.80 0.89 5.75 6.56 Interest Cover 1.59 1.41 4.92 3.30 1.53 1.03 1.43 1.47 1.33 1.00

Top Investors:

sapan anil shah

nupur anil shah

bipinbhai devabhai raval

krishna awtar kabra

Annual Reports:

News Update:

No Latest News!

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.

Feedback