Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Dyes & Pigments

Rating :
53/99

BSE: 531717 | NSE: VIDHIING

325.35
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 327.85
  • 334.90
  • 322.00
  • 329.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30049
  •  98.90
  •  513.85
  •  320.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,623.96
  • 38.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,712.90
  • 0.12%
  • 6.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.27%
  • 2.05%
  • 29.80%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.00%
  • 3.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.17
  • 20.37
  • 33.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.27
  • 21.90
  • 10.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.35
  • 30.32
  • 19.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.80
  • 33.89
  • 33.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.96
  • 7.97
  • 7.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.91
  • 22.47
  • 22.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
86.41
160.96
-46.32%
107.42
127.62
-15.83%
120.69
103.48
16.63%
145.00
97.80
48.26%
Expenses
73.81
135.82
-45.66%
92.63
106.23
-12.80%
104.53
84.62
23.53%
125.78
80.97
55.34%
EBITDA
12.60
25.14
-49.88%
14.79
21.39
-30.86%
16.16
18.85
-14.27%
19.23
16.83
14.26%
EBIDTM
14.58%
15.62%
13.77%
16.76%
13.39%
18.22%
13.26%
17.21%
Other Income
0.06
0.02
200.00%
0.17
0.17
0.00%
0.38
0.21
80.95%
0.98
0.57
71.93%
Interest
0.88
1.49
-40.94%
1.06
0.74
43.24%
0.92
0.49
87.76%
1.18
0.45
162.22%
Depreciation
0.84
0.83
1.20%
0.89
0.79
12.66%
0.81
0.67
20.90%
0.82
0.79
3.80%
PBT
10.93
22.84
-52.15%
13.02
20.02
-34.97%
14.82
17.90
-17.21%
18.20
16.17
12.55%
Tax
3.26
5.87
-44.46%
2.78
5.62
-50.53%
3.80
4.49
-15.37%
4.42
4.31
2.55%
PAT
7.67
16.97
-54.80%
10.23
14.40
-28.96%
11.01
13.41
-17.90%
13.79
11.86
16.27%
PATM
8.87%
10.54%
9.53%
11.29%
9.12%
12.96%
9.51%
12.12%
EPS
1.54
3.40
-54.71%
2.05
2.88
-28.82%
2.20
2.68
-17.91%
2.76
2.37
16.46%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Net Sales
459.52
537.05
266.41
224.62
Net Sales Growth
-6.19%
101.59%
18.60%
 
Cost Of Goods Sold
340.26
375.09
159.31
122.57
Gross Profit
119.26
161.97
107.10
102.04
GP Margin
25.95%
30.16%
40.20%
45.43%
Total Expenditure
396.75
452.41
213.11
174.19
Power & Fuel Cost
-
9.84
7.81
8.95
% Of Sales
-
1.83%
2.93%
3.98%
Employee Cost
-
4.27
3.76
3.30
% Of Sales
-
0.80%
1.41%
1.47%
Manufacturing Exp.
-
34.59
23.49
20.40
% Of Sales
-
6.44%
8.82%
9.08%
General & Admin Exp.
-
12.60
8.71
7.77
% Of Sales
-
2.35%
3.27%
3.46%
Selling & Distn. Exp.
-
15.08
8.79
9.90
% Of Sales
-
2.81%
3.30%
4.41%
Miscellaneous Exp.
-
0.93
1.23
1.29
% Of Sales
-
0.17%
0.46%
0.57%
EBITDA
62.78
84.64
53.30
50.43
EBITDA Margin
13.66%
15.76%
20.01%
22.45%
Other Income
1.59
1.38
1.59
0.73
Interest
4.04
3.95
2.41
3.01
Depreciation
3.36
3.11
2.92
2.98
PBT
56.97
78.96
49.56
45.17
Tax
14.26
20.39
13.00
11.25
Tax Rate
25.03%
25.82%
26.23%
24.91%
PAT
42.70
58.57
36.56
33.92
PAT before Minority Interest
42.70
58.57
36.56
33.92
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
9.29%
10.91%
13.72%
15.10%
PAT Growth
-24.61%
60.20%
7.78%
 
EPS
8.56
11.74
7.33
6.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Shareholder's Funds
216.99
161.33
128.72
Share Capital
5.00
5.00
5.00
Total Reserves
211.99
156.33
123.72
Non-Current Liabilities
19.20
4.26
3.90
Secured Loans
7.78
1.85
1.28
Unsecured Loans
8.22
0.00
0.00
Long Term Provisions
0.56
0.57
0.53
Current Liabilities
154.92
71.80
64.74
Trade Payables
36.77
27.31
17.91
Other Current Liabilities
5.10
2.86
3.94
Short Term Borrowings
73.53
28.18
31.02
Short Term Provisions
39.52
13.45
11.88
Total Liabilities
391.11
237.39
197.36
Net Block
46.51
37.81
40.26
Gross Block
62.48
50.66
50.19
Accumulated Depreciation
15.97
12.85
9.93
Non Current Assets
83.89
46.43
46.08
Capital Work in Progress
37.24
8.35
5.50
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
0.00
Other Non Current Assets
0.14
0.27
0.31
Current Assets
307.22
190.95
151.29
Current Investments
0.00
0.00
0.00
Inventories
72.66
39.93
34.17
Sundry Debtors
150.13
94.57
76.38
Cash & Bank
1.47
10.60
10.11
Other Current Assets
82.96
5.37
3.76
Short Term Loans & Adv.
79.41
40.48
26.86
Net Current Assets
152.30
119.15
86.55
Total Assets
391.11
237.38
197.37

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
-21.46
11.18
27.73
PBT
78.96
49.56
45.17
Adjustment
6.74
4.75
6.10
Changes in Working Capital
-85.66
-30.63
-11.95
Cash after chg. in Working capital
0.04
23.68
39.32
Interest Paid
0.00
0.00
0.00
Tax Paid
-21.50
-12.50
-11.59
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-40.25
-2.84
-12.06
Net Fixed Assets
-40.59
-3.32
Net Investments
0.00
0.00
Others
0.34
0.48
Cash from Financing Activity
52.58
-7.87
-24.11
Net Cash Inflow / Outflow
-9.12
0.47
-8.44
Opening Cash & Equivalents
10.31
9.84
18.28
Closing Cash & Equivalent
1.19
10.31
9.84

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
43.44
32.30
25.77
ROA
18.64%
16.82%
17.19%
ROE
30.96%
25.21%
26.35%
ROCE
33.20%
29.29%
29.59%
Fixed Asset Turnover
9.49
5.28
4.48
Receivable days
83.15
117.11
124.13
Inventory Days
38.26
50.76
55.53
Payable days
31.18
51.81
37.60
Cash Conversion Cycle
90.23
116.07
142.06
Total Debt/Equity
0.42
0.19
0.27
Interest Cover
20.98
21.52
16.00

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.