Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Dyes & Pigments

Rating :
68/99

BSE: 531717 | NSE: VIDHIING

386.40
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 403.85
  • 404.80
  • 381.35
  • 405.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25142
  •  98.01
  •  513.85
  •  216.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,927.63
  • 33.26
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,947.78
  • 0.10%
  • 8.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.27%
  • 2.03%
  • 29.77%
  • FII
  • DII
  • Others
  • 0.37%
  • 0.00%
  • 3.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.81
  • 6.70
  • 5.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.62
  • 12.58
  • 2.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.98
  • 20.17
  • 8.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 32.45
  • 32.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.50
  • 7.93
  • 7.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.45
  • 21.53
  • 21.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
145.00
97.80
48.26%
160.96
79.28
103.03%
127.62
49.13
159.76%
103.48
40.20
157.41%
Expenses
125.78
80.97
55.34%
135.82
63.73
113.12%
106.23
39.11
171.62%
84.62
30.12
180.94%
EBITDA
19.23
16.83
14.26%
25.14
15.56
61.57%
21.39
10.02
113.47%
18.85
10.08
87.00%
EBIDTM
13.26%
17.21%
15.62%
19.62%
16.76%
20.40%
18.22%
25.07%
Other Income
0.98
0.57
71.93%
0.02
0.00
0
0.17
0.90
-81.11%
0.21
0.12
75.00%
Interest
1.18
0.45
162.22%
1.49
0.60
148.33%
0.74
0.21
252.38%
0.49
0.34
44.12%
Depreciation
0.82
0.79
3.80%
0.83
0.70
18.57%
0.79
0.71
11.27%
0.67
0.72
-6.94%
PBT
18.20
16.17
12.55%
22.84
14.25
60.28%
20.02
10.01
100.00%
17.90
9.13
96.06%
Tax
4.42
4.31
2.55%
5.87
3.77
55.70%
5.62
2.50
124.80%
4.49
2.42
85.54%
PAT
13.79
11.86
16.27%
16.97
10.47
62.08%
14.40
7.51
91.74%
13.41
6.72
99.55%
PATM
9.51%
12.12%
10.54%
13.21%
11.29%
15.29%
12.96%
16.71%
EPS
2.76
2.37
16.46%
3.40
2.10
61.90%
2.88
1.50
92.00%
2.68
1.34
100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Net Sales
537.06
266.41
224.62
Net Sales Growth
101.59%
18.60%
 
Cost Of Goods Sold
398.09
159.31
122.57
Gross Profit
138.97
107.10
102.04
GP Margin
25.88%
40.20%
45.43%
Total Expenditure
452.45
213.86
174.19
Power & Fuel Cost
-
7.81
8.95
% Of Sales
-
2.93%
3.98%
Employee Cost
-
3.76
3.30
% Of Sales
-
1.41%
1.47%
Manufacturing Exp.
-
23.36
20.40
% Of Sales
-
8.77%
9.08%
General & Admin Exp.
-
7.63
7.77
% Of Sales
-
2.86%
3.46%
Selling & Distn. Exp.
-
10.00
9.90
% Of Sales
-
3.75%
4.41%
Miscellaneous Exp.
-
1.98
1.29
% Of Sales
-
0.74%
0.57%
EBITDA
84.61
52.55
50.43
EBITDA Margin
15.75%
19.73%
22.45%
Other Income
1.38
1.59
0.73
Interest
3.90
1.66
3.01
Depreciation
3.11
2.92
2.98
PBT
78.96
49.56
45.17
Tax
20.40
13.00
11.25
Tax Rate
25.84%
26.23%
24.91%
PAT
58.57
36.56
33.92
PAT before Minority Interest
58.57
36.56
33.92
Minority Interest
0.00
0.00
0.00
PAT Margin
10.91%
13.72%
15.10%
PAT Growth
60.20%
7.78%
 
EPS
11.74
7.33
6.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Shareholder's Funds
161.33
128.72
Share Capital
5.00
5.00
Total Reserves
156.33
123.72
Non-Current Liabilities
4.26
3.90
Secured Loans
1.85
1.28
Unsecured Loans
0.00
0.00
Long Term Provisions
0.57
0.53
Current Liabilities
71.80
64.74
Trade Payables
27.31
17.91
Other Current Liabilities
2.86
3.94
Short Term Borrowings
28.18
31.02
Short Term Provisions
13.45
11.88
Total Liabilities
237.39
197.36
Net Block
37.81
40.26
Gross Block
50.66
50.19
Accumulated Depreciation
12.85
9.93
Non Current Assets
46.43
46.08
Capital Work in Progress
8.35
5.50
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
Other Non Current Assets
0.27
0.31
Current Assets
190.95
151.29
Current Investments
0.00
0.00
Inventories
39.93
34.17
Sundry Debtors
94.57
76.38
Cash & Bank
10.60
10.11
Other Current Assets
45.85
3.76
Short Term Loans & Adv.
40.48
26.86
Net Current Assets
119.15
86.55
Total Assets
237.38
197.37

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Book Value (Rs.)
32.30
25.77
ROA
16.82%
17.19%
ROE
25.21%
26.35%
ROCE
28.86%
29.59%
Fixed Asset Turnover
5.28
4.48
Receivable days
117.11
124.13
Inventory Days
50.76
55.53
Payable days
51.81
37.60
Cash Conversion Cycle
116.07
142.06
Total Debt/Equity
0.19
0.27
Interest Cover
30.79
16.00

News Update:


  • Vidhi Specialty Food - Quarterly Results
    12th May 2022, 13:20 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.