Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Solvent Extraction

Rating :
N/A

BSE: 519373 | NSE: VIMALOIL

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4.73
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 711.05
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.52%
  • 3.13%
  • 20.42%
  • FII
  • DII
  • Others
  • 0%
  • 0.01%
  • 3.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -30.21
  • -63.33
  • -73.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.30
  • -50.27
  • -19.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -1.77

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • -0.05
  • -0.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.16
  • 42.76
  • 74.81

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
0.00
6.18
-100.00%
5.45
0.00
0
4.34
4.38
-0.91%
4.57
5.17
-11.61%
Expenses
0.00
4.79
-100.00%
4.23
0.00
0
3.96
4.40
-10.00%
4.04
4.24
-4.72%
EBITDA
0.00
1.39
-100.00%
1.23
0.00
0
0.38
-0.02
-
0.53
0.93
-43.01%
EBIDTM
0.00%
22.41%
22.46%
0.00%
8.76%
-0.39%
11.67%
18.07%
Other Income
0.00
0.12
-100.00%
0.05
0.00
0
0.10
0.00
0
0.07
0.02
250.00%
Interest
0.00
0.36
-100.00%
0.33
0.00
0
0.33
1.07
-69.16%
0.33
4.47
-92.62%
Depreciation
0.00
1.14
-100.00%
0.25
0.00
0
0.25
0.69
-63.77%
0.25
1.60
-84.38%
PBT
0.00
-5.68
-
0.70
0.00
0
-0.10
-1.77
-
-2.08
-5.12
-
Tax
0.00
-0.99
-
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
-4.69
-
0.70
0.00
0
-0.10
-1.77
-
-2.08
-5.12
-
PATM
0.00%
-75.89%
12.76%
0.00%
-2.26%
-40.36%
-45.61%
-98.88%
EPS
0.00
-3.13
-
0.46
0.00
0
-0.07
-1.18
-
-1.39
-3.41
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
20.72
471.39
1,138.36
1,763.72
3,183.57
2,396.20
2,059.54
Net Sales Growth
-
-95.60%
-58.59%
-35.46%
-44.60%
32.86%
16.35%
 
Cost Of Goods Sold
-
0.00
439.17
1,001.48
1,798.56
2,888.45
2,150.06
1,834.61
Gross Profit
-
20.72
32.22
136.88
-34.84
295.13
246.14
224.93
GP Margin
-
100%
6.84%
12.02%
-1.98%
9.27%
10.27%
10.92%
Total Expenditure
-
17.79
608.92
1,130.07
1,947.58
3,077.61
2,318.12
1,995.64
Power & Fuel Cost
-
5.03
6.11
5.88
16.17
26.97
19.52
20.69
% Of Sales
-
24.28%
1.30%
0.52%
0.92%
0.85%
0.81%
1.00%
Employee Cost
-
3.97
4.67
5.58
6.91
9.68
7.12
5.70
% Of Sales
-
19.16%
0.99%
0.49%
0.39%
0.30%
0.30%
0.28%
Manufacturing Exp.
-
5.53
29.92
85.92
97.17
119.82
104.81
96.62
% Of Sales
-
26.69%
6.35%
7.55%
5.51%
3.76%
4.37%
4.69%
General & Admin Exp.
-
3.20
5.85
4.22
5.87
7.76
6.43
7.08
% Of Sales
-
15.44%
1.24%
0.37%
0.33%
0.24%
0.27%
0.34%
Selling & Distn. Exp.
-
0.06
4.46
25.59
22.87
24.94
26.72
28.53
% Of Sales
-
0.29%
0.95%
2.25%
1.30%
0.78%
1.12%
1.39%
Miscellaneous Exp.
-
0.00
118.74
1.41
0.04
0.00
3.46
2.42
% Of Sales
-
0%
25.19%
0.12%
0.00%
0%
0.14%
0.12%
EBITDA
-
2.93
-137.53
8.29
-183.86
105.96
78.08
63.90
EBITDA Margin
-
14.14%
-29.18%
0.73%
-10.42%
3.33%
3.26%
3.10%
Other Income
-
0.42
0.59
1.66
5.29
17.60
18.42
0.16
Interest
-
1.23
8.08
17.07
61.37
85.27
62.62
35.84
Depreciation
-
4.57
6.53
6.75
7.72
10.53
5.19
4.69
PBT
-
-2.45
-151.55
-13.88
-247.66
27.76
28.69
23.53
Tax
-
-0.98
-1.50
-0.98
-1.38
8.41
10.44
7.27
Tax Rate
-
7.45%
0.77%
7.06%
0.56%
30.30%
36.39%
30.90%
PAT
-
-12.16
-193.33
-12.90
-243.16
18.60
17.60
16.20
PAT before Minority Interest
-
-12.16
-193.33
-12.90
-243.16
19.35
18.25
16.26
Minority Interest
-
0.00
0.00
0.00
0.00
-0.75
-0.65
-0.06
PAT Margin
-
-58.69%
-41.01%
-1.13%
-13.79%
0.58%
0.73%
0.79%
PAT Growth
-
-
-
-
-
5.68%
8.64%
 
EPS
-
-8.11
-128.89
-8.60
-162.11
12.40
11.73
10.80

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
-693.55
-681.36
-488.92
-77.02
166.15
151.68
99.70
Share Capital
15.02
15.02
15.02
30.02
29.80
29.80
26.20
Total Reserves
-708.57
-696.38
-503.94
-107.04
136.35
121.88
73.50
Non-Current Liabilities
9.48
9.06
10.75
3.82
14.71
16.54
31.83
Secured Loans
0.00
0.00
0.31
0.52
0.84
2.29
4.56
Unsecured Loans
9.70
8.29
8.17
0.02
7.70
6.79
20.91
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
720.24
710.51
731.73
727.74
808.02
631.89
575.55
Trade Payables
18.46
18.45
119.08
188.57
576.71
390.91
381.70
Other Current Liabilities
0.22
0.99
1.87
3.50
6.43
4.73
11.61
Short Term Borrowings
701.00
690.29
609.75
534.71
211.79
222.95
171.31
Short Term Provisions
0.56
0.79
1.03
0.95
13.09
13.29
10.94
Total Liabilities
36.17
38.21
253.56
654.54
1,003.50
813.99
720.30
Net Block
10.37
14.84
21.54
27.97
57.37
63.37
63.64
Gross Block
67.39
67.29
67.76
67.44
106.41
101.04
97.40
Accumulated Depreciation
57.02
52.45
46.22
39.47
49.05
37.68
33.77
Non Current Assets
15.88
20.35
27.22
35.09
66.28
74.46
75.37
Capital Work in Progress
0.00
0.00
0.00
0.00
1.56
1.12
0.00
Non Current Investment
0.01
0.01
0.01
0.01
0.76
0.76
0.76
Long Term Loans & Adv.
5.50
5.51
5.68
7.12
6.59
9.22
10.98
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
20.29
17.86
226.35
619.41
936.91
738.91
644.93
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.19
0.20
83.70
142.77
365.63
256.08
218.15
Sundry Debtors
11.33
9.19
80.96
419.61
478.65
401.66
362.82
Cash & Bank
4.38
2.87
18.77
24.38
76.03
55.83
48.72
Other Current Assets
4.40
0.00
31.67
0.00
16.60
25.34
15.24
Short Term Loans & Adv.
4.40
5.61
11.25
32.64
16.60
25.34
15.24
Net Current Assets
-699.95
-692.65
-505.39
-108.34
128.89
107.02
69.38
Total Assets
36.17
38.21
253.57
654.54
1,003.51
813.97
720.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
12.12
-46.44
-64.90
-320.22
98.99
-16.03
0.00
PBT
-2.45
-151.55
-13.88
-245.18
27.76
28.69
0.00
Adjustment
5.77
14.31
22.89
59.04
78.79
50.03
0.00
Changes in Working Capital
8.82
90.81
-73.88
-132.71
3.40
-87.45
0.00
Cash after chg. in Working capital
12.13
-46.43
-64.87
-318.85
109.95
-8.74
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
-0.01
-0.03
-1.37
-10.96
-7.29
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.87
8.21
6.08
13.41
-5.85
-4.03
0.00
Net Fixed Assets
-0.10
0.49
-0.32
-2.01
-2.48
-0.82
Net Investments
0.00
0.00
0.00
12.40
0.00
0.00
Others
-1.77
7.72
6.40
3.02
-3.37
-3.21
Cash from Financing Activity
-10.51
30.28
59.62
303.34
-82.70
20.12
0.00
Net Cash Inflow / Outflow
-0.26
-7.95
0.80
-3.46
10.44
0.06
0.00
Opening Cash & Equivalents
0.56
8.52
7.72
11.19
1.63
1.57
0.00
Closing Cash & Equivalent
0.31
0.56
8.52
7.72
12.07
1.63
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
-461.75
-453.63
-325.51
-61.30
101.91
91.94
75.63
ROA
-32.70%
-132.52%
-2.84%
-29.33%
2.13%
2.38%
2.26%
ROE
0.00%
0.00%
0.00%
-827.57%
13.49%
16.53%
19.20%
ROCE
-69.36%
-254.53%
1.09%
-43.22%
29.15%
26.48%
19.58%
Fixed Asset Turnover
0.31
6.98
16.89
20.33
30.73
24.19
21.19
Receivable days
180.64
34.88
80.02
92.76
50.40
58.14
64.15
Inventory Days
3.39
32.47
36.20
52.50
35.60
36.06
38.57
Payable days
337.91
58.14
50.83
78.28
54.71
60.12
68.75
Cash Conversion Cycle
-153.87
9.21
65.39
66.97
31.29
34.08
33.98
Total Debt/Equity
-1.02
-1.03
-1.26
-6.95
1.35
1.56
2.04
Interest Cover
-9.70
-23.10
0.19
-2.98
1.33
1.46
1.66

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.