Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Chemicals

Rating :
56/99

BSE: 524200 | NSE: VINATIORGA

1899.65
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1935.00
  •  1936.90
  •  1889.00
  •  1925.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58643
  •  1119.02
  •  2132.00
  •  1087.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,791.20
  • 71.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,786.37
  • 0.31%
  • 12.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.06%
  • 0.74%
  • 12.01%
  • FII
  • DII
  • Others
  • 4.39%
  • 6.79%
  • 2.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 8.29
  • -5.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.04
  • 10.15
  • -3.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.26
  • 13.94
  • -1.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.57
  • 35.45
  • 36.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.48
  • 9.48
  • 9.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.65
  • 24.82
  • 27.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
386.37
231.57
66.85%
279.77
245.34
14.03%
0.00
0.00
0
0.00
0.00
0
Expenses
284.85
134.39
111.96%
180.65
143.67
25.74%
0.00
0.00
0
0.00
0.00
0
EBITDA
101.52
97.18
4.47%
99.12
101.67
-2.51%
0.00
0.00
0
0.00
0.00
0
EBIDTM
26.27%
41.97%
35.43%
41.44%
0.00%
0.00%
0.00%
0.00%
Other Income
17.58
8.60
104.42%
6.56
16.22
-59.56%
0.00
0.00
0
0.00
0.00
0
Interest
0.01
0.04
-75.00%
0.11
0.26
-57.69%
0.00
0.00
0
0.00
0.00
0
Depreciation
11.01
10.65
3.38%
10.73
9.70
10.62%
0.00
0.00
0
0.00
0.00
0
PBT
108.08
95.09
13.66%
94.84
107.92
-12.12%
0.00
0.00
0
0.00
0.00
0
Tax
27.16
22.79
19.18%
23.99
33.29
-27.94%
0.00
0.00
0
0.00
0.00
0
PAT
80.92
72.30
11.92%
70.85
74.63
-5.06%
0.00
0.00
0
0.00
0.00
0
PATM
20.94%
31.22%
25.32%
30.42%
0.00%
0.00%
0.00%
0.00%
EPS
7.87
7.03
11.95%
6.89
7.26
-5.10%
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Net Sales
-
954.26
1,028.87
Net Sales Growth
-
-7.25%
 
Cost Of Goods Sold
-
387.66
428.71
Gross Profit
-
566.60
600.17
GP Margin
-
59.38%
58.33%
Total Expenditure
-
601.00
613.99
Power & Fuel Cost
-
63.38
52.59
% Of Sales
-
6.64%
5.11%
Employee Cost
-
72.64
64.28
% Of Sales
-
7.61%
6.25%
Manufacturing Exp.
-
52.66
50.42
% Of Sales
-
5.52%
4.90%
General & Admin Exp.
-
10.17
8.05
% Of Sales
-
1.07%
0.78%
Selling & Distn. Exp.
-
3.00
2.58
% Of Sales
-
0.31%
0.25%
Miscellaneous Exp.
-
11.49
7.38
% Of Sales
-
1.20%
0.72%
EBITDA
-
353.26
414.88
EBITDA Margin
-
37.02%
40.32%
Other Income
-
25.84
44.99
Interest
-
0.95
2.04
Depreciation
-
42.91
33.16
PBT
-
335.24
424.67
Tax
-
65.92
90.85
Tax Rate
-
19.66%
21.39%
PAT
-
269.32
333.82
PAT before Minority Interest
-
269.32
333.82
Minority Interest
-
0.00
0.00
PAT Margin
-
28.22%
32.45%
PAT Growth
-
-19.32%
 
EPS
-
26.20
32.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Shareholder's Funds
1,543.41
1,279.41
Share Capital
10.28
10.28
Total Reserves
1,533.13
1,269.13
Non-Current Liabilities
83.96
74.56
Secured Loans
0.00
0.00
Unsecured Loans
0.00
0.00
Long Term Provisions
0.00
0.00
Current Liabilities
106.45
89.01
Trade Payables
66.63
55.66
Other Current Liabilities
25.78
17.26
Short Term Borrowings
2.02
0.35
Short Term Provisions
12.01
15.74
Total Liabilities
1,733.82
1,442.98
Net Block
756.83
750.76
Gross Block
905.29
856.49
Accumulated Depreciation
148.45
105.73
Non Current Assets
1,078.70
800.41
Capital Work in Progress
55.80
30.97
Non Current Investment
107.75
0.00
Long Term Loans & Adv.
147.36
7.39
Other Non Current Assets
10.95
11.29
Current Assets
655.12
642.56
Current Investments
180.91
227.39
Inventories
121.94
93.17
Sundry Debtors
277.20
201.78
Cash & Bank
6.85
53.70
Other Current Assets
68.21
18.22
Short Term Loans & Adv.
53.23
48.30
Net Current Assets
548.67
553.55
Total Assets
1,733.82
1,442.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Cash From Operating Activity
219.01
415.93
PBT
335.24
424.67
Adjustment
31.87
10.64
Changes in Working Capital
-87.36
81.12
Cash after chg. in Working capital
279.75
516.43
Interest Paid
0.00
0.00
Tax Paid
-60.74
-100.50
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-198.30
-197.46
Net Fixed Assets
-72.52
Net Investments
-61.28
Others
-64.50
Cash from Financing Activity
-3.10
-109.05
Net Cash Inflow / Outflow
17.61
109.42
Opening Cash & Equivalents
158.58
49.16
Closing Cash & Equivalent
176.19
158.58

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Book Value (Rs.)
150.16
124.48
ROA
16.96%
23.13%
ROE
19.08%
26.09%
ROCE
23.80%
33.34%
Fixed Asset Turnover
1.08
1.20
Receivable days
91.60
71.58
Inventory Days
41.14
33.05
Payable days
34.54
32.02
Cash Conversion Cycle
98.20
72.61
Total Debt/Equity
0.00
0.00
Interest Cover
354.55
209.58

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.