Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Luggage

Rating :
69/99

BSE: 507880 | NSE: VIPIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,402.78
  • 55.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,504.75
  • 0.38%
  • 13.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.32%
  • 2.56%
  • 13.64%
  • FII
  • DII
  • Others
  • 9.33%
  • 17.28%
  • 5.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.41
  • -1.76
  • -9.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.58
  • -5.62
  • -13.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.82
  • -11.99
  • -15.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.33
  • 46.98
  • 60.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.30
  • 11.50
  • 11.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -129.39
  • -215.74
  • -372.98

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
526.40
397.34
32.48%
514.74
330.06
55.95%
590.61
206.21
186.41%
355.90
243.00
46.46%
Expenses
453.44
340.19
33.29%
443.16
288.25
53.74%
488.00
193.32
152.43%
323.32
239.80
34.83%
EBITDA
72.96
57.15
27.66%
71.58
41.81
71.20%
102.61
12.89
696.04%
32.58
3.20
918.12%
EBIDTM
13.86%
14.38%
13.91%
12.67%
17.37%
6.25%
9.15%
1.32%
Other Income
2.58
9.40
-72.55%
5.28
6.73
-21.55%
7.05
14.37
-50.94%
5.83
16.30
-64.23%
Interest
6.61
5.42
21.96%
6.92
6.50
6.46%
6.54
7.35
-11.02%
5.37
7.26
-26.03%
Depreciation
18.05
17.42
3.62%
17.97
17.48
2.80%
18.02
18.06
-0.22%
17.00
17.96
-5.35%
PBT
50.88
43.71
16.40%
51.97
24.56
111.60%
100.10
1.85
5,310.81%
16.04
-5.72
-
Tax
6.78
10.24
-33.79%
8.57
6.02
42.36%
31.00
-0.68
-
3.65
-1.94
-
PAT
44.10
33.47
31.76%
43.40
18.54
134.09%
69.10
2.53
2,631.23%
12.39
-3.78
-
PATM
8.38%
8.42%
8.43%
5.62%
11.70%
1.23%
3.48%
-1.56%
EPS
3.11
2.37
31.22%
3.06
1.31
133.59%
4.88
0.18
2,611.11%
0.88
-0.27
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
1,987.65
1,289.51
618.56
1,714.35
1,784.66
1,409.59
1,251.54
1,216.45
1,047.69
972.82
837.66
Net Sales Growth
68.93%
108.47%
-63.92%
-3.94%
26.61%
12.63%
2.88%
16.11%
7.70%
16.14%
 
Cost Of Goods Sold
995.27
620.78
353.52
784.63
878.05
686.57
676.02
662.71
572.74
532.32
445.29
Gross Profit
992.38
668.73
265.04
929.72
906.61
723.02
575.52
553.74
474.95
440.50
392.37
GP Margin
49.93%
51.86%
42.85%
54.23%
50.80%
51.29%
45.98%
45.52%
45.33%
45.28%
46.84%
Total Expenditure
1,707.92
1,143.42
683.00
1,418.44
1,558.37
1,214.52
1,119.28
1,106.61
968.76
890.54
767.30
Power & Fuel Cost
-
16.68
9.96
21.05
19.17
13.19
12.34
14.27
13.45
13.07
13.43
% Of Sales
-
1.29%
1.61%
1.23%
1.07%
0.94%
0.99%
1.17%
1.28%
1.34%
1.60%
Employee Cost
-
188.72
137.60
210.49
201.07
159.39
139.67
125.86
109.69
93.32
84.74
% Of Sales
-
14.64%
22.25%
12.28%
11.27%
11.31%
11.16%
10.35%
10.47%
9.59%
10.12%
Manufacturing Exp.
-
67.64
34.04
60.28
57.74
35.79
8.88
9.32
64.96
58.49
50.47
% Of Sales
-
5.25%
5.50%
3.52%
3.24%
2.54%
0.71%
0.77%
6.20%
6.01%
6.03%
General & Admin Exp.
-
70.24
53.38
108.07
161.48
125.79
113.98
80.28
89.64
84.02
77.44
% Of Sales
-
5.45%
8.63%
6.30%
9.05%
8.92%
9.11%
6.60%
8.56%
8.64%
9.24%
Selling & Distn. Exp.
-
140.32
66.99
192.80
200.17
159.39
137.98
159.66
94.37
89.65
81.46
% Of Sales
-
10.88%
10.83%
11.25%
11.22%
11.31%
11.02%
13.13%
9.01%
9.22%
9.72%
Miscellaneous Exp.
-
39.04
27.51
41.12
40.69
34.40
30.41
54.51
23.91
19.67
81.46
% Of Sales
-
3.03%
4.45%
2.40%
2.28%
2.44%
2.43%
4.48%
2.28%
2.02%
1.73%
EBITDA
279.73
146.09
-64.44
295.91
226.29
195.07
132.26
109.84
78.93
82.28
70.36
EBITDA Margin
14.07%
11.33%
-10.42%
17.26%
12.68%
13.84%
10.57%
9.03%
7.53%
8.46%
8.40%
Other Income
20.74
36.38
48.56
13.04
9.12
9.71
9.57
2.68
2.82
2.72
2.13
Interest
25.44
26.35
30.79
25.23
3.86
2.40
2.62
3.23
3.06
3.96
7.33
Depreciation
71.04
69.96
77.94
86.81
16.61
12.85
13.61
14.18
17.52
17.05
19.80
PBT
218.99
86.16
-124.61
196.91
214.94
189.53
125.60
95.11
61.17
63.99
45.36
Tax
50.00
19.23
-27.12
36.68
69.67
62.78
40.39
28.65
18.90
22.11
13.84
Tax Rate
22.83%
22.32%
21.76%
24.72%
32.41%
33.12%
32.16%
30.12%
28.86%
27.72%
30.51%
PAT
168.99
66.93
-97.49
111.73
145.27
126.75
85.21
66.46
46.59
57.64
31.52
PAT before Minority Interest
168.99
66.93
-97.49
111.73
145.27
126.75
85.21
66.46
46.59
57.64
31.52
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
8.50%
5.19%
-15.76%
6.52%
8.14%
8.99%
6.81%
5.46%
4.45%
5.93%
3.76%
PAT Growth
232.92%
-
-
-23.09%
14.61%
48.75%
28.21%
42.65%
-19.17%
82.87%
 
EPS
11.93
4.73
-6.88
7.89
10.26
8.95
6.02
4.69
3.29
4.07
2.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
559.67
517.18
610.11
581.38
489.09
407.90
339.31
305.75
287.02
257.55
Share Capital
28.29
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
Total Reserves
521.29
484.06
578.92
551.81
460.83
379.64
311.05
277.49
258.76
229.29
Non-Current Liabilities
424.31
428.81
188.57
9.50
6.15
3.80
2.77
1.44
2.46
22.82
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
305.38
298.75
12.45
11.87
9.25
8.42
5.42
3.08
2.87
21.74
Current Liabilities
518.11
402.08
437.83
475.25
272.01
191.78
238.69
189.13
158.12
205.75
Trade Payables
282.39
154.03
291.25
318.18
212.07
145.38
160.81
119.04
99.10
71.74
Other Current Liabilities
99.14
84.88
102.46
65.31
55.41
43.51
38.51
20.44
20.35
17.68
Short Term Borrowings
122.70
153.70
32.19
86.15
0.00
0.00
14.28
31.03
16.08
39.98
Short Term Provisions
13.88
9.47
11.93
5.61
4.53
2.89
25.09
18.62
22.59
76.35
Total Liabilities
1,502.09
1,348.07
1,236.51
1,066.13
767.25
603.48
580.77
496.32
447.60
486.12
Net Block
262.72
286.02
368.29
114.51
76.05
59.58
66.56
71.29
84.87
77.63
Gross Block
518.78
479.96
500.68
161.34
106.39
72.85
278.70
276.56
291.83
294.01
Accumulated Depreciation
255.87
193.75
132.39
46.83
30.34
13.27
212.14
205.27
206.96
216.38
Non Current Assets
600.56
609.63
408.12
158.80
107.97
83.49
91.37
101.06
114.56
130.68
Capital Work in Progress
7.49
2.28
2.76
5.80
3.20
0.58
1.09
1.09
0.74
3.86
Non Current Investment
3.09
3.12
2.72
2.95
1.49
1.87
0.01
0.01
0.01
0.31
Long Term Loans & Adv.
326.87
317.78
33.83
29.69
21.31
15.11
18.78
24.17
28.94
48.88
Other Non Current Assets
0.39
0.43
0.52
5.85
5.92
6.35
4.93
4.50
0.00
0.00
Current Assets
901.53
738.44
828.39
907.33
659.28
519.99
489.40
395.26
333.04
355.44
Current Investments
40.68
140.04
40.35
0.00
71.37
67.87
0.00
0.00
0.00
0.00
Inventories
518.38
301.65
448.15
527.35
316.52
282.63
287.42
226.89
175.62
145.24
Sundry Debtors
218.51
148.47
267.44
298.61
176.88
120.96
149.33
111.10
95.01
104.10
Cash & Bank
20.73
90.50
10.76
14.23
23.49
10.61
8.03
7.52
11.09
12.17
Other Current Assets
103.23
21.90
16.28
12.79
71.02
37.92
44.62
49.75
51.32
93.93
Short Term Loans & Adv.
79.64
35.88
45.41
54.35
64.26
32.06
39.81
24.18
25.31
81.49
Net Current Assets
383.42
336.36
390.56
432.08
387.27
328.21
250.71
206.13
174.92
149.69
Total Assets
1,502.09
1,348.07
1,236.51
1,066.13
767.25
603.48
580.77
496.32
447.60
486.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-23.68
85.09
291.97
-55.92
85.19
126.54
53.38
13.59
50.26
73.71
PBT
86.16
-124.61
148.41
214.94
189.53
125.60
95.11
65.49
79.75
45.36
Adjustment
88.81
73.73
128.66
13.18
9.14
9.76
15.19
12.50
0.60
21.29
Changes in Working Capital
-190.06
138.95
55.29
-211.34
-49.46
30.04
-30.36
-43.39
-8.00
15.88
Cash after chg. in Working capital
-15.09
88.07
332.36
16.78
149.21
165.40
79.94
34.60
72.35
82.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.59
-2.98
-40.39
-72.70
-64.02
-38.86
-26.56
-21.01
-22.09
-8.82
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
146.10
-145.09
-85.00
15.93
-28.65
-72.90
-8.35
-2.88
-1.81
-14.93
Net Fixed Assets
-26.53
24.89
-301.44
-35.88
-24.60
201.06
-0.80
15.85
19.44
-13.89
Net Investments
98.17
-108.78
-45.16
55.45
-12.57
-69.21
-1.91
-8.71
-6.00
-3.19
Others
74.46
-61.20
261.60
-3.64
8.52
-204.75
-5.64
-10.02
-15.25
2.15
Cash from Financing Activity
-125.51
73.53
-210.92
30.58
-43.98
-51.48
-44.70
-13.87
-49.31
-63.03
Net Cash Inflow / Outflow
-3.09
13.53
-3.95
-9.41
12.56
2.16
0.33
-3.16
-0.86
-4.25
Opening Cash & Equivalents
20.38
6.85
10.80
20.22
7.66
5.50
5.17
8.30
9.16
13.41
Closing Cash & Equivalent
17.29
20.38
6.85
10.81
20.22
7.66
5.50
5.14
8.30
9.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
38.85
36.26
42.97
41.05
34.61
28.87
24.01
21.64
20.31
18.23
ROA
4.70%
-7.54%
9.70%
15.85%
18.49%
14.39%
12.34%
9.87%
12.35%
6.42%
ROE
12.61%
-17.42%
18.82%
27.17%
28.26%
22.81%
20.61%
15.72%
21.17%
12.60%
ROCE
16.63%
-14.29%
26.51%
37.83%
42.79%
33.68%
28.49%
21.43%
27.87%
16.88%
Fixed Asset Turnover
2.86
1.47
5.18
13.33
15.80
7.43
4.45
3.74
3.37
2.98
Receivable days
46.83
105.56
60.26
48.62
38.38
37.76
38.51
35.37
36.79
48.88
Inventory Days
104.65
190.30
103.85
86.29
77.20
79.64
76.05
69.07
59.29
61.83
Payable days
128.30
228.56
85.22
61.13
57.12
53.98
47.85
43.22
37.55
36.15
Cash Conversion Cycle
23.18
67.29
78.89
73.78
58.46
63.43
66.71
61.22
58.52
74.56
Total Debt/Equity
0.22
0.30
0.05
0.15
0.00
0.00
0.04
0.10
0.06
0.16
Interest Cover
4.27
-3.05
6.88
56.68
79.97
48.94
30.45
22.40
21.14
7.19

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.