Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Luggage

Rating :
42/99

BSE: 507880 | NSE: VIPIND

596.85
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  586.85
  •  608.80
  •  585.55
  •  586.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  381470
  •  2281.28
  •  668.85
  •  304.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,451.72
  • 821.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,514.92
  • N/A
  • 15.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.28%
  • 2.19%
  • 16.49%
  • FII
  • DII
  • Others
  • 4.39%
  • 21.48%
  • 5.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.24
  • -13.15
  • -29.76

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.58
  • 41.84
  • 40.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.91
  • 9.93
  • 9.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -133.43
  • -224.69
  • -386.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
330.06
102.71
221.35%
206.21
40.33
411.31%
243.00
310.66
-21.78%
232.61
430.57
-45.98%
Expenses
288.25
125.04
130.53%
193.32
95.91
101.56%
239.80
277.69
-13.64%
224.47
361.94
-37.98%
EBITDA
41.81
-22.33
-
12.89
-55.58
-
3.20
32.97
-90.29%
8.14
68.63
-88.14%
EBIDTM
12.67%
-21.74%
6.25%
-137.81%
1.32%
10.61%
3.50%
15.94%
Other Income
6.73
5.27
27.70%
14.37
17.89
-19.68%
16.30
5.50
196.36%
10.21
1.77
476.84%
Interest
6.50
7.80
-16.67%
7.35
6.54
12.39%
7.26
5.12
41.80%
8.15
5.61
45.28%
Depreciation
17.48
18.64
-6.22%
18.06
23.15
-21.99%
17.96
22.90
-21.57%
18.21
22.29
-18.30%
PBT
24.56
-43.50
-
1.85
-67.38
-
-5.72
10.45
-
-8.01
42.50
-
Tax
6.02
-8.11
-
-0.68
-16.06
-
-1.94
0.93
-
-1.01
8.29
-
PAT
18.54
-35.39
-
2.53
-51.32
-
-3.78
9.52
-
-7.00
34.21
-
PATM
5.62%
-34.46%
1.23%
-127.25%
-1.56%
3.06%
-3.01%
7.95%
EPS
1.31
-2.50
-
0.18
-3.63
-
-0.27
0.67
-
-0.50
2.42
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,011.88
618.56
1,714.35
1,784.66
1,409.59
1,251.54
1,216.45
1,047.69
972.82
837.66
860.26
Net Sales Growth
14.43%
-63.92%
-3.94%
26.61%
12.63%
2.88%
16.11%
7.70%
16.14%
-2.63%
 
Cost Of Goods Sold
555.62
353.52
784.63
878.05
686.57
676.02
662.71
572.74
532.32
445.29
414.09
Gross Profit
456.26
265.04
929.72
906.61
723.02
575.52
553.74
474.95
440.50
392.37
446.17
GP Margin
45.09%
42.85%
54.23%
50.80%
51.29%
45.98%
45.52%
45.33%
45.28%
46.84%
51.86%
Total Expenditure
945.84
683.00
1,418.44
1,558.37
1,214.52
1,119.28
1,106.61
968.76
890.54
767.30
739.64
Power & Fuel Cost
-
9.96
21.05
19.17
13.19
12.34
14.27
13.45
13.07
13.43
12.17
% Of Sales
-
1.61%
1.23%
1.07%
0.94%
0.99%
1.17%
1.28%
1.34%
1.60%
1.41%
Employee Cost
-
137.60
210.49
201.07
159.39
139.67
125.86
109.69
93.32
84.74
81.65
% Of Sales
-
22.25%
12.28%
11.27%
11.31%
11.16%
10.35%
10.47%
9.59%
10.12%
9.49%
Manufacturing Exp.
-
34.04
60.28
57.74
35.79
8.88
9.32
64.96
58.49
50.47
47.56
% Of Sales
-
5.50%
3.52%
3.24%
2.54%
0.71%
0.77%
6.20%
6.01%
6.03%
5.53%
General & Admin Exp.
-
53.38
108.07
161.48
125.79
113.98
80.28
89.64
84.02
77.44
60.24
% Of Sales
-
8.63%
6.30%
9.05%
8.92%
9.11%
6.60%
8.56%
8.64%
9.24%
7.00%
Selling & Distn. Exp.
-
66.99
192.80
200.17
159.39
137.98
159.66
94.37
89.65
81.46
111.75
% Of Sales
-
10.83%
11.25%
11.22%
11.31%
11.02%
13.13%
9.01%
9.22%
9.72%
12.99%
Miscellaneous Exp.
-
27.51
41.12
40.69
34.40
30.41
54.51
23.91
19.67
14.47
111.75
% Of Sales
-
4.45%
2.40%
2.28%
2.44%
2.43%
4.48%
2.28%
2.02%
1.73%
1.42%
EBITDA
66.04
-64.44
295.91
226.29
195.07
132.26
109.84
78.93
82.28
70.36
120.62
EBITDA Margin
6.53%
-10.42%
17.26%
12.68%
13.84%
10.57%
9.03%
7.53%
8.46%
8.40%
14.02%
Other Income
47.61
48.56
13.04
9.12
9.71
9.57
2.68
2.82
2.72
2.13
1.54
Interest
29.26
30.79
25.23
3.86
2.40
2.62
3.23
3.06
3.96
7.33
8.99
Depreciation
71.71
77.94
86.81
16.61
12.85
13.61
14.18
17.52
17.05
19.80
17.29
PBT
12.68
-124.61
196.91
214.94
189.53
125.60
95.11
61.17
63.99
45.36
95.88
Tax
2.39
-27.12
36.68
69.67
62.78
40.39
28.65
18.90
22.11
13.84
28.27
Tax Rate
18.85%
21.76%
24.72%
32.41%
33.12%
32.16%
30.12%
28.86%
27.72%
30.51%
29.48%
PAT
10.29
-97.49
111.73
145.27
126.75
85.21
66.46
46.59
57.64
31.52
67.61
PAT before Minority Interest
10.29
-97.49
111.73
145.27
126.75
85.21
66.46
46.59
57.64
31.52
67.61
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
1.02%
-15.76%
6.52%
8.14%
8.99%
6.81%
5.46%
4.45%
5.93%
3.76%
7.86%
PAT Growth
123.94%
-
-23.09%
14.61%
48.75%
28.21%
42.65%
-19.17%
82.87%
-53.38%
 
EPS
0.73
-6.89
7.90
10.27
8.96
6.03
4.70
3.29
4.08
2.23
4.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
517.18
610.11
581.38
489.09
407.90
339.31
305.75
287.02
257.55
242.57
Share Capital
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
Total Reserves
484.06
578.92
551.81
460.83
379.64
311.05
277.49
258.76
229.29
214.31
Non-Current Liabilities
141.81
188.57
9.50
6.15
3.80
2.77
1.44
2.46
22.82
58.03
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
11.75
12.45
11.87
9.25
8.42
5.42
3.08
2.87
21.74
55.63
Current Liabilities
401.95
437.83
475.25
272.01
191.78
238.69
189.13
158.12
205.75
194.61
Trade Payables
154.03
291.25
318.18
212.07
145.38
160.81
119.04
99.10
71.74
65.76
Other Current Liabilities
84.88
102.46
65.31
55.41
43.51
38.51
20.44
20.35
17.68
18.23
Short Term Borrowings
153.70
32.19
86.15
0.00
0.00
14.28
31.03
16.08
39.98
84.15
Short Term Provisions
9.34
11.93
5.61
4.53
2.89
25.09
18.62
22.59
76.35
26.47
Total Liabilities
1,060.94
1,236.51
1,066.13
767.25
603.48
580.77
496.32
447.60
486.12
495.21
Net Block
286.02
368.29
114.51
76.05
59.58
66.56
71.29
84.87
77.63
82.88
Gross Block
479.96
500.68
161.34
106.39
72.85
278.70
276.56
291.83
294.01
280.15
Accumulated Depreciation
193.75
132.39
46.83
30.34
13.27
212.14
205.27
206.96
216.38
197.27
Non Current Assets
322.58
408.12
158.80
107.97
83.49
91.37
101.06
114.56
130.68
165.76
Capital Work in Progress
2.28
2.76
5.80
3.20
0.58
1.09
1.09
0.74
3.86
0.76
Non Current Investment
3.12
2.72
2.95
1.49
1.87
0.01
0.01
0.01
0.31
0.31
Long Term Loans & Adv.
30.73
33.83
29.69
21.31
15.11
18.78
24.17
28.94
48.88
81.81
Other Non Current Assets
0.43
0.52
5.85
5.92
6.35
4.93
4.50
0.00
0.00
0.00
Current Assets
738.36
828.39
907.33
659.28
519.99
489.40
395.26
333.04
355.44
329.45
Current Investments
140.04
40.35
0.00
71.37
67.87
0.00
0.00
0.00
0.00
0.00
Inventories
301.65
448.15
527.35
316.52
282.63
287.42
226.89
175.62
145.24
144.12
Sundry Debtors
148.47
267.44
298.61
176.88
120.96
149.33
111.10
95.01
104.10
124.65
Cash & Bank
90.50
10.76
14.23
23.49
10.61
8.03
7.52
11.09
12.17
18.28
Other Current Assets
57.70
16.28
12.79
6.76
37.92
44.62
49.75
51.32
93.93
42.40
Short Term Loans & Adv.
35.80
45.41
54.35
64.26
32.06
39.81
24.18
25.31
81.49
32.63
Net Current Assets
336.41
390.56
432.08
387.27
328.21
250.71
206.13
174.92
149.69
134.84
Total Assets
1,060.94
1,236.51
1,066.13
767.25
603.48
580.77
496.32
447.60
486.12
495.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
17.04
291.97
-55.92
85.19
126.54
53.38
13.59
50.26
73.71
84.07
PBT
-124.61
148.41
214.94
189.53
125.60
95.11
65.49
79.75
45.36
95.88
Adjustment
73.73
128.66
13.18
9.14
9.76
15.19
12.50
0.60
21.29
21.66
Changes in Working Capital
70.85
55.29
-211.34
-49.46
30.04
-30.36
-43.39
-8.00
15.88
-5.26
Cash after chg. in Working capital
19.97
332.36
16.78
149.21
165.40
79.94
34.60
72.35
82.53
112.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.93
-40.39
-72.70
-64.02
-38.86
-26.56
-21.01
-22.09
-8.82
-28.21
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
-75.57
-85.00
15.93
-28.65
-72.90
-8.35
-2.88
-1.81
-14.93
-20.46
Net Fixed Assets
24.89
-301.44
-35.88
-24.60
201.06
-0.80
15.85
19.44
-13.89
-15.33
Net Investments
-108.78
-45.16
55.45
-12.57
-69.21
-1.91
-8.71
-6.00
-3.19
0.00
Others
8.32
261.60
-3.64
8.52
-204.75
-5.64
-10.02
-15.25
2.15
-5.13
Cash from Financing Activity
72.06
-210.92
30.58
-43.98
-51.48
-44.70
-13.87
-49.31
-63.03
-55.82
Net Cash Inflow / Outflow
13.53
-3.95
-9.41
12.56
2.16
0.33
-3.16
-0.86
-4.25
7.79
Opening Cash & Equivalents
6.85
10.80
20.22
7.66
5.50
5.17
8.30
9.16
13.41
5.62
Closing Cash & Equivalent
20.38
6.85
10.81
20.22
7.66
5.50
5.14
8.30
9.16
13.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
36.26
42.97
41.05
34.61
28.87
24.01
21.64
20.31
18.23
17.17
ROA
-8.49%
9.70%
15.85%
18.49%
14.39%
12.34%
9.87%
12.35%
6.42%
14.21%
ROE
-17.42%
18.82%
27.17%
28.26%
22.81%
20.61%
15.72%
21.17%
12.60%
30.47%
ROCE
-14.29%
26.51%
37.83%
42.79%
33.68%
28.49%
21.43%
27.87%
16.88%
33.05%
Fixed Asset Turnover
1.26
5.18
13.33
15.80
7.43
4.45
3.74
3.37
2.98
3.23
Receivable days
122.71
60.26
48.62
38.38
37.76
38.51
35.37
36.79
48.88
55.20
Inventory Days
221.22
103.85
86.29
77.20
79.64
76.05
69.07
59.29
61.83
54.93
Payable days
152.39
85.22
61.13
57.12
53.98
47.85
43.22
37.55
36.15
30.52
Cash Conversion Cycle
191.54
78.89
73.78
58.46
63.43
66.71
61.22
58.52
74.56
79.60
Total Debt/Equity
0.30
0.05
0.15
0.00
0.00
0.04
0.10
0.06
0.16
0.35
Interest Cover
-3.05
6.88
56.68
79.97
48.94
30.45
22.40
21.14
7.19
11.67

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.