Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Luggage

Rating :
68/99

BSE: 507880 | NSE: VIPIND

675.85
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 679.30
  • 688.90
  • 670.55
  • 679.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  243813
  •  1653.84
  •  774.60
  •  485.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,571.41
  • 71.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,673.38
  • 0.37%
  • 15.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.79%
  • 2.07%
  • 14.25%
  • FII
  • DII
  • Others
  • 8.84%
  • 18.99%
  • 5.06%

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
  • 32.89
  • 45.78
  • 51.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.85
  • 11.14
  • 11.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -130.56
  • -217.24
  • -374.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
590.61
206.21
186.41%
355.90
243.00
46.46%
397.34
232.53
70.88%
330.06
102.71
221.35%
Expenses
488.00
193.32
152.43%
323.32
239.80
34.83%
340.19
224.39
51.61%
288.25
125.04
130.53%
EBITDA
102.61
12.89
696.04%
32.58
3.20
918.12%
57.15
8.14
602.09%
41.81
-22.33
-
EBIDTM
17.37%
6.25%
9.15%
1.32%
14.38%
3.50%
12.67%
-21.74%
Other Income
7.05
14.37
-50.94%
5.83
16.30
-64.23%
9.40
10.21
-7.93%
6.73
5.27
27.70%
Interest
6.54
7.35
-11.02%
5.37
7.26
-26.03%
5.42
8.15
-33.50%
6.50
7.80
-16.67%
Depreciation
18.02
18.06
-0.22%
17.00
17.96
-5.35%
17.42
18.21
-4.34%
17.48
18.64
-6.22%
PBT
100.10
1.85
5,310.81%
16.04
-5.72
-
43.71
-8.01
-
24.56
-43.50
-
Tax
31.00
-0.68
-
3.65
-1.94
-
10.24
-1.01
-
6.02
-8.11
-
PAT
69.10
2.53
2,631.23%
12.39
-3.78
-
33.47
-7.00
-
18.54
-35.39
-
PATM
11.70%
1.23%
3.48%
-1.56%
8.42%
-3.01%
5.62%
-34.46%
EPS
4.88
0.18
2,611.11%
0.88
-0.27
-
2.37
-0.50
-
1.31
-2.50
-

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
1,673.91
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
113.39%
108.47%
-63.92%
-3.94%
26.61%
12.63%
2.88%
16.11%
7.70%
16.14%
 
Cost Of Goods Sold
839.54
620.78
353.52
784.63
878.05
686.57
676.02
662.71
572.74
532.32
445.29
Gross Profit
834.37
668.73
265.04
929.72
906.61
723.02
575.52
553.74
474.95
440.50
392.37
GP Margin
49.85%
51.86%
42.85%
54.23%
50.80%
51.29%
45.98%
45.52%
45.33%
45.28%
46.84%
Total Expenditure
1,439.76
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
234.15
146.09
-64.44
295.91
226.29
195.07
132.26
109.84
78.93
82.28
70.36
EBITDA Margin
13.99%
11.33%
-10.42%
17.26%
12.68%
13.84%
10.57%
9.03%
7.53%
8.46%
8.40%
Other Income
29.01
36.38
48.56
13.04
9.12
9.71
9.57
2.68
2.82
2.72
2.13
Interest
23.83
26.35
30.79
25.23
3.86
2.40
2.62
3.23
3.06
3.96
7.33
Depreciation
69.92
69.96
77.94
86.81
16.61
12.85
13.61
14.18
17.52
17.05
19.80
PBT
184.41
86.16
-124.61
196.91
214.94
189.53
125.60
95.11
61.17
63.99
45.36
Tax
50.91
19.23
-27.12
36.68
69.67
62.78
40.39
28.65
18.90
22.11
13.84
Tax Rate
27.61%
22.32%
21.76%
24.72%
32.41%
33.12%
32.16%
30.12%
28.86%
27.72%
30.51%
PAT
133.50
66.93
-97.49
111.73
145.27
126.75
85.21
66.46
46.59
57.64
31.52
PAT before Minority Interest
133.50
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
7.98%
5.19%
-15.76%
6.52%
8.14%
8.99%
6.81%
5.46%
4.45%
5.93%
3.76%
PAT Growth
405.91%
-
-
-23.09%
14.61%
48.75%
28.21%
42.65%
-19.17%
82.87%
 
EPS
9.43
4.73
-6.89
7.90
10.27
8.96
6.02
4.70
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.