Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Luggage

Rating :
50/99

BSE: 507880 | NSE: VIPIND

472.85
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  477.95
  •  479.00
  •  470.50
  •  474.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  431093
  •  2040.90
  •  722.85
  •  428.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,709.63
  • 123.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,196.07
  • 0.42%
  • 9.90

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.76%
  • 3.42%
  • 19.96%
  • FII
  • DII
  • Others
  • 8.07%
  • 12.55%
  • 4.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.91
  • 3.13
  • 49.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.43
  • 6.95
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.21
  • 0.95
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.58
  • 58.44
  • 69.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.67
  • 11.58
  • 13.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -127.39
  • -214.11
  • 27.67

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
516.32
450.57
14.59%
546.42
526.40
3.80%
546.09
514.74
6.09%
636.13
590.61
7.71%
Expenses
508.49
386.29
31.63%
494.17
453.44
8.98%
493.21
443.16
11.29%
555.53
488.00
13.84%
EBITDA
7.83
64.28
-87.82%
52.25
72.96
-28.39%
52.88
71.58
-26.12%
80.60
102.61
-21.45%
EBIDTM
1.52%
14.27%
9.56%
13.86%
9.68%
13.91%
12.67%
17.37%
Other Income
3.88
4.54
-14.54%
2.66
2.58
3.10%
2.57
5.28
-51.33%
2.64
7.05
-62.55%
Interest
16.73
8.41
98.93%
15.16
6.61
129.35%
12.36
6.92
78.61%
10.77
6.54
64.68%
Depreciation
28.23
19.62
43.88%
26.56
18.05
47.15%
23.82
17.97
32.55%
20.88
18.02
15.87%
PBT
-33.25
-6.42
-
13.19
50.88
-74.08%
19.27
51.97
-62.92%
77.37
100.10
-22.71%
Tax
-9.37
-2.16
-
6.04
6.78
-10.91%
5.99
8.57
-30.11%
19.62
31.00
-36.71%
PAT
-23.88
-4.26
-
7.15
44.10
-83.79%
13.28
43.40
-69.40%
57.75
69.10
-16.43%
PATM
-4.63%
-0.95%
1.31%
8.38%
2.43%
8.43%
9.08%
11.70%
EPS
-1.68
-0.30
-
0.50
3.11
-83.92%
0.94
3.06
-69.28%
4.08
4.88
-16.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,244.96
2,082.32
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
Net Sales Growth
7.81%
61.48%
108.47%
-63.92%
-3.94%
26.61%
12.63%
2.88%
16.11%
7.70%
 
Cost Of Goods Sold
1,063.65
985.36
620.78
353.52
784.63
878.05
686.57
676.02
662.71
572.74
532.32
Gross Profit
1,181.31
1,096.96
668.73
265.04
929.72
906.61
723.02
575.52
553.74
474.95
440.50
GP Margin
52.62%
52.68%
51.86%
42.85%
54.23%
50.80%
51.29%
45.98%
45.52%
45.33%
45.28%
Total Expenditure
2,051.40
1,765.62
1,143.42
683.00
1,418.44
1,558.37
1,214.52
1,119.28
1,106.61
968.76
890.54
Power & Fuel Cost
-
21.89
16.68
9.96
21.05
19.17
13.19
12.34
14.27
13.45
13.07
% Of Sales
-
1.05%
1.29%
1.61%
1.23%
1.07%
0.94%
0.99%
1.17%
1.28%
1.34%
Employee Cost
-
235.62
188.72
137.60
210.49
201.07
159.39
139.67
125.86
109.69
93.32
% Of Sales
-
11.32%
14.64%
22.25%
12.28%
11.27%
11.31%
11.16%
10.35%
10.47%
9.59%
Manufacturing Exp.
-
88.13
67.64
34.04
60.28
57.74
35.79
8.88
9.32
64.96
58.49
% Of Sales
-
4.23%
5.25%
5.50%
3.52%
3.24%
2.54%
0.71%
0.77%
6.20%
6.01%
General & Admin Exp.
-
115.29
70.24
53.38
108.07
161.48
125.79
113.98
80.28
89.64
84.02
% Of Sales
-
5.54%
5.45%
8.63%
6.30%
9.05%
8.92%
9.11%
6.60%
8.56%
8.64%
Selling & Distn. Exp.
-
259.14
140.32
66.99
192.80
200.17
159.39
137.98
159.66
94.37
89.65
% Of Sales
-
12.44%
10.88%
10.83%
11.25%
11.22%
11.31%
11.02%
13.13%
9.01%
9.22%
Miscellaneous Exp.
-
60.19
39.04
27.51
41.12
40.69
34.40
30.41
54.51
23.91
89.65
% Of Sales
-
2.89%
3.03%
4.45%
2.40%
2.28%
2.44%
2.43%
4.48%
2.28%
2.02%
EBITDA
193.56
316.70
146.09
-64.44
295.91
226.29
195.07
132.26
109.84
78.93
82.28
EBITDA Margin
8.62%
15.21%
11.33%
-10.42%
17.26%
12.68%
13.84%
10.57%
9.03%
7.53%
8.46%
Other Income
11.75
17.08
36.38
48.56
13.04
9.12
9.71
9.57
2.68
2.82
2.72
Interest
55.02
31.38
26.35
30.79
25.23
3.86
2.40
2.62
3.23
3.06
3.96
Depreciation
99.49
73.66
69.96
77.94
86.81
16.61
12.85
13.61
14.18
17.52
17.05
PBT
76.58
228.74
86.16
-124.61
196.91
214.94
189.53
125.60
95.11
61.17
63.99
Tax
22.28
44.19
19.23
-27.12
36.68
69.67
62.78
40.39
28.65
18.90
22.11
Tax Rate
29.09%
22.49%
22.32%
21.76%
24.72%
32.41%
33.12%
32.16%
30.12%
28.86%
27.72%
PAT
54.30
152.34
66.93
-97.49
111.73
145.27
126.75
85.21
66.46
46.59
57.64
PAT before Minority Interest
54.30
152.34
66.93
-97.49
111.73
145.27
126.75
85.21
66.46
46.59
57.64
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
2.42%
7.32%
5.19%
-15.76%
6.52%
8.14%
8.99%
6.81%
5.46%
4.45%
5.93%
PAT Growth
-64.36%
127.61%
-
-
-23.09%
14.61%
48.75%
28.21%
42.65%
-19.17%
 
EPS
3.82
10.73
4.71
-6.87
7.87
10.23
8.93
6.00
4.68
3.28
4.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
641.69
559.67
517.18
610.11
581.38
489.09
407.90
339.31
305.75
287.02
Share Capital
28.33
28.29
28.26
28.26
28.26
28.26
28.26
28.26
28.26
28.26
Total Reserves
600.79
521.29
484.06
578.92
551.81
460.83
379.64
311.05
277.49
258.76
Non-Current Liabilities
451.70
424.31
428.81
188.57
9.50
6.15
3.80
2.77
1.44
2.46
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
349.62
305.38
298.75
12.45
11.87
9.25
8.42
5.42
3.08
2.87
Current Liabilities
632.97
518.11
402.08
437.83
475.25
272.01
191.78
238.69
189.13
158.12
Trade Payables
308.69
282.39
154.03
291.25
318.18
212.07
145.38
160.81
119.04
99.10
Other Current Liabilities
120.15
99.14
84.88
102.46
65.31
55.41
43.51
38.51
20.44
20.35
Short Term Borrowings
181.00
122.70
153.70
32.19
86.15
0.00
0.00
14.28
31.03
16.08
Short Term Provisions
23.13
13.88
9.47
11.93
5.61
4.53
2.89
25.09
18.62
22.59
Total Liabilities
1,726.36
1,502.09
1,348.07
1,236.51
1,066.13
767.25
603.48
580.77
496.32
447.60
Net Block
306.88
262.72
286.02
368.29
114.51
76.05
59.58
66.56
71.29
84.87
Gross Block
526.23
518.78
479.96
500.68
161.34
106.39
72.85
278.70
276.56
291.83
Accumulated Depreciation
219.35
256.06
193.75
132.39
46.83
30.34
13.27
212.14
205.27
206.96
Non Current Assets
707.53
600.56
609.63
408.12
158.80
107.97
83.49
91.37
101.06
114.56
Capital Work in Progress
15.30
7.49
2.28
2.76
5.80
3.20
0.58
1.09
1.09
0.74
Non Current Investment
1.01
1.03
3.12
2.72
2.95
1.49
1.87
0.01
0.01
0.01
Long Term Loans & Adv.
381.11
326.91
317.78
33.83
29.69
21.31
15.11
18.78
24.17
28.94
Other Non Current Assets
0.92
0.35
0.43
0.52
5.85
5.92
6.35
4.93
4.50
0.00
Current Assets
1,018.83
901.53
738.44
828.39
907.33
659.28
519.99
489.40
395.26
333.04
Current Investments
22.46
40.68
140.04
40.35
0.00
71.37
67.87
0.00
0.00
0.00
Inventories
587.11
518.38
301.65
448.15
527.35
316.52
282.63
287.42
226.89
175.62
Sundry Debtors
255.37
218.51
148.47
267.44
298.61
176.88
120.96
149.33
111.10
95.01
Cash & Bank
36.49
20.73
90.50
10.76
14.23
23.49
10.61
8.03
7.52
11.09
Other Current Assets
117.40
23.59
21.90
16.28
67.14
71.02
37.92
44.62
49.75
51.32
Short Term Loans & Adv.
94.38
79.64
35.88
45.41
54.35
64.26
32.06
39.81
24.18
25.31
Net Current Assets
385.86
383.42
336.36
390.56
432.08
387.27
328.21
250.71
206.13
174.92
Total Assets
1,726.36
1,502.09
1,348.07
1,236.51
1,066.13
767.25
603.48
580.77
496.32
447.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
174.89
-23.68
85.09
291.97
-55.92
85.19
126.54
53.38
13.59
50.26
PBT
196.53
86.16
-124.61
148.41
214.94
189.53
125.60
95.11
65.49
79.75
Adjustment
126.47
88.81
73.73
128.66
13.18
9.14
9.76
15.19
12.50
0.60
Changes in Working Capital
-96.23
-190.06
138.95
55.29
-211.34
-49.46
30.04
-30.36
-43.39
-8.00
Cash after chg. in Working capital
226.77
-15.09
88.07
332.36
16.78
149.21
165.40
79.94
34.60
72.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-51.88
-8.59
-2.98
-40.39
-72.70
-64.02
-38.86
-26.56
-21.01
-22.09
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
-84.47
146.10
-145.09
-85.00
15.93
-28.65
-72.90
-8.35
-2.88
-1.81
Net Fixed Assets
-10.70
-26.53
24.89
-301.44
-35.88
-24.60
201.06
-0.80
15.85
19.44
Net Investments
24.20
100.23
-108.78
-45.16
55.45
-12.57
-69.21
-1.91
-8.71
-6.00
Others
-97.97
72.40
-61.20
261.60
-3.64
8.52
-204.75
-5.64
-10.02
-15.25
Cash from Financing Activity
-74.57
-125.51
73.53
-210.92
30.58
-43.98
-51.48
-44.70
-13.87
-49.31
Net Cash Inflow / Outflow
15.85
-3.09
13.53
-3.95
-9.41
12.56
2.16
0.33
-3.16
-0.86
Opening Cash & Equivalents
17.29
20.38
6.85
10.80
20.22
7.66
5.50
5.17
8.30
9.16
Closing Cash & Equivalent
33.14
17.29
20.38
6.85
10.81
20.22
7.66
5.50
5.14
8.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
44.41
38.85
36.26
42.97
41.05
34.61
28.87
24.01
21.64
20.31
ROA
9.44%
4.70%
-7.54%
9.70%
15.85%
18.49%
14.39%
12.34%
9.87%
12.35%
ROE
25.85%
12.61%
-17.42%
18.82%
27.17%
28.26%
22.81%
20.61%
15.72%
21.17%
ROCE
30.29%
16.63%
-14.29%
26.51%
37.83%
42.79%
33.68%
28.49%
21.43%
27.87%
Fixed Asset Turnover
4.36
2.86
1.47
5.18
13.33
15.80
7.43
4.45
3.74
3.37
Receivable days
37.97
46.83
105.56
60.26
48.62
38.38
37.76
38.51
35.37
36.79
Inventory Days
88.59
104.65
190.30
103.85
86.29
77.20
79.64
76.05
69.07
59.29
Payable days
109.47
128.30
228.56
85.22
61.13
57.12
53.98
47.85
43.22
37.55
Cash Conversion Cycle
17.09
23.18
67.29
78.89
73.78
58.46
63.43
66.71
61.22
58.52
Total Debt/Equity
0.29
0.22
0.30
0.05
0.15
0.00
0.00
0.04
0.10
0.06
Interest Cover
7.26
4.27
-3.05
6.88
56.68
79.97
48.94
30.45
22.40
21.14

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.