Nifty

:

24812.05

Sensex

:

81444.66

-41.35 (-0.17%)
-138.64 (-0.17%)

Login

Nifty
Sensex

:
:

24812.05
81444.66

-41.35 (-0.17%)
-138.64 (-0.17%)

Vippy Spinpro Ltd.

Textile - Spinning

Rating :

58/99

BSE: 514302 | NSE: Not Listed

Watchlist

NSE BSE

176.25

18-Jun-2025

Open
High
Low
Previous Close

173.3
178
171.55
178.10

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1521
263097
178
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

103.46
9.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

136.45
N/A
1.18

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.20
17.67
21.43

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.66
22.17
1.00

PAT CAGR (%)

10 Years
5 Years
3 Years

2.98
2.84
-28.98

P:E (Median)

8 Years
5 Years
3 Years

8.17
10.48
9.77

P:BV (Average)

8 Years
5 Years
3 Years

1.09
1.12
1.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.12
6.68
6.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 70.04 63.30 10.65% 69.91 60.04 16.44% 69.36 61.92 12.02% 70.14 64.36 8.98%
Expenses 65.16 56.38 15.57% 62.06 56.15 10.53% 61.88 58.25 6.23% 64.41 61.12 5.38%
EBITDA 4.88 6.93 -29.58% 7.85 3.89 101.80% 7.48 3.67 103.81% 5.73 3.24 76.85%
EBIDTM 6.96% 10.94% 11.23% 6.47% 10.79% 5.93% 8.17% 5.03%
Other Income 0.87 0.41 112.20% 0.44 0.19 131.58% 0.18 0.25 -28.00% 0.42 0.04 950.00%
Interest -1.16 0.99 - 0.74 0.59 25.42% 0.63 0.62 1.61% 1.15 0.71 61.97%
Depreciation 2.60 2.66 -2.26% 2.48 2.39 3.77% 2.49 2.39 4.18% 2.48 2.39 3.77%
PBT 4.31 3.69 16.80% 5.08 1.10 361.82% 4.55 0.90 405.56% 2.52 0.18 1,300.00%
Tax 1.76 0.91 93.41% 1.34 0.33 306.06% 1.18 0.23 413.04% 0.69 0.05 1,280.00%
PAT 2.55 2.78 -8.27% 3.73 0.77 384.42% 3.37 0.68 395.59% 1.84 0.14 1,214.29%
PATM 3.64% 4.39% 5.34% 1.28% 4.86% 1.09% 2.62% 0.21%
EPS 4.32 4.71 -8.28% 6.33 1.30 386.92% 5.71 1.15 396.52% 3.11 0.23 1,252.17%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 279.45 249.63 156.32 139.43 87.57 110.66 113.55 105.15 98.07 87.76 94.51 Net Sales Growth 11.95% 59.69% 12.11% 59.22% -20.87% -2.55% 7.99% 7.22% 11.75% -7.14% Cost Of Goods Sold 217.22 200.68 118.05 101.23 63.35 85.16 85.29 79.48 74.16 64.02 70.27 Gross Profit 62.23 48.94 38.27 38.21 24.22 25.50 28.27 25.68 23.92 23.74 24.24 GP Margin 22.27% 19.61% 24.48% 27.40% 27.66% 23.04% 24.90% 24.42% 24.39% 27.05% 25.65% Total Expenditure 253.51 231.91 139.62 122.57 80.65 104.15 104.76 97.79 92.57 81.21 86.79 Power & Fuel Cost - 10.89 6.02 6.31 5.61 5.78 5.70 5.52 6.51 6.16 5.77 % Of Sales - 4.36% 3.85% 4.53% 6.41% 5.22% 5.02% 5.25% 6.64% 7.02% 6.11% Employee Cost - 4.37 4.50 3.76 3.42 3.62 3.55 3.32 3.29 2.35 2.21 % Of Sales - 1.75% 2.88% 2.70% 3.91% 3.27% 3.13% 3.16% 3.35% 2.68% 2.34% Manufacturing Exp. - 1.68 1.48 1.91 1.44 1.17 2.22 2.06 1.46 2.01 1.94 % Of Sales - 0.67% 0.95% 1.37% 1.64% 1.06% 1.96% 1.96% 1.49% 2.29% 2.05% General & Admin Exp. - 5.39 3.44 3.19 2.38 3.22 2.89 2.53 2.51 3.11 2.99 % Of Sales - 2.16% 2.20% 2.29% 2.72% 2.91% 2.55% 2.41% 2.56% 3.54% 3.16% Selling & Distn. Exp. - 5.60 3.76 4.22 2.82 3.40 3.69 3.65 3.79 3.55 3.61 % Of Sales - 2.24% 2.41% 3.03% 3.22% 3.07% 3.25% 3.47% 3.86% 4.05% 3.82% Miscellaneous Exp. - 3.29 2.37 1.96 1.64 1.80 1.43 1.24 0.85 0.01 3.61 % Of Sales - 1.32% 1.52% 1.41% 1.87% 1.63% 1.26% 1.18% 0.87% 0.01% 0% EBITDA 25.94 17.72 16.70 16.86 6.92 6.51 8.79 7.36 5.50 6.55 7.72 EBITDA Margin 9.28% 7.10% 10.68% 12.09% 7.90% 5.88% 7.74% 7.00% 5.61% 7.46% 8.17% Other Income 1.91 0.89 1.12 1.07 0.38 0.63 0.34 0.48 1.41 0.65 0.74 Interest 1.36 2.90 0.52 0.26 0.31 0.80 1.03 0.97 0.36 0.49 1.09 Depreciation 10.05 9.83 2.90 1.34 1.56 1.81 2.10 1.95 1.87 2.15 2.61 PBT 16.46 5.87 14.40 16.33 5.43 4.53 5.99 4.92 4.67 4.56 4.76 Tax 4.97 1.52 3.69 4.16 1.47 0.75 1.52 1.50 1.35 1.46 1.51 Tax Rate 30.19% 25.89% 25.63% 25.47% 27.07% 16.56% 25.38% 30.49% 28.91% 32.02% 31.72% PAT 11.49 4.36 10.71 12.17 3.97 3.79 4.47 3.43 3.32 3.09 3.25 PAT before Minority Interest 11.49 4.36 10.71 12.17 3.97 3.79 4.47 3.43 3.32 3.09 3.25 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 4.11% 1.75% 6.85% 8.73% 4.53% 3.42% 3.94% 3.26% 3.39% 3.52% 3.44% PAT Growth 162.93% -59.29% -12.00% 206.55% 4.75% -15.21% 30.32% 3.31% 7.44% -4.92% EPS 19.47 7.39 18.15 20.63 6.73 6.42 7.58 5.81 5.63 5.24 5.51

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 76.05 71.32 60.38 48.14 44.06 40.39 35.97 32.61 28.95 25.86 Share Capital 5.87 5.87 5.87 5.87 5.87 5.87 5.87 5.87 5.87 5.87 Total Reserves 70.18 65.45 54.51 42.27 38.19 34.52 30.10 26.74 23.08 19.99 Non-Current Liabilities 29.23 28.28 1.34 1.28 2.04 3.32 4.00 1.44 2.43 4.19 Secured Loans 28.10 26.80 0.30 0.18 0.90 1.62 2.42 0.26 1.06 2.57 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 0.00 0.00 0.00 0.00 0.00 0.03 0.03 0.03 0.28 0.28 Current Liabilities 42.50 15.37 19.50 8.46 12.25 24.96 18.39 17.87 7.72 13.05 Trade Payables 2.87 1.25 1.61 1.38 1.00 2.63 0.33 0.08 0.37 0.11 Other Current Liabilities 11.81 11.08 3.17 4.18 4.01 4.18 3.28 3.21 2.92 3.05 Short Term Borrowings 27.27 2.22 13.41 2.35 6.90 17.71 14.46 13.85 2.00 7.29 Short Term Provisions 0.55 0.82 1.31 0.55 0.33 0.45 0.31 0.73 2.43 2.61 Total Liabilities 147.78 114.97 81.22 57.88 58.35 68.67 58.36 51.92 39.10 43.10 Net Block 61.41 59.89 9.67 11.00 12.57 14.83 15.67 10.64 11.33 13.11 Gross Block 84.03 72.89 19.96 19.96 20.12 20.58 19.37 12.51 40.91 40.54 Accumulated Depreciation 22.62 13.00 10.29 8.96 7.55 5.76 3.70 1.87 29.58 27.43 Non Current Assets 64.81 62.89 20.83 12.40 13.80 16.27 17.60 15.52 12.20 13.87 Capital Work in Progress 0.00 0.08 4.37 0.00 0.00 0.10 0.31 0.03 0.00 0.00 Non Current Investment 0.74 0.38 0.23 0.33 0.28 0.42 0.46 0.61 0.04 0.04 Long Term Loans & Adv. 1.37 1.22 2.86 0.82 0.71 0.69 0.94 4.03 0.83 0.72 Other Non Current Assets 1.25 1.29 3.66 0.26 0.25 0.23 0.22 0.21 0.00 0.00 Current Assets 82.96 52.09 60.40 45.48 44.55 52.40 40.75 36.41 26.91 29.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 44.53 28.12 37.31 26.71 22.13 29.57 22.48 25.88 16.51 16.30 Sundry Debtors 33.99 19.83 21.52 17.20 20.68 17.89 12.99 8.54 7.41 9.96 Cash & Bank 0.01 0.02 0.01 0.16 0.16 0.03 0.06 0.01 0.05 0.08 Other Current Assets 4.42 0.06 0.00 0.00 1.58 4.92 5.22 1.98 2.93 2.88 Short Term Loans & Adv. 4.35 4.05 1.55 1.41 1.41 2.43 1.99 1.75 1.44 1.37 Net Current Assets 40.47 36.71 40.90 37.02 32.30 27.44 22.36 18.54 19.18 16.18 Total Assets 147.77 114.98 81.23 57.88 58.35 68.67 58.35 51.93 39.11 43.10

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -13.07 26.66 -6.79 5.38 11.49 -0.53 5.29 -9.14 6.93 12.23 PBT 5.87 14.40 16.33 5.43 4.53 5.99 4.92 4.67 4.57 4.76 Adjustment 11.85 2.56 1.13 1.78 2.06 2.83 2.50 2.05 2.42 3.51 Changes in Working Capital -28.65 13.42 -20.75 -0.60 6.16 -8.04 -0.67 -14.26 2.15 6.89 Cash after chg. in Working capital -10.93 30.38 -3.29 6.62 12.76 0.78 6.75 -7.54 9.14 15.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.49 -1.09 Tax Paid -2.14 -3.72 -3.50 -1.24 -1.27 -1.31 -1.47 -1.60 -1.72 -1.84 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 -10.39 -47.96 -3.74 0.21 1.00 -0.76 -6.84 -1.07 -0.16 -0.13 Net Fixed Assets -11.06 -48.64 -4.37 0.16 0.56 -1.00 -7.14 28.37 -0.37 -0.34 Net Investments -0.36 -0.15 0.10 -0.05 0.14 0.04 0.15 -0.57 0.00 0.08 Others 1.03 0.83 0.53 0.10 0.30 0.20 0.15 -28.87 0.21 0.13 Cash from Financing Activity 23.45 21.31 10.38 -5.59 -12.35 1.27 1.60 10.19 -6.79 -12.42 Net Cash Inflow / Outflow -0.01 0.01 -0.14 0.00 0.13 -0.03 0.04 -0.03 -0.03 -0.31 Opening Cash & Equivalents 0.02 0.01 0.16 0.16 0.03 0.06 0.01 0.04 0.08 0.39 Closing Cash & Equivalent 0.01 0.02 0.01 0.16 0.16 0.03 0.06 0.01 0.05 0.08

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 129.55 121.50 102.87 82.01 75.06 68.81 61.27 55.56 49.32 44.05 ROA 3.31% 10.92% 17.50% 6.83% 5.96% 7.04% 6.22% 7.30% 7.53% 6.74% ROE 5.91% 16.27% 22.43% 8.61% 8.97% 11.72% 10.00% 10.79% 11.29% 13.42% ROCE 7.16% 16.48% 26.59% 11.13% 9.43% 12.30% 11.61% 12.37% 14.17% 13.77% Fixed Asset Turnover 3.18 3.37 6.99 4.37 5.44 5.68 6.60 3.67 2.15 2.34 Receivable days 39.35 48.27 50.68 78.93 63.60 49.62 37.36 29.68 36.14 45.06 Inventory Days 53.12 76.40 83.80 101.78 85.25 83.65 83.93 78.88 68.23 71.05 Payable days 3.75 4.43 5.40 6.87 6.48 5.23 0.78 0.90 1.09 1.25 Cash Conversion Cycle 88.71 120.24 129.09 173.84 142.37 128.04 120.51 107.66 103.28 114.86 Total Debt/Equity 0.82 0.50 0.23 0.05 0.19 0.50 0.49 0.47 0.16 0.45 Interest Cover 3.02 28.59 64.20 18.37 6.69 6.81 6.07 13.83 10.31 5.36

Top Investors:

jr seamless private limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback