Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Construction - Real Estate

Rating :
32/99

BSE: 511726 | NSE: VIPULLTD

14.50
26-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  14.55
  •  15.05
  •  13.85
  •  14.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10256
  •  1.49
  •  34.70
  •  11.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 175.54
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 798.18
  • N/A
  • 0.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.43%
  • 8.61%
  • 7.00%
  • FII
  • DII
  • Others
  • 2.21%
  • 0.00%
  • 18.75%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.98
  • 0.15
  • -13.10

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.31
  • 92.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 1.62
  • 1.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.83
  • 24.26
  • 7.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
16.23
72.27
-77.54%
2.16
55.13
-96.08%
21.71
64.88
-66.54%
27.38
56.47
-51.51%
Expenses
29.68
70.83
-58.10%
6.00
48.71
-87.68%
44.48
55.07
-19.23%
38.59
49.14
-21.47%
EBITDA
-13.45
1.44
-
-3.85
6.41
-
-22.77
9.81
-
-11.22
7.33
-
EBIDTM
-82.86%
1.99%
-178.30%
11.63%
-104.93%
15.12%
-40.98%
12.99%
Other Income
2.06
1.45
42.07%
1.29
1.19
8.40%
4.72
-0.36
-
17.24
1.78
868.54%
Interest
8.35
7.35
13.61%
8.27
7.99
3.50%
8.10
8.44
-4.03%
8.82
8.31
6.14%
Depreciation
0.90
0.91
-1.10%
0.88
1.20
-26.67%
1.06
1.28
-17.19%
1.05
1.24
-15.32%
PBT
-20.64
-5.38
-
-11.70
-1.59
-
-27.21
-0.27
-
-3.86
-0.44
-
Tax
-4.87
0.19
-
-2.35
1.94
-
-5.22
-1.91
-
-0.56
-0.73
-
PAT
-15.77
-5.57
-
-9.36
-3.54
-
-21.99
1.65
-
-3.30
0.29
-
PATM
-97.15%
-7.70%
-433.75%
-6.41%
-101.33%
2.54%
-12.05%
0.52%
EPS
-1.31
-0.46
-
-0.78
-0.29
-
-1.83
0.14
-
-0.27
0.02
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
67.48
186.32
225.89
283.92
232.13
184.91
234.03
261.45
413.35
426.70
384.27
Net Sales Growth
-72.87%
-17.52%
-20.44%
22.31%
25.54%
-20.99%
-10.49%
-36.75%
-3.13%
11.04%
 
Cost Of Goods Sold
100.12
-16.77
-3.04
57.30
35.62
23.48
82.60
109.22
248.30
251.80
162.71
Gross Profit
-32.64
203.10
228.92
226.63
196.50
161.42
151.43
152.23
165.04
174.90
221.56
GP Margin
-48.37%
109.01%
101.34%
79.82%
84.65%
87.30%
64.71%
58.23%
39.93%
40.99%
57.66%
Total Expenditure
118.75
212.49
196.55
253.31
213.21
171.63
223.60
252.66
375.63
392.10
336.21
Power & Fuel Cost
-
0.03
0.03
0.04
0.04
0.04
0.06
0.11
0.10
0.13
0.13
% Of Sales
-
0.02%
0.01%
0.01%
0.02%
0.02%
0.03%
0.04%
0.02%
0.03%
0.03%
Employee Cost
-
16.67
18.79
21.01
20.17
19.27
21.43
20.32
20.09
17.43
13.22
% Of Sales
-
8.95%
8.32%
7.40%
8.69%
10.42%
9.16%
7.77%
4.86%
4.08%
3.44%
Manufacturing Exp.
-
205.30
172.08
167.29
145.82
115.52
106.47
106.91
76.83
105.57
152.11
% Of Sales
-
110.19%
76.18%
58.92%
62.82%
62.47%
45.49%
40.89%
18.59%
24.74%
39.58%
General & Admin Exp.
-
6.38
5.34
5.20
5.28
6.73
7.07
4.58
2.36
3.12
2.57
% Of Sales
-
3.42%
2.36%
1.83%
2.27%
3.64%
3.02%
1.75%
0.57%
0.73%
0.67%
Selling & Distn. Exp.
-
0.79
2.54
2.26
4.60
6.39
4.63
5.20
14.76
0.95
0.10
% Of Sales
-
0.42%
1.12%
0.80%
1.98%
3.46%
1.98%
1.99%
3.57%
0.22%
0.03%
Miscellaneous Exp.
-
0.10
0.81
0.21
1.67
0.19
1.33
6.31
13.19
13.10
0.10
% Of Sales
-
0.05%
0.36%
0.07%
0.72%
0.10%
0.57%
2.41%
3.19%
3.07%
1.40%
EBITDA
-51.29
-26.17
29.34
30.61
18.92
13.28
10.43
8.79
37.72
34.60
48.06
EBITDA Margin
-76.01%
-14.05%
12.99%
10.78%
8.15%
7.18%
4.46%
3.36%
9.13%
8.11%
12.51%
Other Income
25.31
24.62
7.13
7.51
5.89
11.39
3.24
6.06
2.41
2.24
2.56
Interest
33.54
32.26
33.25
35.78
33.50
33.44
25.71
19.46
18.11
10.18
12.04
Depreciation
3.89
4.23
4.98
5.69
6.46
1.87
1.31
1.24
1.37
1.41
1.36
PBT
-63.41
-38.04
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
25.27
37.23
Tax
-13.00
-3.64
-2.93
1.49
-3.30
-0.75
-2.10
2.09
7.63
6.26
11.97
Tax Rate
20.50%
9.57%
166.48%
-44.48%
21.78%
7.05%
15.74%
-35.79%
36.97%
24.77%
32.15%
PAT
-50.42
-34.39
1.17
-4.84
-11.85
-9.89
-10.94
-7.93
9.45
19.02
25.27
PAT before Minority Interest
-50.42
-34.39
1.17
-4.84
-11.85
-9.89
-11.24
-7.94
13.01
19.01
25.27
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.30
0.01
-3.56
0.01
0.00
PAT Margin
-74.72%
-18.46%
0.52%
-1.70%
-5.10%
-5.35%
-4.67%
-3.03%
2.29%
4.46%
6.58%
PAT Growth
0.00%
-
-
-
-
-
-
-
-50.32%
-24.73%
 
EPS
-4.20
-2.87
0.10
-0.40
-0.99
-0.82
-0.91
-0.66
0.79
1.59
2.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
326.94
365.98
365.75
358.04
370.32
380.19
391.23
399.86
392.52
375.59
Share Capital
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
314.94
353.98
353.76
346.04
358.32
368.19
379.24
387.87
380.52
363.59
Non-Current Liabilities
355.04
466.65
468.75
309.80
344.34
299.92
181.20
145.14
138.71
209.34
Secured Loans
334.44
420.20
417.59
281.87
193.41
147.48
13.86
31.09
28.58
97.60
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
0.30
0.30
1.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,186.92
1,006.63
857.32
815.57
732.42
647.79
631.09
646.25
713.72
690.15
Trade Payables
65.34
54.18
39.41
30.46
33.73
39.31
40.98
49.68
42.93
55.14
Other Current Liabilities
993.86
827.84
698.76
667.82
605.06
502.48
511.83
533.71
630.89
595.60
Short Term Borrowings
127.73
124.61
119.13
117.23
93.62
106.00
74.80
58.48
35.28
35.32
Short Term Provisions
0.00
0.00
0.01
0.05
0.00
0.00
3.48
4.39
4.62
4.09
Total Liabilities
1,872.05
1,842.34
1,694.97
1,486.58
1,450.31
1,331.16
1,207.08
1,194.82
1,244.96
1,275.10
Net Block
65.81
76.91
91.97
88.42
71.43
28.44
29.34
26.86
27.09
27.33
Gross Block
102.03
106.12
116.20
106.96
83.65
39.07
38.59
35.15
34.01
33.70
Accumulated Depreciation
36.22
29.21
24.23
18.54
12.22
10.63
9.25
8.29
6.93
6.37
Non Current Assets
182.33
236.78
253.96
254.74
248.51
229.94
214.77
207.33
200.52
262.34
Capital Work in Progress
11.77
11.41
11.30
10.47
28.48
44.32
22.83
18.28
11.43
21.28
Non Current Investment
11.47
11.43
14.85
10.65
12.88
12.57
12.28
9.72
5.84
5.83
Long Term Loans & Adv.
84.58
115.29
113.37
142.79
134.54
134.47
150.33
152.48
156.17
207.90
Other Non Current Assets
8.70
21.74
22.47
2.41
1.18
10.14
0.00
0.00
0.00
0.00
Current Assets
1,689.73
1,605.56
1,441.02
1,231.84
1,201.80
1,101.22
992.31
987.50
1,044.43
1,012.76
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,037.30
986.60
920.62
791.94
757.08
709.65
668.15
665.43
738.90
736.25
Sundry Debtors
382.94
329.50
217.46
184.33
198.07
135.82
114.27
102.93
100.19
16.62
Cash & Bank
18.57
6.26
15.86
17.61
33.70
41.39
52.96
51.88
56.31
37.57
Other Current Assets
250.91
0.01
0.01
0.02
212.95
214.36
156.92
167.26
149.03
222.31
Short Term Loans & Adv.
250.90
283.19
287.06
237.94
212.95
214.36
156.92
166.97
148.74
152.67
Net Current Assets
502.81
598.93
583.69
416.27
469.38
453.43
361.22
341.25
330.71
322.61
Total Assets
1,872.06
1,842.34
1,694.98
1,486.58
1,450.31
1,331.16
1,207.08
1,194.83
1,244.95
1,275.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
116.00
-3.43
-165.62
-56.20
-46.00
-109.35
29.53
31.88
101.80
67.30
PBT
-38.04
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
25.27
37.23
Adjustment
31.04
30.32
35.69
37.48
24.30
24.75
16.59
17.52
12.39
11.21
Changes in Working Capital
126.02
-24.39
-203.15
-75.41
-58.33
-112.03
17.13
-0.28
80.81
29.06
Cash after chg. in Working capital
119.02
4.18
-170.81
-53.08
-44.67
-100.62
27.87
37.89
118.47
77.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.03
-7.61
5.18
-3.12
-1.33
-8.74
1.65
-6.01
-16.67
-10.21
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
7.48
21.34
4.40
-0.72
-18.32
-20.09
-6.73
-9.92
7.87
-30.08
Net Fixed Assets
3.40
-0.34
-0.54
-1.36
-0.15
-0.36
0.31
-1.08
-0.37
-0.76
Net Investments
0.11
-0.01
0.00
0.00
0.00
0.00
-9.22
-0.05
-0.01
0.05
Others
3.97
21.69
4.94
0.64
-18.17
-19.73
2.18
-8.79
8.25
-29.37
Cash from Financing Activity
-114.91
-25.88
165.38
49.28
46.29
130.92
-22.06
-29.82
-91.52
-32.61
Net Cash Inflow / Outflow
8.57
-7.96
4.16
-7.64
-18.04
1.48
0.74
-7.86
18.15
4.61
Opening Cash & Equivalents
5.21
13.17
9.01
16.65
32.12
30.64
29.90
37.76
19.61
15.00
Closing Cash & Equivalent
13.77
5.21
13.17
9.01
14.08
32.12
30.64
29.90
37.76
19.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
27.18
30.44
30.42
29.77
30.80
31.62
32.54
33.26
32.65
31.24
ROA
-1.85%
0.07%
-0.30%
-0.81%
-0.71%
-0.89%
-0.66%
1.07%
1.51%
2.02%
ROE
-9.95%
0.32%
-1.34%
-3.26%
-2.64%
-2.92%
-2.01%
3.29%
4.96%
6.95%
ROCE
-0.58%
3.08%
3.52%
2.35%
3.20%
2.04%
2.54%
7.15%
6.17%
8.16%
Fixed Asset Turnover
1.79
2.03
2.54
2.44
3.01
6.03
7.09
11.95
12.60
15.20
Receivable days
697.82
441.90
258.26
300.65
329.55
195.03
151.61
89.68
49.96
45.06
Inventory Days
1982.36
1540.90
1100.79
1217.86
1447.65
1074.42
930.86
620.04
630.92
677.75
Payable days
103.48
87.30
50.37
54.83
81.23
67.96
65.34
46.75
47.47
116.24
Cash Conversion Cycle
2576.70
1895.51
1308.69
1463.69
1695.97
1201.48
1017.13
662.97
633.41
606.57
Total Debt/Equity
1.97
1.79
1.82
1.28
1.02
0.79
0.36
0.36
0.39
0.62
Interest Cover
-0.18
0.95
0.91
0.55
0.68
0.48
0.70
2.14
3.48
4.09

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.