Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Construction - Real Estate

Rating :
31/99

BSE: 511726 | NSE: VIPULLTD

19.15
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  19.55
  •  19.55
  •  18.90
  •  19.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25433
  •  4.84
  •  41.95
  •  16.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 239.37
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 813.10
  • N/A
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.43%
  • 8.94%
  • 8.37%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 19.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.65
  • -30.66
  • -45.18

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 36.04
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.46
  • 1.36
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.66
  • 1.18
  • -22.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
76.70
2.03
3,678.33%
17.00
16.23
4.74%
17.90
2.16
728.70%
16.79
21.71
-22.66%
Expenses
72.27
23.88
202.64%
37.72
29.68
27.09%
16.71
6.00
178.50%
29.99
44.48
-32.58%
EBITDA
4.43
-21.85
-
-20.71
-13.45
-
1.19
-3.85
-
-13.20
-22.77
-
EBIDTM
5.77%
-1,075.30%
-121.84%
-82.86%
6.63%
-178.26%
-78.57%
-104.93%
Other Income
1.59
2.77
-42.60%
1.22
2.06
-40.78%
1.71
1.29
32.56%
5.06
4.72
7.20%
Interest
7.57
7.91
-4.30%
7.13
8.35
-14.61%
6.92
8.27
-16.32%
5.01
8.10
-38.15%
Depreciation
0.81
0.89
-8.99%
0.80
0.90
-11.11%
0.80
0.88
-9.09%
0.87
1.06
-17.92%
PBT
-2.37
-27.88
-
-27.43
-20.64
-
-4.83
-11.70
-
-12.58
-27.21
-
Tax
-0.54
-6.28
-
-5.85
-4.87
-
-0.67
-2.35
-
-4.08
-5.22
-
PAT
-1.83
-21.60
-
-21.58
-15.77
-
-4.16
-9.36
-
-8.49
-21.99
-
PATM
-2.38%
-1,062.80%
-126.90%
-97.15%
-23.24%
-433.70%
-50.57%
-101.33%
EPS
-0.16
-1.80
-
-1.80
-1.31
-
-0.35
-0.78
-
-0.74
-1.83
-

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
128.39
37.22
176.47
225.89
283.92
232.13
184.91
234.03
261.45
413.35
426.70
Net Sales Growth
204.75%
-78.91%
-21.88%
-20.44%
22.31%
25.54%
-20.99%
-10.49%
-36.75%
-3.13%
 
Cost Of Goods Sold
137.91
20.21
-16.77
-3.04
57.30
35.62
23.48
82.60
109.22
248.30
251.80
Gross Profit
-9.52
17.01
193.25
228.92
226.63
196.50
161.42
151.43
152.23
165.04
174.90
GP Margin
-7.41%
45.70%
109.51%
101.34%
79.82%
84.65%
87.30%
64.71%
58.23%
39.93%
40.99%
Total Expenditure
156.69
89.56
202.61
196.55
253.31
213.21
171.63
223.60
252.66
375.63
392.10
Power & Fuel Cost
-
0.02
0.03
0.03
0.04
0.04
0.04
0.06
0.11
0.10
0.13
% Of Sales
-
0.05%
0.02%
0.01%
0.01%
0.02%
0.02%
0.03%
0.04%
0.02%
0.03%
Employee Cost
-
9.55
16.67
18.79
21.01
20.17
19.27
21.43
20.32
20.09
17.43
% Of Sales
-
25.66%
9.45%
8.32%
7.40%
8.69%
10.42%
9.16%
7.77%
4.86%
4.08%
Manufacturing Exp.
-
54.24
195.42
172.08
167.29
145.82
115.52
106.47
106.91
76.83
105.57
% Of Sales
-
145.73%
110.74%
76.18%
58.92%
62.82%
62.47%
45.49%
40.89%
18.59%
24.74%
General & Admin Exp.
-
4.23
6.38
5.34
5.20
5.28
6.73
7.07
4.58
2.36
3.12
% Of Sales
-
11.36%
3.62%
2.36%
1.83%
2.27%
3.64%
3.02%
1.75%
0.57%
0.73%
Selling & Distn. Exp.
-
0.53
0.79
2.54
2.26
4.60
6.39
4.63
5.20
14.76
0.95
% Of Sales
-
1.42%
0.45%
1.12%
0.80%
1.98%
3.46%
1.98%
1.99%
3.57%
0.22%
Miscellaneous Exp.
-
0.78
0.10
0.81
0.21
1.67
0.19
1.33
6.31
13.19
0.95
% Of Sales
-
2.10%
0.06%
0.36%
0.07%
0.72%
0.10%
0.57%
2.41%
3.19%
3.07%
EBITDA
-28.29
-52.34
-26.14
29.34
30.61
18.92
13.28
10.43
8.79
37.72
34.60
EBITDA Margin
-22.03%
-140.62%
-14.81%
12.99%
10.78%
8.15%
7.18%
4.46%
3.36%
9.13%
8.11%
Other Income
9.58
11.18
24.59
7.13
7.51
5.89
11.39
3.24
6.06
2.41
2.24
Interest
26.63
29.54
32.26
33.25
35.78
33.50
33.44
25.71
19.46
18.11
10.18
Depreciation
3.28
3.54
4.23
4.98
5.69
6.46
1.87
1.31
1.24
1.37
1.41
PBT
-47.21
-74.24
-38.04
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
25.27
Tax
-11.14
-17.59
-3.64
-2.93
1.49
-3.30
-0.75
-2.10
2.09
7.63
6.26
Tax Rate
23.60%
24.16%
9.57%
166.48%
-44.48%
21.78%
7.05%
15.74%
-35.79%
36.97%
24.77%
PAT
-36.06
-55.21
-34.39
1.17
-4.84
-11.85
-9.89
-10.94
-7.93
9.45
19.02
PAT before Minority Interest
-36.06
-55.21
-34.39
1.17
-4.84
-11.85
-9.89
-11.24
-7.94
13.01
19.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
0.01
-3.56
0.01
PAT Margin
-28.09%
-148.33%
-19.49%
0.52%
-1.70%
-5.10%
-5.35%
-4.67%
-3.03%
2.29%
4.46%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-50.32%
 
EPS
-3.01
-4.60
-2.87
0.10
-0.40
-0.99
-0.82
-0.91
-0.66
0.79
1.59

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
272.20
326.94
365.98
365.75
358.04
370.32
380.19
391.23
399.86
392.52
Share Capital
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
260.20
314.94
353.98
353.76
346.04
358.32
368.19
379.24
387.87
380.52
Non-Current Liabilities
97.19
355.04
466.65
468.75
309.80
344.34
299.92
181.20
145.14
138.71
Secured Loans
101.50
334.44
420.20
417.59
281.87
193.41
147.48
13.86
31.09
28.58
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
0.30
0.30
1.12
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,468.31
1,186.92
1,006.63
857.32
815.57
732.42
647.79
631.09
646.25
713.72
Trade Payables
83.29
65.34
54.18
39.41
30.46
33.73
39.31
40.98
49.68
42.93
Other Current Liabilities
1,260.19
993.86
827.84
698.76
667.82
605.06
502.48
511.83
533.71
630.89
Short Term Borrowings
124.83
127.73
124.61
119.13
117.23
93.62
106.00
74.80
58.48
35.28
Short Term Provisions
0.00
0.00
0.00
0.01
0.05
0.00
0.00
3.48
4.39
4.62
Total Liabilities
1,840.85
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
Net Block
62.47
65.81
76.91
91.97
88.42
71.43
28.44
29.34
26.86
27.09
Gross Block
101.26
102.03
106.12
116.20
106.96
83.65
39.07
38.59
35.15
34.01
Accumulated Depreciation
38.80
36.22
29.21
24.23
18.54
12.22
10.63
9.25
8.29
6.93
Non Current Assets
172.77
182.33
236.78
253.96
254.74
248.51
229.94
214.77
207.33
200.52
Capital Work in Progress
11.79
11.77
11.41
11.30
10.47
28.48
44.32
22.83
18.28
11.43
Non Current Investment
11.17
11.47
11.43
14.85
10.65
12.88
12.57
12.28
9.72
5.84
Long Term Loans & Adv.
86.65
84.58
115.29
113.37
142.79
134.54
134.47
150.33
152.48
156.17
Other Non Current Assets
0.69
8.70
21.74
22.47
2.41
1.18
10.14
0.00
0.00
0.00
Current Assets
1,668.08
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,022.53
1,037.30
986.60
920.62
791.94
757.08
709.65
668.15
665.43
738.90
Sundry Debtors
331.82
382.94
329.50
217.46
184.33
198.07
135.82
114.27
102.93
100.19
Cash & Bank
59.61
18.57
6.26
15.86
17.61
33.70
41.39
52.96
51.88
56.31
Other Current Assets
254.12
0.01
0.01
0.01
237.96
212.95
214.36
156.92
167.26
149.03
Short Term Loans & Adv.
254.11
250.90
283.19
287.06
237.94
212.95
214.36
156.92
166.97
148.74
Net Current Assets
199.78
502.81
598.93
583.69
416.27
469.38
453.43
361.22
341.25
330.71
Total Assets
1,840.85
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

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
258.47
116.00
-3.43
-165.62
-56.20
-46.00
-109.35
29.53
31.88
101.80
PBT
-74.24
-38.04
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
25.27
Adjustment
18.00
31.04
30.32
35.69
37.48
24.30
24.75
16.59
17.52
12.39
Changes in Working Capital
314.13
126.02
-24.39
-203.15
-75.41
-58.33
-112.03
17.13
-0.28
80.81
Cash after chg. in Working capital
257.89
119.02
4.18
-170.81
-53.08
-44.67
-100.62
27.87
37.89
118.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.57
-3.03
-7.61
5.18
-3.12
-1.33
-8.74
1.65
-6.01
-16.67
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
15.98
7.48
21.34
4.40
-0.72
-18.32
-20.09
-6.73
-9.92
7.87
Net Fixed Assets
0.86
3.40
-0.34
-0.54
-1.36
-0.15
-0.36
0.31
-1.08
-0.37
Net Investments
0.05
0.11
-0.01
0.00
0.00
0.00
0.00
-9.22
-0.05
-0.01
Others
15.07
3.97
21.69
4.94
0.64
-18.17
-19.73
2.18
-8.79
8.25
Cash from Financing Activity
-265.37
-114.91
-25.88
165.38
49.28
46.29
130.92
-22.06
-29.82
-91.52
Net Cash Inflow / Outflow
9.08
8.57
-7.96
4.16
-7.64
-18.04
1.48
0.74
-7.86
18.15
Opening Cash & Equivalents
13.77
5.21
13.17
9.01
16.65
32.12
30.64
29.90
37.76
19.61
Closing Cash & Equivalent
22.85
13.77
5.21
13.17
9.01
14.08
32.12
30.64
29.90
37.76

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.)
22.62
27.18
30.44
30.42
29.77
30.80
31.62
32.54
33.26
32.65
ROA
-2.97%
-1.85%
0.07%
-0.30%
-0.81%
-0.71%
-0.89%
-0.66%
1.07%
1.51%
ROE
-18.48%
-9.95%
0.32%
-1.34%
-3.26%
-2.64%
-2.92%
-2.01%
3.29%
4.96%
ROCE
-4.62%
-0.58%
3.08%
3.52%
2.35%
3.20%
2.04%
2.54%
7.15%
6.17%
Fixed Asset Turnover
0.37
1.70
2.03
2.54
2.44
3.01
6.03
7.09
11.95
12.60
Receivable days
3504.99
736.78
441.90
258.26
300.65
329.55
195.03
151.61
89.68
49.96
Inventory Days
0.00
2093.05
1540.90
1100.79
1217.86
1447.65
1074.42
930.86
620.04
630.92
Payable days
1342.26
108.97
87.30
50.37
54.83
81.23
67.96
65.34
46.75
47.47
Cash Conversion Cycle
2162.73
2720.86
1895.51
1308.69
1463.69
1695.97
1201.48
1017.13
662.97
633.41
Total Debt/Equity
2.33
1.97
1.79
1.82
1.28
1.02
0.79
0.36
0.36
0.39
Interest Cover
-1.46
-0.18
0.95
0.91
0.55
0.68
0.48
0.70
2.14
3.48

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.