Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Construction - Real Estate

Rating :
36/99

BSE: 511726 | NSE: VIPULLTD

13.80
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  14.50
  •  14.50
  •  13.50
  •  13.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6157
  •  0.85
  •  35.00
  •  11.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 166.78
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 812.72
  • 0.36%
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.43%
  • 26.41%
  • 6.34%
  • FII
  • DII
  • Others
  • 2.21%
  • 0.00%
  • 1.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.30
  • -0.71
  • -0.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.66
  • 22.98
  • 9.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.34
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.05
  • 257.27
  • 220.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.47
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.85
  • 24.10
  • 11.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
2.16
55.13
-96.08%
21.71
0.00
0
27.38
56.47
-51.51%
72.27
53.45
35.21%
Expenses
6.00
48.71
-87.68%
44.48
0.00
0
38.59
49.14
-21.47%
70.83
46.48
52.39%
EBITDA
-3.85
6.41
-
-22.77
0.00
-
-11.22
7.33
-
1.44
6.98
-79.37%
EBIDTM
-178.30%
11.63%
-104.93%
0.00%
-40.98%
12.99%
1.99%
13.05%
Other Income
1.29
1.19
8.40%
4.72
0.00
0
17.24
1.78
868.54%
1.45
1.24
16.94%
Interest
8.27
7.99
3.50%
8.10
0.00
0
8.82
8.31
6.14%
7.35
8.80
-16.48%
Depreciation
0.88
1.20
-26.67%
1.06
0.00
0
1.05
1.24
-15.32%
0.91
1.23
-26.02%
PBT
-11.70
-1.59
-
-27.21
0.00
-
-3.86
-0.44
-
-5.38
-1.82
-
Tax
-2.35
1.94
-
-5.22
0.00
-
-0.56
-0.73
-
0.19
0.06
216.67%
PAT
-9.36
-3.54
-
-21.99
0.00
-
-3.30
0.29
-
-5.57
-1.89
-
PATM
-433.75%
-6.41%
-101.33%
0.00%
-12.05%
0.52%
-7.70%
-3.53%
EPS
-0.78
-0.29
-
-1.83
0.00
-
-0.27
0.02
-
-0.46
-0.16
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
225.89
283.92
232.13
184.91
234.03
261.45
413.35
426.70
384.27
285.13
Net Sales Growth
-
-20.44%
22.31%
25.54%
-20.99%
-10.49%
-36.75%
-3.13%
11.04%
34.77%
 
Cost Of Goods Sold
-
-3.04
57.30
35.62
23.48
82.60
109.22
248.30
251.80
162.71
103.72
Gross Profit
-
228.92
226.63
196.50
161.42
151.43
152.23
165.04
174.90
221.56
181.41
GP Margin
-
101.34%
79.82%
84.65%
87.30%
64.71%
58.23%
39.93%
40.99%
57.66%
63.62%
Total Expenditure
-
196.55
253.31
213.21
171.63
223.60
252.66
375.63
392.10
336.21
232.58
Power & Fuel Cost
-
0.03
0.04
0.04
0.04
0.06
0.11
0.10
0.13
0.13
13.55
% Of Sales
-
0.01%
0.01%
0.02%
0.02%
0.03%
0.04%
0.02%
0.03%
0.03%
4.75%
Employee Cost
-
18.79
21.01
20.17
19.27
21.43
20.32
20.09
17.43
13.22
9.29
% Of Sales
-
8.32%
7.40%
8.69%
10.42%
9.16%
7.77%
4.86%
4.08%
3.44%
3.26%
Manufacturing Exp.
-
172.08
167.29
145.82
115.52
106.47
106.91
76.83
105.57
152.11
98.12
% Of Sales
-
76.18%
58.92%
62.82%
62.47%
45.49%
40.89%
18.59%
24.74%
39.58%
34.41%
General & Admin Exp.
-
5.34
5.20
5.28
6.73
7.07
4.58
2.36
3.12
2.57
4.11
% Of Sales
-
2.36%
1.83%
2.27%
3.64%
3.02%
1.75%
0.57%
0.73%
0.67%
1.44%
Selling & Distn. Exp.
-
2.54
2.26
4.60
6.39
4.63
5.20
14.76
0.95
0.10
3.32
% Of Sales
-
1.12%
0.80%
1.98%
3.46%
1.98%
1.99%
3.57%
0.22%
0.03%
1.16%
Miscellaneous Exp.
-
0.81
0.21
1.67
0.19
1.33
6.31
13.19
13.10
5.37
3.32
% Of Sales
-
0.36%
0.07%
0.72%
0.10%
0.57%
2.41%
3.19%
3.07%
1.40%
0.16%
EBITDA
-
29.34
30.61
18.92
13.28
10.43
8.79
37.72
34.60
48.06
52.55
EBITDA Margin
-
12.99%
10.78%
8.15%
7.18%
4.46%
3.36%
9.13%
8.11%
12.51%
18.43%
Other Income
-
7.13
7.51
5.89
11.39
3.24
6.06
2.41
2.24
2.56
14.50
Interest
-
33.25
35.78
33.50
33.44
25.71
19.46
18.11
10.18
12.04
47.26
Depreciation
-
4.98
5.69
6.46
1.87
1.31
1.24
1.37
1.41
1.36
1.50
PBT
-
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
25.27
37.23
18.29
Tax
-
-2.93
1.49
-3.30
-0.75
-2.10
2.09
7.63
6.26
11.97
9.42
Tax Rate
-
166.48%
-44.48%
21.78%
7.05%
15.74%
-35.79%
36.97%
24.77%
32.15%
51.50%
PAT
-
1.17
-4.84
-11.85
-9.89
-10.94
-7.93
9.45
19.02
25.27
8.87
PAT before Minority Interest
-
1.17
-4.84
-11.85
-9.89
-11.24
-7.94
13.01
19.01
25.27
8.87
Minority Interest
-
0.00
0.00
0.00
0.00
0.30
0.01
-3.56
0.01
0.00
0.00
PAT Margin
-
0.52%
-1.70%
-5.10%
-5.35%
-4.67%
-3.03%
2.29%
4.46%
6.58%
3.11%
PAT Growth
-
-
-
-
-
-
-
-50.32%
-24.73%
184.89%
 
EPS
-
0.10
-0.40
-0.99
-0.82
-0.91
-0.66
0.79
1.59
2.11
0.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
365.98
365.75
358.04
370.32
380.19
391.23
399.86
392.52
375.59
353.02
Share Capital
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
353.98
353.76
346.04
358.32
368.19
379.24
387.87
380.52
363.59
341.02
Non-Current Liabilities
466.65
468.75
309.80
344.34
299.92
181.20
145.14
138.71
209.34
249.50
Secured Loans
420.20
417.59
281.87
193.41
147.48
13.86
31.09
28.58
97.60
247.34
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.50
Long Term Provisions
0.30
1.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,006.63
857.32
815.57
732.42
647.79
631.09
646.25
713.72
690.15
623.55
Trade Payables
54.18
39.41
30.46
33.73
39.31
40.98
49.68
42.93
55.14
154.68
Other Current Liabilities
827.84
698.76
667.82
605.06
502.48
511.83
533.71
630.89
595.60
397.33
Short Term Borrowings
124.61
119.13
117.23
93.62
106.00
74.80
58.48
35.28
35.32
0.00
Short Term Provisions
0.00
0.01
0.05
0.00
0.00
3.48
4.39
4.62
4.09
71.54
Total Liabilities
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
1,226.09
Net Block
76.91
91.97
88.42
71.43
28.44
29.34
26.86
27.09
27.33
11.58
Gross Block
106.12
116.20
106.96
83.65
39.07
38.59
35.15
34.01
33.70
16.86
Accumulated Depreciation
29.21
24.23
18.54
12.22
10.63
9.25
8.29
6.93
6.37
5.28
Non Current Assets
236.78
253.96
254.74
248.51
229.94
214.77
207.33
200.52
262.34
24.13
Capital Work in Progress
11.41
11.30
10.47
28.48
44.32
22.83
18.28
11.43
21.28
6.35
Non Current Investment
11.43
14.85
10.65
12.88
12.57
12.28
9.72
5.84
5.83
6.20
Long Term Loans & Adv.
115.29
113.37
142.79
134.54
134.47
150.33
152.48
156.17
207.90
0.00
Other Non Current Assets
21.74
22.47
2.41
1.18
10.14
0.00
0.00
0.00
0.00
0.00
Current Assets
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
1,201.94
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
986.60
920.62
791.94
757.08
709.65
668.15
665.43
738.90
736.25
690.82
Sundry Debtors
329.50
217.46
184.33
198.07
135.82
114.27
102.93
100.19
16.62
78.25
Cash & Bank
6.26
15.86
17.61
33.70
41.39
52.96
51.88
56.31
37.57
32.48
Other Current Assets
283.20
0.01
0.02
0.00
214.36
156.92
167.26
149.03
222.31
400.39
Short Term Loans & Adv.
283.19
287.06
237.94
212.95
214.36
156.92
166.97
148.74
152.67
400.39
Net Current Assets
598.93
583.69
416.27
469.38
453.43
361.22
341.25
330.71
322.61
578.40
Total Assets
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
1,226.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-3.43
-165.62
-56.20
-46.00
-109.35
29.53
31.88
101.80
67.30
-68.99
PBT
-1.76
-3.35
-15.15
-10.64
-13.34
-5.84
20.64
25.27
37.23
18.29
Adjustment
30.32
35.69
37.48
24.30
24.75
16.59
17.52
12.39
11.21
6.35
Changes in Working Capital
-24.39
-203.15
-75.41
-58.33
-112.03
17.13
-0.28
80.81
29.06
-68.97
Cash after chg. in Working capital
4.18
-170.81
-53.08
-44.67
-100.62
27.87
37.89
118.47
77.51
-44.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.61
5.18
-3.12
-1.33
-8.74
1.65
-6.01
-16.67
-10.21
-24.66
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
21.34
4.40
-0.72
-18.32
-20.09
-6.73
-9.92
7.87
-30.08
12.12
Net Fixed Assets
-0.34
-0.54
-1.36
-0.15
-0.36
0.31
-1.08
-0.37
-0.76
-0.20
Net Investments
-0.01
0.00
0.00
0.00
0.00
-9.22
-0.05
-0.01
0.05
0.15
Others
21.69
4.94
0.64
-18.17
-19.73
2.18
-8.79
8.25
-29.37
12.17
Cash from Financing Activity
-25.88
165.38
49.28
46.29
130.92
-22.06
-29.82
-91.52
-32.61
68.09
Net Cash Inflow / Outflow
-7.96
4.16
-7.64
-18.04
1.48
0.74
-7.86
18.15
4.61
11.22
Opening Cash & Equivalents
13.17
9.01
16.65
32.12
30.64
29.90
37.76
19.61
15.00
21.27
Closing Cash & Equivalent
5.21
13.17
9.01
14.08
32.12
30.64
29.90
37.76
19.61
32.48

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
30.44
30.42
29.77
30.80
31.62
32.54
33.26
32.65
31.24
29.35
ROA
0.07%
-0.30%
-0.81%
-0.71%
-0.89%
-0.66%
1.07%
1.51%
2.02%
0.75%
ROE
0.32%
-1.34%
-3.26%
-2.64%
-2.92%
-2.01%
3.29%
4.96%
6.95%
2.54%
ROCE
3.08%
3.52%
2.35%
3.20%
2.04%
2.54%
7.15%
6.17%
8.16%
11.83%
Fixed Asset Turnover
2.03
2.54
2.44
3.01
6.03
7.09
11.95
12.60
15.20
17.01
Receivable days
441.90
258.26
300.65
329.55
195.03
151.61
89.68
49.96
45.06
83.88
Inventory Days
1540.90
1100.79
1217.86
1447.65
1074.42
930.86
620.04
630.92
677.75
875.67
Payable days
87.30
50.37
54.83
81.23
67.96
65.34
46.75
47.47
116.24
249.17
Cash Conversion Cycle
1895.51
1308.69
1463.69
1695.97
1201.48
1017.13
662.97
633.41
606.57
710.38
Total Debt/Equity
1.79
1.82
1.28
1.02
0.79
0.36
0.36
0.39
0.62
0.71
Interest Cover
0.95
0.91
0.55
0.68
0.48
0.70
2.14
3.48
4.09
1.39

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.